{ "ticker": { "uuid": "dcb3f61a-db13-4857-92f7-c5e19c5dd7d8", "symbol": "CNK", "name": "Cinemark Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/dcb3f61a-db13-4857-92f7-c5e19c5dd7d8/", "api_url": "https://sharemaestro.com/factors/api/tickers/dcb3f61a-db13-4857-92f7-c5e19c5dd7d8/" }, "ticker_metadata": { "id": 778, "uuid": "dcb3f61a-db13-4857-92f7-c5e19c5dd7d8", "symbol": "CNK", "name": "Cinemark Holdings Inc", "asset_type": "equity", "market_cap": 3174291000, "stock_exchange_id": 3, "industry": "Entertainment", "sector": "Communication Services", "description": "Cinemark Holdings, Inc., is in the motion picture business. The company is headquartered in Plano, Texas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "dcb3f61a-db13-4857-92f7-c5e19c5dd7d8", "symbol": "CNK", "name": "Cinemark Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/dcb3f61a-db13-4857-92f7-c5e19c5dd7d8/", "api_url": "https://sharemaestro.com/factors/api/tickers/dcb3f61a-db13-4857-92f7-c5e19c5dd7d8/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.73, "value": 0.69, "quality": 0.84, "momentum": 0.2, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 31.23, "market_cap": 3582081000, "pe_ratio": 21.0587, "earnings_yield": 0.0475, "ebitda_to_ev": 0.1044, "shareholder_yield": 0.011, "roe": 0.4463, "piotroski_f_score": 5, "momentum_12_1": -0.15, "volatility_252d": 0.4298 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:33.933480+00:00", "batch_id": "" }, "size": { "price_close": 31.23, "market_cap": 3582081000, "market_cap_usd": 3582081000, "enterprise_value": 5212381000, "shares_outstanding": 114700000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 21.0587, "pb_ratio": 9.3993, "ptbv_ratio": null, "ps_ratio": 1.1133, "pcf_ratio": 7.2395, "pfcf_ratio": 4.9117, "ev_ebitda": 9.5798, "ev_ebit": 15.326, "ev_sales": 1.6201, "ev_fcf": 7.1471, "earnings_yield": 0.0475, "fcf_yield": 0.1399, "price_to_sales": 1.1133, "price_to_book": 9.3993, "price_to_cashflow": 7.2395, "ebitda_to_ev": 0.1044, "sales_yield": 0.6173 }, "yield": { "dividend_yield": 0.011, "buyback_yield": 0, "shareholder_yield": 0.011, "debt_paydown_yield": null, "total_yield": 0.011 }, "quality": { "gross_margin": 0.3257, "operating_margin": 0.1057, "net_margin": 0.0529, "ebitda_margin": 0.1691, "fcf_margin": 0.2267, "roe": 0.4463, "roa": 0.0391, "roic": 0.1493, "roc_greenblatt": null, "asset_turnover": 0.7403, "cash_conversion": 4.2875, "accruals_ratio": -0.0747, "sbc_to_revenue": 0.0115, "piotroski_f_score": 5, "altman_z_score": 1.4324, "earnings_stability_5y": 1.3041, "revenue_stability_5y": 0.4033, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2412, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 10.3807, "net_debt_to_ebitda": 2.9963, "debt_to_assets": 0.4354, "interest_coverage": 2.2027, "current_ratio": 0.6176, "quick_ratio": 0.5763, "net_debt": 1630300000, "local_beta": 0.0001, "volatility_252d": 0.4298, "volatility_60d": 0.9959, "max_drawdown_12m": -0.3127, "risk_adjusted_momentum": -0.349 }, "growth": { "revenue_growth_1y": 0.0685, "revenue_growth_3y_cagr": 0.0826, "revenue_growth_5y_cagr": 0.3533, "eps_growth_1y": -0.3085, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.4052, "book_value_growth_1y": -0.2137, "revenue_growth": 0.0685, "earnings_growth": -0.3085 }, "momentum": { "price_return_1m": 0.1579, "price_return_3m": 0.1332, "price_return_6m": 0.432, "price_return_9m": 0.2185, "price_return_12m": -0.0158, "price_return_12m_ex1m": -0.15, "momentum_6m": 0.432, "momentum_12m": -0.0158, "momentum_12_1": -0.15, "distance_from_52w_high": -0.0158, "distance_from_52w_low": 0.432, "relative_strength": -0.1158 }, "raw_ttm": { "revenue_ttm": 3217400000, "gross_profit_ttm": 1048000000, "ebit_ttm": 340100000, "ebitda_ttm": 544100000, "net_income_ttm": 170100000, "eps_diluted_ttm": 1.483, "operating_cash_flow_ttm": 494800000, "capital_expenditure_ttm": 234500000, "fcf_ttm": 729300000, "dividends_paid_ttm": 39500000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 154400000, "cash_and_equivalents": 261700000, "total_current_assets": 486700000, "total_current_liabilities": 788100000, "net_ppe": null, "total_assets": 4345800000, "total_debt": 1892000000, "total_equity": 381100000, "net_working_capital": -540000000, "book_value_per_share": 3.3226, "retained_earnings": -81600000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1166900000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 55, "rank_pb": 89, "rank_ptbv": 50, "rank_ps": 30, "rank_pcf": 29, "rank_ev_ebitda": 36, "rank_ev_ebit": 58, "rank_earnings_yield": 55, "rank_fcf_yield": 27, "rank_dividend_yield": 44, "rank_shareholder_yield": 44, "rank_total_yield": 45, "rank_roe": 6, "rank_roc": 50, "rank_roic": 24, "rank_gross_margin": 67, "rank_fcf_margin": 41, "rank_piotroski": 58, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 85, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 66, "rank_momentum_12m_ex1m": 78, "rank_relative_strength": 64 }, "composites": { "value_composite": 31, "quality_composite": 16, "momentum_composite": 80, "growth_composite": 82, "yield_composite": 30, "svqf_composite": 78, "vc1_composite": 32, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 27, "quality_value_composite": 0.7613, "os_score": 0.73, "value_percentile": 0.69, "quality_percentile": 0.84, "momentum_percentile": 0.2, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": 39, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3832, "ticker_id": 778, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:33.933480+00:00", "batch_id": "", "os_score_delta": null, "price_close": 31.23, "market_cap": 3582081000, "market_cap_usd": 3582081000, "enterprise_value": 5212381000, "shares_outstanding": 114700000, "fx_rate_to_usd": null, "pe_ratio": 21.05867725, "pb_ratio": 9.39932039, "ptbv_ratio": null, "ps_ratio": 1.11334649, "pcf_ratio": 7.2394523, "pfcf_ratio": 4.91167009, "ev_ebitda": 9.57982172, "ev_ebit": 15.3260247, "ev_sales": 1.62005999, "ev_fcf": 7.14710133, "earnings_yield": 0.04748636, "fcf_yield": 0.13991686, "dividend_yield": 0.01102711, "buyback_yield": 0, "shareholder_yield": 0.01102711, "debt_paydown_yield": null, "total_yield": 0.01102711, "gross_margin": 0.32572885, "operating_margin": 0.10570647, "net_margin": 0.05286878, "ebitda_margin": 0.16911171, "fcf_margin": 0.22667371, "roe": 0.44633954, "roa": 0.03914124, "roic": 0.14929952, "roc_greenblatt": null, "asset_turnover": 0.740347, "cash_conversion": 4.28747795, "accruals_ratio": -0.07471582, "sbc_to_revenue": 0.01149997, "debt_to_equity": 10.38073996, "net_debt_to_ebitda": 2.99632421, "debt_to_assets": 0.43536288, "interest_coverage": 2.20272021, "current_ratio": 0.61756122, "quick_ratio": 0.5763228, "net_debt": 1630300000, "revenue_growth_1y": 0.06854865, "revenue_growth_3y_cagr": 0.08264617, "revenue_growth_5y_cagr": 0.35328357, "eps_growth_1y": -0.30853659, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.40520231, "book_value_growth_1y": -0.21374026, "piotroski_f_score": 5, "altman_z_score": 1.4323652, "earnings_stability_5y": 1.304106, "revenue_stability_5y": 0.403321, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.15791464, "price_return_3m": 0.13320924, "price_return_6m": 0.43195793, "price_return_9m": 0.21850346, "price_return_12m": -0.01580138, "price_return_12m_ex1m": -0.1500249, "distance_from_52w_high": -0.01580138, "distance_from_52w_low": 0.43195793, "relative_strength": -0.11576496, "local_beta": 0.0001, "volatility_252d": 0.429829, "volatility_60d": 0.995883, "max_drawdown_12m": -0.31269027, "revenue_ttm": 3217400000, "gross_profit_ttm": 1048000000, "ebit_ttm": 340100000, "ebitda_ttm": 544100000, "net_income_ttm": 170100000, "eps_diluted_ttm": 1.48299913, "operating_cash_flow_ttm": 494800000, "capital_expenditure_ttm": 234500000, "fcf_ttm": 729300000, "dividends_paid_ttm": 39500000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 154400000, "cash_and_equivalents": 261700000, "total_current_assets": 486700000, "total_current_liabilities": 788100000, "net_ppe": null, "total_assets": 4345800000, "total_debt": 1892000000, "total_equity": 381100000, "net_working_capital": -540000000, "book_value_per_share": 3.32258065, "retained_earnings": -81600000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1166900000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 55, "rank_pb": 89, "rank_ptbv": 50, "rank_ps": 30, "rank_pcf": 29, "rank_ev_ebitda": 36, "rank_ev_ebit": 58, "rank_earnings_yield": 55, "rank_fcf_yield": 27, "rank_dividend_yield": 44, "rank_shareholder_yield": 44, "rank_total_yield": 45, "rank_roe": 6, "rank_roc": 50, "rank_roic": 24, "rank_gross_margin": 67, "rank_fcf_margin": 41, "rank_piotroski": 58, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 85, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 66, "rank_momentum_12m_ex1m": 78, "rank_relative_strength": 64, "value_composite": 31, "quality_composite": 16, "momentum_composite": 80, "growth_composite": 82, "yield_composite": 30, "svqf_composite": 78, "vc1_composite": 32, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 27, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": 39, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 31.23, "os": 0.73, "value": 0.69, "quality": 0.84, "momentum": 0.2, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 21.0587, "earnings_yield": 0.0475, "shareholder_yield": 0.011, "roe": 0.4463, "momentum_12_1": -0.15, "complete_fields": { "id": 3832, "ticker_id": 778, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:33.933480+00:00", "batch_id": "", "os_score_delta": null, "price_close": 31.23, "market_cap": 3582081000, "market_cap_usd": 3582081000, "enterprise_value": 5212381000, "shares_outstanding": 114700000, "fx_rate_to_usd": null, "pe_ratio": 21.05867725, "pb_ratio": 9.39932039, "ptbv_ratio": null, "ps_ratio": 1.11334649, "pcf_ratio": 7.2394523, "pfcf_ratio": 4.91167009, "ev_ebitda": 9.57982172, "ev_ebit": 15.3260247, "ev_sales": 1.62005999, "ev_fcf": 7.14710133, "earnings_yield": 0.04748636, "fcf_yield": 0.13991686, "dividend_yield": 0.01102711, "buyback_yield": 0, "shareholder_yield": 0.01102711, "debt_paydown_yield": null, "total_yield": 0.01102711, "gross_margin": 0.32572885, "operating_margin": 0.10570647, "net_margin": 0.05286878, "ebitda_margin": 0.16911171, "fcf_margin": 0.22667371, "roe": 0.44633954, "roa": 0.03914124, "roic": 0.14929952, "roc_greenblatt": null, "asset_turnover": 0.740347, "cash_conversion": 4.28747795, "accruals_ratio": -0.07471582, "sbc_to_revenue": 0.01149997, "debt_to_equity": 10.38073996, "net_debt_to_ebitda": 2.99632421, "debt_to_assets": 0.43536288, "interest_coverage": 2.20272021, "current_ratio": 0.61756122, "quick_ratio": 0.5763228, "net_debt": 1630300000, "revenue_growth_1y": 0.06854865, "revenue_growth_3y_cagr": 0.08264617, "revenue_growth_5y_cagr": 0.35328357, "eps_growth_1y": -0.30853659, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.40520231, "book_value_growth_1y": -0.21374026, "piotroski_f_score": 5, "altman_z_score": 1.4323652, "earnings_stability_5y": 1.304106, "revenue_stability_5y": 0.403321, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.15791464, "price_return_3m": 0.13320924, "price_return_6m": 0.43195793, "price_return_9m": 0.21850346, "price_return_12m": -0.01580138, "price_return_12m_ex1m": -0.1500249, "distance_from_52w_high": -0.01580138, "distance_from_52w_low": 0.43195793, "relative_strength": -0.11576496, "local_beta": 0.0001, "volatility_252d": 0.429829, "volatility_60d": 0.995883, "max_drawdown_12m": -0.31269027, "revenue_ttm": 3217400000, "gross_profit_ttm": 1048000000, "ebit_ttm": 340100000, "ebitda_ttm": 544100000, "net_income_ttm": 170100000, "eps_diluted_ttm": 1.48299913, "operating_cash_flow_ttm": 494800000, "capital_expenditure_ttm": 234500000, "fcf_ttm": 729300000, "dividends_paid_ttm": 39500000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 154400000, "cash_and_equivalents": 261700000, "total_current_assets": 486700000, "total_current_liabilities": 788100000, "net_ppe": null, "total_assets": 4345800000, "total_debt": 1892000000, "total_equity": 381100000, "net_working_capital": -540000000, "book_value_per_share": 3.32258065, "retained_earnings": -81600000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1166900000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 55, "rank_pb": 89, "rank_ptbv": 50, "rank_ps": 30, "rank_pcf": 29, "rank_ev_ebitda": 36, "rank_ev_ebit": 58, "rank_earnings_yield": 55, "rank_fcf_yield": 27, "rank_dividend_yield": 44, "rank_shareholder_yield": 44, "rank_total_yield": 45, "rank_roe": 6, "rank_roc": 50, "rank_roic": 24, "rank_gross_margin": 67, "rank_fcf_margin": 41, "rank_piotroski": 58, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 85, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 66, "rank_momentum_12m_ex1m": 78, "rank_relative_strength": 64, "value_composite": 31, "quality_composite": 16, "momentum_composite": 80, "growth_composite": 82, "yield_composite": 30, "svqf_composite": 78, "vc1_composite": 32, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 27, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": 39, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:25:46.171006+00:00", "is_restated": false, "income_statement": { "revenue": 3115000000, "cost_of_revenue": 2537100000, "gross_profit": 577900000, "ebit": 341800000, "ebitda": 543700000, "pretax_income": 153900000, "tax_provision": 12400000, "net_income": 138200000, "net_income_to_common": 138200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 344300000, "total_current_assets": 598700000, "total_assets": 4433900000, "short_term_debt": 237900000, "long_term_debt": 1869200000, "total_debt": 2107100000, "total_liabilities": 4020100000, "total_equity": 405200000, "shares_outstanding": 134300000, "goodwill_and_intangibles": 1546200000 }, "cash_flow": { "operating_cash_flow": 396100000, "capital_expenditure": 218900000, "free_cash_flow": 615000000, "dividends_paid": 38900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240325, "ticker_id": 778, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:25:46.171006+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "341800000", "ebitda": "543700000", "netIncome": "138200000", "grossProfit": "577900000", "depreciation": "None", "totalRevenue": "3115000000", "costOfRevenue": "2537100000", "interestIncome": "138500000", "incomeBeforeTax": "153900000", "interestExpense": "163600000", "operatingIncome": "341800000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "12400000", "reportedCurrency": "USD", "netInterestIncome": "-124900000", "nonInterestIncome": "None", "operatingExpenses": "236100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2537100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "201900000", "sellingGeneralAndAdministrative": "236100000", "netIncomeFromContinuingOperations": "141500000" }, "balance": { "goodwill": "1245800000", "inventory": "29100000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "4433900000", "longTermDebt": "1869200000", "shortTermDebt": "237900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "300400000", "reportedCurrency": "USD", "retainedEarnings": "-64400000", "totalLiabilities": "4020100000", "otherCurrentAssets": "47400000", "totalCurrentAssets": "598700000", "currentLongTermDebt": "6400000", "longTermInvestments": "40900000", "shortTermInvestments": "None", "currentNetReceivables": "177900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3835200000", "currentAccountsPayable": "604200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2125700000", "shortLongTermDebtTotal": "3782800000", "totalShareholderEquity": "405200000", "capitalLeaseObligations": "1116200000", "otherCurrentLiabilities": "518200000", "totalCurrentLiabilities": "848300000", "otherNonCurrentLiabilities": "104100000", "totalNonCurrentLiabilities": "3171800000", "cashAndShortTermInvestments": "344300000", "commonStockSharesOutstanding": "134300000", "intangibleAssetsExcludingGoodwill": "300400000", "cashAndCashEquivalentsAtCarryingValue": "344300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "141500000", "profitLoss": "None", "dividendPayout": "38900000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1900000", "operatingCashflow": "396100000", "capitalExpenditures": "218900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-913100000", "cashflowFromInvestment": "-209200000", "stockBasedCompensation": "36500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-275100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "201900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3115000000, "cost_of_revenue": 2537100000, "gross_profit": 577900000, "research_and_development": null, "selling_general_admin": 236100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 341800000, "depreciation_amortisation": 201900000, "ebitda": 543700000, "interest_expense": 163600000, "interest_income": null, "other_non_operating": null, "pretax_income": 153900000, "tax_provision": 12400000, "effective_tax_rate": null, "net_income": 138200000, "net_income_continuing_ops": 141500000, "net_income_to_common": 138200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 344300000, "short_term_investments": null, "net_receivables": 177900000, "inventory": 29100000, "other_current_assets": null, "total_current_assets": 598700000, "net_ppe": null, "goodwill": 1245800000, "intangible_assets": 300400000, "goodwill_and_intangibles": 1546200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3835200000, "total_assets": 4433900000, "short_term_debt": 237900000, "accounts_payable": 604200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 848300000, "long_term_debt": 1869200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3171800000, "total_liabilities": 4020100000, "total_debt": 2107100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -64400000, "total_equity": 405200000, "shares_outstanding": 134300000, "operating_cash_flow": 396100000, "stock_based_compensation": 36500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 218900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -209200000, "dividends_paid": 38900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -913100000, "free_cash_flow": 615000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "341800000", "ebitda": "543700000", "netIncome": "138200000", "grossProfit": "577900000", "depreciation": "None", "totalRevenue": "3115000000", "costOfRevenue": "2537100000", "interestIncome": "138500000", "incomeBeforeTax": "153900000", "interestExpense": "163600000", "operatingIncome": "341800000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "12400000", "reportedCurrency": "USD", "netInterestIncome": "-124900000", "nonInterestIncome": "None", "operatingExpenses": "236100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2537100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "201900000", "sellingGeneralAndAdministrative": "236100000", "netIncomeFromContinuingOperations": "141500000" }, "balance": { "goodwill": "1245800000", "inventory": "29100000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "4433900000", "longTermDebt": "1869200000", "shortTermDebt": "237900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "300400000", "reportedCurrency": "USD", "retainedEarnings": "-64400000", "totalLiabilities": "4020100000", "otherCurrentAssets": "47400000", "totalCurrentAssets": "598700000", "currentLongTermDebt": "6400000", "longTermInvestments": "40900000", "shortTermInvestments": "None", "currentNetReceivables": "177900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3835200000", "currentAccountsPayable": "604200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2125700000", "shortLongTermDebtTotal": "3782800000", "totalShareholderEquity": "405200000", "capitalLeaseObligations": "1116200000", "otherCurrentLiabilities": "518200000", "totalCurrentLiabilities": "848300000", "otherNonCurrentLiabilities": "104100000", "totalNonCurrentLiabilities": "3171800000", "cashAndShortTermInvestments": "344300000", "commonStockSharesOutstanding": "134300000", "intangibleAssetsExcludingGoodwill": "300400000", "cashAndCashEquivalentsAtCarryingValue": "344300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "141500000", "profitLoss": "None", "dividendPayout": "38900000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1900000", "operatingCashflow": "396100000", "capitalExpenditures": "218900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-913100000", "cashflowFromInvestment": "-209200000", "stockBasedCompensation": "36500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-275100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "201900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:25:46.171006+00:00", "is_restated": false, "income_statement": { "revenue": 3049500000, "cost_of_revenue": 1085000000, "gross_profit": 1964500000, "ebit": 418800000, "ebitda": 616300000, "pretax_income": 252800000, "tax_provision": -60100000, "net_income": 309700000, "net_income_to_common": 309700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1057300000, "total_current_assets": 1298300000, "total_assets": 5067000000, "short_term_debt": 691800000, "long_term_debt": 1870400000, "total_debt": 2562200000, "total_liabilities": 4463600000, "total_equity": 594400000, "shares_outstanding": 154900000, "goodwill_and_intangibles": 1540100000 }, "cash_flow": { "operating_cash_flow": 466000000, "capital_expenditure": 150800000, "free_cash_flow": 616800000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240330, "ticker_id": 778, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:25:46.171006+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "418800000", "ebitda": "616300000", "netIncome": "309700000", "grossProfit": "1964500000", "depreciation": "None", "totalRevenue": "3049500000", "costOfRevenue": "1085000000", "interestIncome": "53200000", "incomeBeforeTax": "252800000", "interestExpense": "166000000", "operatingIncome": "359300000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-60100000", "reportedCurrency": "USD", "netInterestIncome": "-112800000", "nonInterestIncome": "None", "operatingExpenses": "1605200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1085000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "197500000", "sellingGeneralAndAdministrative": "945200000", "netIncomeFromContinuingOperations": "312900000" }, "balance": { "goodwill": "1239600000", "inventory": "31000000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "5067000000", "longTermDebt": "1870400000", "shortTermDebt": "691800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "300500000", "reportedCurrency": "USD", "retainedEarnings": "-162700000", "totalLiabilities": "4463600000", "otherCurrentAssets": "48700000", "totalCurrentAssets": "1298300000", "currentLongTermDebt": "464300000", "longTermInvestments": "55200000", "shortTermInvestments": "None", "currentNetReceivables": "161300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3768700000", "currentAccountsPayable": "86100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2075500000", "shortLongTermDebtTotal": "3456100000", "totalShareholderEquity": "594400000", "capitalLeaseObligations": "1121400000", "otherCurrentLiabilities": "498200000", "totalCurrentLiabilities": "1281700000", "otherNonCurrentLiabilities": "95900000", "totalNonCurrentLiabilities": "3181900000", "cashAndShortTermInvestments": "1057300000", "commonStockSharesOutstanding": "154900000", "intangibleAssetsExcludingGoodwill": "300500000", "cashAndCashEquivalentsAtCarryingValue": "1057300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "312900000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-7700000", "operatingCashflow": "466000000", "capitalExpenditures": "150800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-103100000", "cashflowFromInvestment": "-146900000", "stockBasedCompensation": "33500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "197500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3049500000, "cost_of_revenue": 1085000000, "gross_profit": 1964500000, "research_and_development": null, "selling_general_admin": 945200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 418800000, "depreciation_amortisation": 197500000, "ebitda": 616300000, "interest_expense": 166000000, "interest_income": null, "other_non_operating": null, "pretax_income": 252800000, "tax_provision": -60100000, "effective_tax_rate": null, "net_income": 309700000, "net_income_continuing_ops": 312900000, "net_income_to_common": 309700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1057300000, "short_term_investments": null, "net_receivables": 161300000, "inventory": 31000000, "other_current_assets": null, "total_current_assets": 1298300000, "net_ppe": null, "goodwill": 1239600000, "intangible_assets": 300500000, "goodwill_and_intangibles": 1540100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3768700000, "total_assets": 5067000000, "short_term_debt": 691800000, "accounts_payable": 86100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1281700000, "long_term_debt": 1870400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3181900000, "total_liabilities": 4463600000, "total_debt": 2562200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -162700000, "total_equity": 594400000, "shares_outstanding": 154900000, "operating_cash_flow": 466000000, "stock_based_compensation": 33500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 150800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -146900000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -103100000, "free_cash_flow": 616800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "418800000", "ebitda": "616300000", "netIncome": "309700000", "grossProfit": "1964500000", "depreciation": "None", "totalRevenue": "3049500000", "costOfRevenue": "1085000000", "interestIncome": "53200000", "incomeBeforeTax": "252800000", "interestExpense": "166000000", "operatingIncome": "359300000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-60100000", "reportedCurrency": "USD", "netInterestIncome": "-112800000", "nonInterestIncome": "None", "operatingExpenses": "1605200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1085000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "197500000", "sellingGeneralAndAdministrative": "945200000", "netIncomeFromContinuingOperations": "312900000" }, "balance": { "goodwill": "1239600000", "inventory": "31000000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "5067000000", "longTermDebt": "1870400000", "shortTermDebt": "691800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "300500000", "reportedCurrency": "USD", "retainedEarnings": "-162700000", "totalLiabilities": "4463600000", "otherCurrentAssets": "48700000", "totalCurrentAssets": "1298300000", "currentLongTermDebt": "464300000", "longTermInvestments": "55200000", "shortTermInvestments": "None", "currentNetReceivables": "161300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3768700000", "currentAccountsPayable": "86100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2075500000", "shortLongTermDebtTotal": "3456100000", "totalShareholderEquity": "594400000", "capitalLeaseObligations": "1121400000", "otherCurrentLiabilities": "498200000", "totalCurrentLiabilities": "1281700000", "otherNonCurrentLiabilities": "95900000", "totalNonCurrentLiabilities": "3181900000", "cashAndShortTermInvestments": "1057300000", "commonStockSharesOutstanding": "154900000", "intangibleAssetsExcludingGoodwill": "300500000", "cashAndCashEquivalentsAtCarryingValue": "1057300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "312900000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-7700000", "operatingCashflow": "466000000", "capitalExpenditures": "150800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-103100000", "cashflowFromInvestment": "-146900000", "stockBasedCompensation": "33500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "197500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:25:46.171006+00:00", "is_restated": false, "income_statement": { "revenue": 3066700000, "cost_of_revenue": 2496100000, "gross_profit": 570600000, "ebit": 394400000, "ebitda": 603900000, "pretax_income": 221400000, "tax_provision": 29900000, "net_income": 188200000, "net_income_to_common": 188200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 849100000, "total_current_assets": 1060000000, "total_assets": 4836800000, "short_term_debt": 234300000, "long_term_debt": 2391300000, "total_debt": 2625600000, "total_liabilities": 4518000000, "total_equity": 309800000, "shares_outstanding": 152000000, "goodwill_and_intangibles": 1553800000 }, "cash_flow": { "operating_cash_flow": 444300000, "capital_expenditure": 149500000, "free_cash_flow": 593800000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240335, "ticker_id": 778, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:25:46.171006+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "394400000", "ebitda": "603900000", "netIncome": "188200000", "grossProfit": "570600000", "depreciation": "None", "totalRevenue": "3066700000", "costOfRevenue": "2496100000", "interestIncome": "55000000", "incomeBeforeTax": "221400000", "interestExpense": "173000000", "operatingIncome": "371800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "29900000", "reportedCurrency": "USD", "netInterestIncome": "-118000000", "nonInterestIncome": "None", "operatingExpenses": "198800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2496100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "209500000", "sellingGeneralAndAdministrative": "931600000", "netIncomeFromContinuingOperations": "191500000" }, "balance": { "goodwill": "1251000000", "inventory": "23300000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "4836800000", "longTermDebt": "2391300000", "shortTermDebt": "234300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "302800000", "reportedCurrency": "USD", "retainedEarnings": "-472400000", "totalLiabilities": "4518000000", "otherCurrentAssets": "50500000", "totalCurrentAssets": "1060000000", "currentLongTermDebt": "7800000", "longTermInvestments": "41700000", "shortTermInvestments": "9700000", "currentNetReceivables": "137100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3776800000", "currentAccountsPayable": "53300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2148100000", "shortLongTermDebtTotal": "3552700000", "totalShareholderEquity": "309800000", "capitalLeaseObligations": "1153600000", "otherCurrentLiabilities": "335500000", "totalCurrentLiabilities": "730300000", "otherNonCurrentLiabilities": "89200000", "totalNonCurrentLiabilities": "3787700000", "cashAndShortTermInvestments": "849100000", "commonStockSharesOutstanding": "152000000", "intangibleAssetsExcludingGoodwill": "302800000", "cashAndCashEquivalentsAtCarryingValue": "849100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "191500000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "300000", "operatingCashflow": "444300000", "capitalExpenditures": "149500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-125400000", "cashflowFromInvestment": "-131800000", "stockBasedCompensation": "25000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "209500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3066700000, "cost_of_revenue": 2496100000, "gross_profit": 570600000, "research_and_development": null, "selling_general_admin": 931600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 394400000, "depreciation_amortisation": 209500000, "ebitda": 603900000, "interest_expense": 173000000, "interest_income": null, "other_non_operating": null, "pretax_income": 221400000, "tax_provision": 29900000, "effective_tax_rate": null, "net_income": 188200000, "net_income_continuing_ops": 191500000, "net_income_to_common": 188200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 849100000, "short_term_investments": 9700000, "net_receivables": 137100000, "inventory": 23300000, "other_current_assets": null, "total_current_assets": 1060000000, "net_ppe": null, "goodwill": 1251000000, "intangible_assets": 302800000, "goodwill_and_intangibles": 1553800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3776800000, "total_assets": 4836800000, "short_term_debt": 234300000, "accounts_payable": 53300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 730300000, "long_term_debt": 2391300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3787700000, "total_liabilities": 4518000000, "total_debt": 2625600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -472400000, "total_equity": 309800000, "shares_outstanding": 152000000, "operating_cash_flow": 444300000, "stock_based_compensation": 25000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 149500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -131800000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -125400000, "free_cash_flow": 593800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "394400000", "ebitda": "603900000", "netIncome": "188200000", "grossProfit": "570600000", "depreciation": "None", "totalRevenue": "3066700000", "costOfRevenue": "2496100000", "interestIncome": "55000000", "incomeBeforeTax": "221400000", "interestExpense": "173000000", "operatingIncome": "371800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "29900000", "reportedCurrency": "USD", "netInterestIncome": "-118000000", "nonInterestIncome": "None", "operatingExpenses": "198800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2496100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "209500000", "sellingGeneralAndAdministrative": "931600000", "netIncomeFromContinuingOperations": "191500000" }, "balance": { "goodwill": "1251000000", "inventory": "23300000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "4836800000", "longTermDebt": "2391300000", "shortTermDebt": "234300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "302800000", "reportedCurrency": "USD", "retainedEarnings": "-472400000", "totalLiabilities": "4518000000", "otherCurrentAssets": "50500000", "totalCurrentAssets": "1060000000", "currentLongTermDebt": "7800000", "longTermInvestments": "41700000", "shortTermInvestments": "9700000", "currentNetReceivables": "137100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3776800000", "currentAccountsPayable": "53300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2148100000", "shortLongTermDebtTotal": "3552700000", "totalShareholderEquity": "309800000", "capitalLeaseObligations": "1153600000", "otherCurrentLiabilities": "335500000", "totalCurrentLiabilities": "730300000", "otherNonCurrentLiabilities": "89200000", "totalNonCurrentLiabilities": "3787700000", "cashAndShortTermInvestments": "849100000", "commonStockSharesOutstanding": "152000000", "intangibleAssetsExcludingGoodwill": "302800000", "cashAndCashEquivalentsAtCarryingValue": "849100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "191500000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "300000", "operatingCashflow": "444300000", "capitalExpenditures": "149500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-125400000", "cashflowFromInvestment": "-131800000", "stockBasedCompensation": "25000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "209500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:25:46.171006+00:00", "is_restated": false, "income_statement": { "revenue": 2454700000, "cost_of_revenue": 873700000, "gross_profit": 1581000000, "ebit": -86500000, "ebitda": 151700000, "pretax_income": -265000000, "tax_provision": 3000000, "net_income": -271200000, "net_income_to_common": -271200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 674500000, "total_current_assets": 863600000, "total_assets": 4817700000, "short_term_debt": 244400000, "long_term_debt": 2474000000, "total_debt": 2718400000, "total_liabilities": 4698200000, "total_equity": 110200000, "shares_outstanding": 118200000, "goodwill_and_intangibles": 1555500000 }, "cash_flow": { "operating_cash_flow": 136000000, "capital_expenditure": 110700000, "free_cash_flow": 246700000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240340, "ticker_id": 778, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:25:46.171006+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-86500000", "ebitda": "151700000", "netIncome": "-271200000", "grossProfit": "1581000000", "depreciation": "None", "totalRevenue": "2454700000", "costOfRevenue": "873700000", "interestIncome": "20400000", "incomeBeforeTax": "-265000000", "interestExpense": "178500000", "operatingIncome": "-89800000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "3000000", "reportedCurrency": "USD", "netInterestIncome": "-158100000", "nonInterestIncome": "None", "operatingExpenses": "1670800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-23200000", "costofGoodsAndServicesSold": "873700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "238200000", "sellingGeneralAndAdministrative": "858600000", "netIncomeFromContinuingOperations": "-268000000" }, "balance": { "goodwill": "1250900000", "inventory": "23700000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "4817700000", "longTermDebt": "2474000000", "shortTermDebt": "244400000", "treasuryStock": "-95400000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "304600000", "reportedCurrency": "USD", "retainedEarnings": "-660600000", "totalLiabilities": "4698200000", "otherCurrentAssets": "50700000", "totalCurrentAssets": "863600000", "currentLongTermDebt": "10700000", "longTermInvestments": "32200000", "shortTermInvestments": "None", "currentNetReceivables": "114700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3954100000", "currentAccountsPayable": "72200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1232100000", "shortLongTermDebtTotal": "3777000000", "totalShareholderEquity": "110200000", "capitalLeaseObligations": "1293100000", "otherCurrentLiabilities": "294600000", "totalCurrentLiabilities": "708500000", "otherNonCurrentLiabilities": "1058600000", "totalNonCurrentLiabilities": "3989700000", "cashAndShortTermInvestments": "674500000", "commonStockSharesOutstanding": "118200000", "intangibleAssetsExcludingGoodwill": "304600000", "cashAndCashEquivalentsAtCarryingValue": "674500000", "accumulatedDepreciationAmortizationPPE": "-2163200000" }, "cashflow": { "netIncome": "-268000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-8200000", "operatingCashflow": "136000000", "capitalExpenditures": "110700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52200000", "cashflowFromInvestment": "-96300000", "stockBasedCompensation": "21500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-195900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "238200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2454700000, "cost_of_revenue": 873700000, "gross_profit": 1581000000, "research_and_development": null, "selling_general_admin": 858600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -86500000, "depreciation_amortisation": 238200000, "ebitda": 151700000, "interest_expense": 178500000, "interest_income": null, "other_non_operating": null, "pretax_income": -265000000, "tax_provision": 3000000, "effective_tax_rate": null, "net_income": -271200000, "net_income_continuing_ops": -268000000, "net_income_to_common": -271200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 674500000, "short_term_investments": null, "net_receivables": 114700000, "inventory": 23700000, "other_current_assets": null, "total_current_assets": 863600000, "net_ppe": null, "goodwill": 1250900000, "intangible_assets": 304600000, "goodwill_and_intangibles": 1555500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3954100000, "total_assets": 4817700000, "short_term_debt": 244400000, "accounts_payable": 72200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 708500000, "long_term_debt": 2474000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3989700000, "total_liabilities": 4698200000, "total_debt": 2718400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -660600000, "total_equity": 110200000, "shares_outstanding": 118200000, "operating_cash_flow": 136000000, "stock_based_compensation": 21500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 110700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -96300000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52200000, "free_cash_flow": 246700000, "net_change_in_cash": -195900000 }, "raw_data": { "income": { "ebit": "-86500000", "ebitda": "151700000", "netIncome": "-271200000", "grossProfit": "1581000000", "depreciation": "None", "totalRevenue": "2454700000", "costOfRevenue": "873700000", "interestIncome": "20400000", "incomeBeforeTax": "-265000000", "interestExpense": "178500000", "operatingIncome": "-89800000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "3000000", "reportedCurrency": "USD", "netInterestIncome": "-158100000", "nonInterestIncome": "None", "operatingExpenses": "1670800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-23200000", "costofGoodsAndServicesSold": "873700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "238200000", "sellingGeneralAndAdministrative": "858600000", "netIncomeFromContinuingOperations": "-268000000" }, "balance": { "goodwill": "1250900000", "inventory": "23700000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "4817700000", "longTermDebt": "2474000000", "shortTermDebt": "244400000", "treasuryStock": "-95400000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "304600000", "reportedCurrency": "USD", "retainedEarnings": "-660600000", "totalLiabilities": "4698200000", "otherCurrentAssets": "50700000", "totalCurrentAssets": "863600000", "currentLongTermDebt": "10700000", "longTermInvestments": "32200000", "shortTermInvestments": "None", "currentNetReceivables": "114700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3954100000", "currentAccountsPayable": "72200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1232100000", "shortLongTermDebtTotal": "3777000000", "totalShareholderEquity": "110200000", "capitalLeaseObligations": "1293100000", "otherCurrentLiabilities": "294600000", "totalCurrentLiabilities": "708500000", "otherNonCurrentLiabilities": "1058600000", "totalNonCurrentLiabilities": "3989700000", "cashAndShortTermInvestments": "674500000", "commonStockSharesOutstanding": "118200000", "intangibleAssetsExcludingGoodwill": "304600000", "cashAndCashEquivalentsAtCarryingValue": "674500000", "accumulatedDepreciationAmortizationPPE": "-2163200000" }, "cashflow": { "netIncome": "-268000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-8200000", "operatingCashflow": "136000000", "capitalExpenditures": "110700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52200000", "cashflowFromInvestment": "-96300000", "stockBasedCompensation": "21500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-195900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "238200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:25:46.171006+00:00", "is_restated": false, "income_statement": { "revenue": 1510500000, "cost_of_revenue": 512900000, "gross_profit": 997600000, "ebit": -265700000, "ebitda": -300000, "pretax_income": -439000000, "tax_provision": -16800000, "net_income": -422800000, "net_income_to_common": -422800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 707300000, "total_current_assets": 874400000, "total_assets": 5230600000, "short_term_debt": 287900000, "long_term_debt": 2476250000, "total_debt": 2764150000, "total_liabilities": 4896100000, "total_equity": 322900000, "shares_outstanding": 117250000, "goodwill_and_intangibles": 1559600000 }, "cash_flow": { "operating_cash_flow": 166200000, "capital_expenditure": 95500000, "free_cash_flow": 261700000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240345, "ticker_id": 778, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:25:46.171006+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-265700000", "ebitda": "-300000", "netIncome": "-422800000", "grossProfit": "997600000", "depreciation": "None", "totalRevenue": "1510500000", "costOfRevenue": "512900000", "interestIncome": "6396000", "incomeBeforeTax": "-439000000", "interestExpense": "173314000", "operatingIncome": "-252500000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-16800000", "reportedCurrency": "USD", "netInterestIncome": "-166918000", "nonInterestIncome": "None", "operatingExpenses": "1250100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-36928000", "costofGoodsAndServicesSold": "512900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "265400000", "sellingGeneralAndAdministrative": "674000000", "netIncomeFromContinuingOperations": "-422215000" }, "balance": { "goodwill": "1248800000", "inventory": "15500000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "5230600000", "longTermDebt": "2476250000", "shortTermDebt": "287900000", "treasuryStock": "-91106000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "310800000", "reportedCurrency": "USD", "retainedEarnings": "-389400000", "totalLiabilities": "4896100000", "otherCurrentAssets": "36200000", "totalCurrentAssets": "874400000", "currentLongTermDebt": "24254000", "longTermInvestments": "160649000", "shortTermInvestments": "None", "currentNetReceivables": "115400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4356200000", "currentAccountsPayable": "76000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1382846000", "shortLongTermDebtTotal": "3945100000", "totalShareholderEquity": "322900000", "capitalLeaseObligations": "1444431000", "otherCurrentLiabilities": "320700000", "totalCurrentLiabilities": "769100000", "otherNonCurrentLiabilities": "1610960000", "totalNonCurrentLiabilities": "4127000000", "cashAndShortTermInvestments": "707300000", "commonStockSharesOutstanding": "117250000", "intangibleAssetsExcludingGoodwill": "310800000", "cashAndCashEquivalentsAtCarryingValue": "707300000", "accumulatedDepreciationAmortizationPPE": "-1985927000" }, "cashflow": { "netIncome": "-422200000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2900000", "operatingCashflow": "166200000", "capitalExpenditures": "95500000", "changeInReceivables": "-43577000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19900000", "cashflowFromInvestment": "-89300000", "stockBasedCompensation": "29300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "56993000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "265400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1510500000, "cost_of_revenue": 512900000, "gross_profit": 997600000, "research_and_development": null, "selling_general_admin": 674000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -265700000, "depreciation_amortisation": 265400000, "ebitda": -300000, "interest_expense": 173314000, "interest_income": null, "other_non_operating": null, "pretax_income": -439000000, "tax_provision": -16800000, "effective_tax_rate": null, "net_income": -422800000, "net_income_continuing_ops": -422215000, "net_income_to_common": -422800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 707300000, "short_term_investments": null, "net_receivables": 115400000, "inventory": 15500000, "other_current_assets": null, "total_current_assets": 874400000, "net_ppe": null, "goodwill": 1248800000, "intangible_assets": 310800000, "goodwill_and_intangibles": 1559600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4356200000, "total_assets": 5230600000, "short_term_debt": 287900000, "accounts_payable": 76000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 769100000, "long_term_debt": 2476250000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4127000000, "total_liabilities": 4896100000, "total_debt": 2764150000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -389400000, "total_equity": 322900000, "shares_outstanding": 117250000, "operating_cash_flow": 166200000, "stock_based_compensation": 29300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 95500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -89300000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19900000, "free_cash_flow": 261700000, "net_change_in_cash": 56993000 }, "raw_data": { "income": { "ebit": "-265700000", "ebitda": "-300000", "netIncome": "-422800000", "grossProfit": "997600000", "depreciation": "None", "totalRevenue": "1510500000", "costOfRevenue": "512900000", "interestIncome": "6396000", "incomeBeforeTax": "-439000000", "interestExpense": "173314000", "operatingIncome": "-252500000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-16800000", "reportedCurrency": "USD", "netInterestIncome": "-166918000", "nonInterestIncome": "None", "operatingExpenses": "1250100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-36928000", "costofGoodsAndServicesSold": "512900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "265400000", "sellingGeneralAndAdministrative": "674000000", "netIncomeFromContinuingOperations": "-422215000" }, "balance": { "goodwill": "1248800000", "inventory": "15500000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "5230600000", "longTermDebt": "2476250000", "shortTermDebt": "287900000", "treasuryStock": "-91106000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "310800000", "reportedCurrency": "USD", "retainedEarnings": "-389400000", "totalLiabilities": "4896100000", "otherCurrentAssets": "36200000", "totalCurrentAssets": "874400000", "currentLongTermDebt": "24254000", "longTermInvestments": "160649000", "shortTermInvestments": "None", "currentNetReceivables": "115400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4356200000", "currentAccountsPayable": "76000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1382846000", "shortLongTermDebtTotal": "3945100000", "totalShareholderEquity": "322900000", "capitalLeaseObligations": "1444431000", "otherCurrentLiabilities": "320700000", "totalCurrentLiabilities": "769100000", "otherNonCurrentLiabilities": "1610960000", "totalNonCurrentLiabilities": "4127000000", "cashAndShortTermInvestments": "707300000", "commonStockSharesOutstanding": "117250000", "intangibleAssetsExcludingGoodwill": "310800000", "cashAndCashEquivalentsAtCarryingValue": "707300000", "accumulatedDepreciationAmortizationPPE": "-1985927000" }, "cashflow": { "netIncome": "-422200000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2900000", "operatingCashflow": "166200000", "capitalExpenditures": "95500000", "changeInReceivables": "-43577000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19900000", "cashflowFromInvestment": "-89300000", "stockBasedCompensation": "29300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "56993000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "265400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:25:46.171006+00:00", "is_restated": false, "income_statement": { "revenue": 686300000, "cost_of_revenue": 235400000, "gross_profit": 450900000, "ebit": -773800000, "ebitda": -514000000, "pretax_income": -927300000, "tax_provision": -309400000, "net_income": -616800000, "net_income_to_common": -616800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 655338000, "total_current_assets": 892747000, "total_assets": 5562922000, "short_term_debt": 291422000, "long_term_debt": 2377162000, "total_debt": 2668584000, "total_liabilities": 4763953000, "total_equity": 787973000, "shares_outstanding": 116667000, "goodwill_and_intangibles": 1568035000 }, "cash_flow": { "operating_cash_flow": -330098000, "capital_expenditure": 83930000, "free_cash_flow": -246168000, "dividends_paid": 42311000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240350, "ticker_id": 778, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:25:46.171006+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-773800000", "ebitda": "-514000000", "netIncome": "-616800000", "grossProfit": "450900000", "depreciation": "None", "totalRevenue": "686300000", "costOfRevenue": "235400000", "interestIncome": "4836000", "incomeBeforeTax": "-927300000", "interestExpense": "153466000", "operatingIncome": "-755000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-309400000", "reportedCurrency": "USD", "netInterestIncome": "-148630000", "nonInterestIncome": "None", "operatingExpenses": "1205900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-42479000", "costofGoodsAndServicesSold": "235400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "259800000", "sellingGeneralAndAdministrative": "552400000", "netIncomeFromContinuingOperations": "-617948000" }, "balance": { "goodwill": "1253840000", "inventory": "12593000", "commonStock": "124000", "currentDebt": "None", "investments": "None", "totalAssets": "5562922000", "longTermDebt": "2377162000", "shortTermDebt": "291422000", "treasuryStock": "-87004000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "314195000", "reportedCurrency": "USD", "retainedEarnings": "27937000", "totalLiabilities": "4763953000", "otherCurrentAssets": "34400000", "totalCurrentAssets": "892747000", "currentLongTermDebt": "18056000", "longTermInvestments": "175688000", "shortTermInvestments": "151962000", "currentNetReceivables": "190416000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4670175000", "currentAccountsPayable": "70646000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1615062000", "shortLongTermDebtTotal": "3931335000", "totalShareholderEquity": "787973000", "capitalLeaseObligations": "1536117000", "otherCurrentLiabilities": "159707000", "totalCurrentLiabilities": "606441000", "otherNonCurrentLiabilities": "1700825000", "totalNonCurrentLiabilities": "4157512000", "cashAndShortTermInvestments": "655338000", "commonStockSharesOutstanding": "116667000", "intangibleAssetsExcludingGoodwill": "314195000", "cashAndCashEquivalentsAtCarryingValue": "655338000", "accumulatedDepreciationAmortizationPPE": "-1788041000" }, "cashflow": { "netIncome": "-617948000", "profitLoss": "None", "dividendPayout": "42311000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "9093000", "operatingCashflow": "-330098000", "capitalExpenditures": "83930000", "changeInReceivables": "58457000", "changeInExchangeRate": "None", "cashflowFromFinancing": "584408000", "cashflowFromInvestment": "-83366000", "stockBasedCompensation": "19404000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42311000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "170944000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "89424000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "259776000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 686300000, "cost_of_revenue": 235400000, "gross_profit": 450900000, "research_and_development": null, "selling_general_admin": 552400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -773800000, "depreciation_amortisation": 259800000, "ebitda": -514000000, "interest_expense": 153466000, "interest_income": null, "other_non_operating": null, "pretax_income": -927300000, "tax_provision": -309400000, "effective_tax_rate": null, "net_income": -616800000, "net_income_continuing_ops": -617948000, "net_income_to_common": -616800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 655338000, "short_term_investments": 151962000, "net_receivables": 190416000, "inventory": 12593000, "other_current_assets": null, "total_current_assets": 892747000, "net_ppe": null, "goodwill": 1253840000, "intangible_assets": 314195000, "goodwill_and_intangibles": 1568035000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4670175000, "total_assets": 5562922000, "short_term_debt": 291422000, "accounts_payable": 70646000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 606441000, "long_term_debt": 2377162000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4157512000, "total_liabilities": 4763953000, "total_debt": 2668584000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 27937000, "total_equity": 787973000, "shares_outstanding": 116667000, "operating_cash_flow": -330098000, "stock_based_compensation": 19404000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83930000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -83366000, "dividends_paid": 42311000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 584408000, "free_cash_flow": -246168000, "net_change_in_cash": 170944000 }, "raw_data": { "income": { "ebit": "-773800000", "ebitda": "-514000000", "netIncome": "-616800000", "grossProfit": "450900000", "depreciation": "None", "totalRevenue": "686300000", "costOfRevenue": "235400000", "interestIncome": "4836000", "incomeBeforeTax": "-927300000", "interestExpense": "153466000", "operatingIncome": "-755000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-309400000", "reportedCurrency": "USD", "netInterestIncome": "-148630000", "nonInterestIncome": "None", "operatingExpenses": "1205900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-42479000", "costofGoodsAndServicesSold": "235400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "259800000", "sellingGeneralAndAdministrative": "552400000", "netIncomeFromContinuingOperations": "-617948000" }, "balance": { "goodwill": "1253840000", "inventory": "12593000", "commonStock": "124000", "currentDebt": "None", "investments": "None", "totalAssets": "5562922000", "longTermDebt": "2377162000", "shortTermDebt": "291422000", "treasuryStock": "-87004000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "314195000", "reportedCurrency": "USD", "retainedEarnings": "27937000", "totalLiabilities": "4763953000", "otherCurrentAssets": "34400000", "totalCurrentAssets": "892747000", "currentLongTermDebt": "18056000", "longTermInvestments": "175688000", "shortTermInvestments": "151962000", "currentNetReceivables": "190416000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4670175000", "currentAccountsPayable": "70646000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1615062000", "shortLongTermDebtTotal": "3931335000", "totalShareholderEquity": "787973000", "capitalLeaseObligations": "1536117000", "otherCurrentLiabilities": "159707000", "totalCurrentLiabilities": "606441000", "otherNonCurrentLiabilities": "1700825000", "totalNonCurrentLiabilities": "4157512000", "cashAndShortTermInvestments": "655338000", "commonStockSharesOutstanding": "116667000", "intangibleAssetsExcludingGoodwill": "314195000", "cashAndCashEquivalentsAtCarryingValue": "655338000", "accumulatedDepreciationAmortizationPPE": "-1788041000" }, "cashflow": { "netIncome": "-617948000", "profitLoss": "None", "dividendPayout": "42311000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "9093000", "operatingCashflow": "-330098000", "capitalExpenditures": "83930000", "changeInReceivables": "58457000", "changeInExchangeRate": "None", "cashflowFromFinancing": "584408000", "cashflowFromInvestment": "-83366000", "stockBasedCompensation": "19404000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42311000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "170944000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "89424000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "259776000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:25:46.171006+00:00", "is_restated": false, "income_statement": { "revenue": 3283099000, "cost_of_revenue": 1210273000, "gross_profit": 2072826000, "ebit": 402325000, "ebitda": 663480000, "pretax_income": 273760000, "tax_provision": 79912000, "net_income": 191386000, "net_income_to_common": 191386000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 488313000, "total_current_assets": 634990000, "total_assets": 5828017000, "short_term_debt": 239433000, "long_term_debt": 1912359000, "total_debt": 2151792000, "total_liabilities": 4379695000, "total_equity": 1435814000, "shares_outstanding": 116606000, "goodwill_and_intangibles": 1605140000 }, "cash_flow": { "operating_cash_flow": 561995000, "capital_expenditure": 303627000, "free_cash_flow": 865622000, "dividends_paid": 159281000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240355, "ticker_id": 778, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:25:46.171006+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "402325000", "ebitda": "663480000", "netIncome": "191386000", "grossProfit": "2072826000", "depreciation": "None", "totalRevenue": "3283099000", "costOfRevenue": "1210273000", "interestIncome": "12589000", "incomeBeforeTax": "273760000", "interestExpense": "128565000", "operatingIncome": "338387000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "79912000", "reportedCurrency": "USD", "netInterestIncome": "-115976000", "nonInterestIncome": "None", "operatingExpenses": "1734439000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "35314000", "costofGoodsAndServicesSold": "1210273000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "261155000", "sellingGeneralAndAdministrative": "1404275000", "netIncomeFromContinuingOperations": "193848000" }, "balance": { "goodwill": "1283371000", "inventory": "21686000", "commonStock": "122000", "currentDebt": "None", "investments": "None", "totalAssets": "5828017000", "longTermDebt": "1912359000", "shortTermDebt": "239433000", "treasuryStock": "-81567000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "321769000", "reportedCurrency": "USD", "retainedEarnings": "687332000", "totalLiabilities": "4379695000", "otherCurrentAssets": "37187000", "totalCurrentAssets": "634990000", "currentLongTermDebt": "6595000", "longTermInvestments": "421077000", "shortTermInvestments": "None", "currentNetReceivables": "87804000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5193027000", "currentAccountsPayable": "91607000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1735247000", "shortLongTermDebtTotal": "3375254000", "totalShareholderEquity": "1435814000", "capitalLeaseObligations": "1597317000", "otherCurrentLiabilities": "289747000", "totalCurrentLiabilities": "708800000", "otherNonCurrentLiabilities": "1616700000", "totalNonCurrentLiabilities": "3670895000", "cashAndShortTermInvestments": "488313000", "commonStockSharesOutstanding": "116606000", "intangibleAssetsExcludingGoodwill": "321769000", "cashAndCashEquivalentsAtCarryingValue": "488313000", "accumulatedDepreciationAmortizationPPE": "-1612990000" }, "cashflow": { "netIncome": "193848000", "profitLoss": "None", "dividendPayout": "159281000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-2367000", "operatingCashflow": "561995000", "capitalExpenditures": "303627000", "changeInReceivables": "11326000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-186506000", "cashflowFromInvestment": "-310642000", "stockBasedCompensation": "14615000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "159281000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "64847000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2308000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "261155000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3283099000, "cost_of_revenue": 1210273000, "gross_profit": 2072826000, "research_and_development": null, "selling_general_admin": 1404275000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 402325000, "depreciation_amortisation": 261155000, "ebitda": 663480000, "interest_expense": 128565000, "interest_income": null, "other_non_operating": null, "pretax_income": 273760000, "tax_provision": 79912000, "effective_tax_rate": null, "net_income": 191386000, "net_income_continuing_ops": 193848000, "net_income_to_common": 191386000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 488313000, "short_term_investments": null, "net_receivables": 87804000, "inventory": 21686000, "other_current_assets": null, "total_current_assets": 634990000, "net_ppe": null, "goodwill": 1283371000, "intangible_assets": 321769000, "goodwill_and_intangibles": 1605140000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5193027000, "total_assets": 5828017000, "short_term_debt": 239433000, "accounts_payable": 91607000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 708800000, "long_term_debt": 1912359000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3670895000, "total_liabilities": 4379695000, "total_debt": 2151792000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 687332000, "total_equity": 1435814000, "shares_outstanding": 116606000, "operating_cash_flow": 561995000, "stock_based_compensation": 14615000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 303627000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -310642000, "dividends_paid": 159281000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -186506000, "free_cash_flow": 865622000, "net_change_in_cash": 64847000 }, "raw_data": { "income": { "ebit": "402325000", "ebitda": "663480000", "netIncome": "191386000", "grossProfit": "2072826000", "depreciation": "None", "totalRevenue": "3283099000", "costOfRevenue": "1210273000", "interestIncome": "12589000", "incomeBeforeTax": "273760000", "interestExpense": "128565000", "operatingIncome": "338387000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "79912000", "reportedCurrency": "USD", "netInterestIncome": "-115976000", "nonInterestIncome": "None", "operatingExpenses": "1734439000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "35314000", "costofGoodsAndServicesSold": "1210273000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "261155000", "sellingGeneralAndAdministrative": "1404275000", "netIncomeFromContinuingOperations": "193848000" }, "balance": { "goodwill": "1283371000", "inventory": "21686000", "commonStock": "122000", "currentDebt": "None", "investments": "None", "totalAssets": "5828017000", "longTermDebt": "1912359000", "shortTermDebt": "239433000", "treasuryStock": "-81567000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "321769000", "reportedCurrency": "USD", "retainedEarnings": "687332000", "totalLiabilities": "4379695000", "otherCurrentAssets": "37187000", "totalCurrentAssets": "634990000", "currentLongTermDebt": "6595000", "longTermInvestments": "421077000", "shortTermInvestments": "None", "currentNetReceivables": "87804000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5193027000", "currentAccountsPayable": "91607000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1735247000", "shortLongTermDebtTotal": "3375254000", "totalShareholderEquity": "1435814000", "capitalLeaseObligations": "1597317000", "otherCurrentLiabilities": "289747000", "totalCurrentLiabilities": "708800000", "otherNonCurrentLiabilities": "1616700000", "totalNonCurrentLiabilities": "3670895000", "cashAndShortTermInvestments": "488313000", "commonStockSharesOutstanding": "116606000", "intangibleAssetsExcludingGoodwill": "321769000", "cashAndCashEquivalentsAtCarryingValue": "488313000", "accumulatedDepreciationAmortizationPPE": "-1612990000" }, "cashflow": { "netIncome": "193848000", "profitLoss": "None", "dividendPayout": "159281000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-2367000", "operatingCashflow": "561995000", "capitalExpenditures": "303627000", "changeInReceivables": "11326000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-186506000", "cashflowFromInvestment": "-310642000", "stockBasedCompensation": "14615000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "159281000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "64847000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2308000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "261155000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:25:46.171006+00:00", "is_restated": false, "income_statement": { "revenue": 3221735000, "cost_of_revenue": 1180729000, "gross_profit": 2041006000, "ebit": 440452000, "ebitda": 701614000, "pretax_income": 310734000, "tax_provision": 95429000, "net_income": 213827000, "net_income_to_common": 213827000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 426222000, "total_current_assets": 559030000, "total_assets": 4481838000, "short_term_debt": 62114000, "long_term_debt": 1772627000, "total_debt": 1834741000, "total_liabilities": 4481838000, "total_equity": 1456117000, "shares_outstanding": 116845355, "goodwill_and_intangibles": 1607234000 }, "cash_flow": { "operating_cash_flow": 556915000, "capital_expenditure": 346073000, "free_cash_flow": 902988000, "dividends_paid": 149492000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240360, "ticker_id": 778, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:25:46.171006+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "440452000", "ebitda": "701614000", "netIncome": "213827000", "grossProfit": "2041006000", "depreciation": "None", "totalRevenue": "3221735000", "costOfRevenue": "1180729000", "interestIncome": "10614000", "incomeBeforeTax": "310734000", "interestExpense": "129718000", "operatingIncome": "388351000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "95429000", "reportedCurrency": "USD", "netInterestIncome": "-119104000", "nonInterestIncome": "None", "operatingExpenses": "1581581000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "32377000", "costofGoodsAndServicesSold": "1180729000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "261162000", "sellingGeneralAndAdministrative": "1320419000", "netIncomeFromContinuingOperations": "215305000" }, "balance": { "goodwill": "1276324000", "inventory": "19319000", "commonStock": "121000", "currentDebt": "None", "investments": "None", "totalAssets": "4481838000", "longTermDebt": "1772627000", "shortTermDebt": "62114000", "treasuryStock": "-79259000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "330910000", "reportedCurrency": "USD", "retainedEarnings": "686459000", "totalLiabilities": "4481838000", "otherCurrentAssets": "30234000", "totalCurrentAssets": "559030000", "currentLongTermDebt": "7984000", "longTermInvestments": "432358000", "shortTermInvestments": "None", "currentNetReceivables": "98372000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3922808000", "currentAccountsPayable": "104638000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1833133000", "shortLongTermDebtTotal": "2040143000", "totalShareholderEquity": "1456117000", "capitalLeaseObligations": "232467000", "otherCurrentLiabilities": "264604000", "totalCurrentLiabilities": "474689000", "otherNonCurrentLiabilities": "351077000", "totalNonCurrentLiabilities": "2551032000", "cashAndShortTermInvestments": "426222000", "commonStockSharesOutstanding": "116845355", "intangibleAssetsExcludingGoodwill": "330910000", "cashAndCashEquivalentsAtCarryingValue": "426222000", "accumulatedDepreciationAmortizationPPE": "-1571017000" }, "cashflow": { "netIncome": "215305000", "profitLoss": "None", "dividendPayout": "149492000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-1813000", "operatingCashflow": "556915000", "capitalExpenditures": "346073000", "changeInReceivables": "-4584000", "changeInExchangeRate": "-9222000", "cashflowFromFinancing": "-192648000", "cashflowFromInvestment": "-451370000", "stockBasedCompensation": "14336000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "149492000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-96325000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2905000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "261162000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3221735000, "cost_of_revenue": 1180729000, "gross_profit": 2041006000, "research_and_development": 0, "selling_general_admin": 1320419000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 440452000, "depreciation_amortisation": 261162000, "ebitda": 701614000, "interest_expense": 129718000, "interest_income": null, "other_non_operating": null, "pretax_income": 310734000, "tax_provision": 95429000, "effective_tax_rate": null, "net_income": 213827000, "net_income_continuing_ops": 215305000, "net_income_to_common": 213827000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 426222000, "short_term_investments": null, "net_receivables": 98372000, "inventory": 19319000, "other_current_assets": null, "total_current_assets": 559030000, "net_ppe": null, "goodwill": 1276324000, "intangible_assets": 330910000, "goodwill_and_intangibles": 1607234000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3922808000, "total_assets": 4481838000, "short_term_debt": 62114000, "accounts_payable": 104638000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 474689000, "long_term_debt": 1772627000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2551032000, "total_liabilities": 4481838000, "total_debt": 1834741000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 686459000, "total_equity": 1456117000, "shares_outstanding": 116845355, "operating_cash_flow": 556915000, "stock_based_compensation": 14336000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 346073000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -451370000, "dividends_paid": 149492000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -192648000, "free_cash_flow": 902988000, "net_change_in_cash": -96325000 }, "raw_data": { "income": { "ebit": "440452000", "ebitda": "701614000", "netIncome": "213827000", "grossProfit": "2041006000", "depreciation": "None", "totalRevenue": "3221735000", "costOfRevenue": "1180729000", "interestIncome": "10614000", "incomeBeforeTax": "310734000", "interestExpense": "129718000", "operatingIncome": "388351000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "95429000", "reportedCurrency": "USD", "netInterestIncome": "-119104000", "nonInterestIncome": "None", "operatingExpenses": "1581581000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "32377000", "costofGoodsAndServicesSold": "1180729000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "261162000", "sellingGeneralAndAdministrative": "1320419000", "netIncomeFromContinuingOperations": "215305000" }, "balance": { "goodwill": "1276324000", "inventory": "19319000", "commonStock": "121000", "currentDebt": "None", "investments": "None", "totalAssets": "4481838000", "longTermDebt": "1772627000", "shortTermDebt": "62114000", "treasuryStock": "-79259000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "330910000", "reportedCurrency": "USD", "retainedEarnings": "686459000", "totalLiabilities": "4481838000", "otherCurrentAssets": "30234000", "totalCurrentAssets": "559030000", "currentLongTermDebt": "7984000", "longTermInvestments": "432358000", "shortTermInvestments": "None", "currentNetReceivables": "98372000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3922808000", "currentAccountsPayable": "104638000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1833133000", "shortLongTermDebtTotal": "2040143000", "totalShareholderEquity": "1456117000", "capitalLeaseObligations": "232467000", "otherCurrentLiabilities": "264604000", "totalCurrentLiabilities": "474689000", "otherNonCurrentLiabilities": "351077000", "totalNonCurrentLiabilities": "2551032000", "cashAndShortTermInvestments": "426222000", "commonStockSharesOutstanding": "116845355", "intangibleAssetsExcludingGoodwill": "330910000", "cashAndCashEquivalentsAtCarryingValue": "426222000", "accumulatedDepreciationAmortizationPPE": "-1571017000" }, "cashflow": { "netIncome": "215305000", "profitLoss": "None", "dividendPayout": "149492000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-1813000", "operatingCashflow": "556915000", "capitalExpenditures": "346073000", "changeInReceivables": "-4584000", "changeInExchangeRate": "-9222000", "cashflowFromFinancing": "-192648000", "cashflowFromInvestment": "-451370000", "stockBasedCompensation": "14336000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "149492000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-96325000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2905000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "261162000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:25:46.171006+00:00", "is_restated": false, "income_statement": { "revenue": 643100000, "cost_of_revenue": 508200000, "gross_profit": 134900000, "ebit": 22100000, "ebitda": 73700000, "pretax_income": -9800000, "tax_provision": -4000000, "net_income": -6400000, "net_income_to_common": -6400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 261700000, "total_current_assets": 486700000, "total_assets": 4345800000, "short_term_debt": 23100000, "long_term_debt": 1868900000, "total_debt": 1892000000, "total_liabilities": 3956100000, "total_equity": 381100000, "shares_outstanding": 114700000, "goodwill_and_intangibles": 1548000000 }, "cash_flow": { "operating_cash_flow": -20400000, "capital_expenditure": 37700000, "free_cash_flow": 17300000, "dividends_paid": 10500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240323, "ticker_id": 778, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:25:46.171006+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22100000", "ebitda": "73700000", "netIncome": "-6400000", "grossProfit": "134900000", "depreciation": "None", "totalRevenue": "643100000", "costOfRevenue": "508200000", "interestIncome": "None", "incomeBeforeTax": "-9800000", "interestExpense": "34700000", "operatingIncome": "23500000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-4000000", "reportedCurrency": "USD", "netInterestIncome": "-34700000", "nonInterestIncome": "None", "operatingExpenses": "111400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "508200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51600000", "sellingGeneralAndAdministrative": "56100000", "netIncomeFromContinuingOperations": "-5800000" }, "balance": { "goodwill": "1247600000", "inventory": "32500000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "4345800000", "longTermDebt": "1868900000", "shortTermDebt": "23100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "300400000", "reportedCurrency": "USD", "retainedEarnings": "-81600000", "totalLiabilities": "3956100000", "otherCurrentAssets": "46500000", "totalCurrentAssets": "486700000", "currentLongTermDebt": "6400000", "longTermInvestments": "36000000", "shortTermInvestments": "None", "currentNetReceivables": "146000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3859100000", "currentAccountsPayable": "538000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1981500000", "totalShareholderEquity": "381100000", "capitalLeaseObligations": "1114800000", "otherCurrentLiabilities": "216600000", "totalCurrentLiabilities": "788100000", "otherNonCurrentLiabilities": "104300000", "totalNonCurrentLiabilities": "3168000000", "cashAndShortTermInvestments": "261700000", "commonStockSharesOutstanding": "114700000", "intangibleAssetsExcludingGoodwill": "300400000", "cashAndCashEquivalentsAtCarryingValue": "261700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5800000", "profitLoss": "None", "dividendPayout": "10500000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-20400000", "capitalExpenditures": "37700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36800000", "cashflowFromInvestment": "-37500000", "stockBasedCompensation": "8700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 643100000, "cost_of_revenue": 508200000, "gross_profit": 134900000, "research_and_development": null, "selling_general_admin": 56100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22100000, "depreciation_amortisation": 51600000, "ebitda": 73700000, "interest_expense": 34700000, "interest_income": null, "other_non_operating": null, "pretax_income": -9800000, "tax_provision": -4000000, "effective_tax_rate": null, "net_income": -6400000, "net_income_continuing_ops": -5800000, "net_income_to_common": -6400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 261700000, "short_term_investments": null, "net_receivables": 146000000, "inventory": 32500000, "other_current_assets": null, "total_current_assets": 486700000, "net_ppe": null, "goodwill": 1247600000, "intangible_assets": 300400000, "goodwill_and_intangibles": 1548000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3859100000, "total_assets": 4345800000, "short_term_debt": 23100000, "accounts_payable": 538000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 788100000, "long_term_debt": 1868900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3168000000, "total_liabilities": 3956100000, "total_debt": 1892000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -81600000, "total_equity": 381100000, "shares_outstanding": 114700000, "operating_cash_flow": -20400000, "stock_based_compensation": 8700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37500000, "dividends_paid": 10500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36800000, "free_cash_flow": 17300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22100000", "ebitda": "73700000", "netIncome": "-6400000", "grossProfit": "134900000", "depreciation": "None", "totalRevenue": "643100000", "costOfRevenue": "508200000", "interestIncome": "None", "incomeBeforeTax": "-9800000", "interestExpense": "34700000", "operatingIncome": "23500000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-4000000", "reportedCurrency": "USD", "netInterestIncome": "-34700000", "nonInterestIncome": "None", "operatingExpenses": "111400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "508200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51600000", "sellingGeneralAndAdministrative": "56100000", "netIncomeFromContinuingOperations": "-5800000" }, "balance": { "goodwill": "1247600000", "inventory": "32500000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "4345800000", "longTermDebt": "1868900000", "shortTermDebt": "23100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "300400000", "reportedCurrency": "USD", "retainedEarnings": "-81600000", "totalLiabilities": "3956100000", "otherCurrentAssets": "46500000", "totalCurrentAssets": "486700000", "currentLongTermDebt": "6400000", "longTermInvestments": "36000000", "shortTermInvestments": "None", "currentNetReceivables": "146000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3859100000", "currentAccountsPayable": "538000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1981500000", "totalShareholderEquity": "381100000", "capitalLeaseObligations": "1114800000", "otherCurrentLiabilities": "216600000", "totalCurrentLiabilities": "788100000", "otherNonCurrentLiabilities": "104300000", "totalNonCurrentLiabilities": "3168000000", "cashAndShortTermInvestments": "261700000", "commonStockSharesOutstanding": "114700000", "intangibleAssetsExcludingGoodwill": "300400000", "cashAndCashEquivalentsAtCarryingValue": "261700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5800000", "profitLoss": "None", "dividendPayout": "10500000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-20400000", "capitalExpenditures": "37700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36800000", "cashflowFromInvestment": "-37500000", "stockBasedCompensation": "8700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:25:46.171006+00:00", "is_restated": false, "income_statement": { "revenue": 776300000, "cost_of_revenue": 639700000, "gross_profit": 136600000, "ebit": 71000000, "ebitda": 123100000, "pretax_income": 42400000, "tax_provision": 7500000, "net_income": 34100000, "net_income_to_common": 34100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 344300000, "total_current_assets": 344300000, "total_assets": 4433900000, "short_term_debt": 237900000, "long_term_debt": 1869200000, "total_debt": 2107100000, "total_liabilities": 4020100000, "total_equity": 405200000, "shares_outstanding": 119200000, "goodwill_and_intangibles": 1546200000 }, "cash_flow": { "operating_cash_flow": 147800000, "capital_expenditure": 113300000, "free_cash_flow": 261100000, "dividends_paid": 10600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240324, "ticker_id": 778, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:25:46.171006+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71000000", "ebitda": "123100000", "netIncome": "34100000", "grossProfit": "136600000", "depreciation": "None", "totalRevenue": "776300000", "costOfRevenue": "639700000", "interestIncome": "37300000", "incomeBeforeTax": "42400000", "interestExpense": "37500000", "operatingIncome": "71000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7500000", "reportedCurrency": "USD", "netInterestIncome": "-32100000", "nonInterestIncome": "None", "operatingExpenses": "65599999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "639700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52100000", "sellingGeneralAndAdministrative": "65599999", "netIncomeFromContinuingOperations": "34900000" }, "balance": { "goodwill": "1245800000", "inventory": "29100000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "4433900000", "longTermDebt": "1869200000", "shortTermDebt": "237900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "300400000", "reportedCurrency": "USD", "retainedEarnings": "-64400000", "totalLiabilities": "4020100000", "otherCurrentAssets": "-177900000", "totalCurrentAssets": "344300000", "currentLongTermDebt": "6400000", "longTermInvestments": "40900000", "shortTermInvestments": "None", "currentNetReceivables": "177900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1175800000", "currentAccountsPayable": "604200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2125700000", "shortLongTermDebtTotal": "3782800000", "totalShareholderEquity": "405200000", "capitalLeaseObligations": "1116200000", "otherCurrentLiabilities": "6200000", "totalCurrentLiabilities": "848300000", "otherNonCurrentLiabilities": "104100000", "totalNonCurrentLiabilities": "3171800000", "cashAndShortTermInvestments": "344300000", "commonStockSharesOutstanding": "119200000", "intangibleAssetsExcludingGoodwill": "300400000", "cashAndCashEquivalentsAtCarryingValue": "344300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33800000", "profitLoss": "None", "dividendPayout": "10600000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "147800000", "capitalExpenditures": "113300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-151300000", "cashflowFromInvestment": "-110600000", "stockBasedCompensation": "10400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 776300000, "cost_of_revenue": 639700000, "gross_profit": 136600000, "research_and_development": null, "selling_general_admin": 65599999, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71000000, "depreciation_amortisation": 52100000, "ebitda": 123100000, "interest_expense": 37500000, "interest_income": null, "other_non_operating": null, "pretax_income": 42400000, "tax_provision": 7500000, "effective_tax_rate": null, "net_income": 34100000, "net_income_continuing_ops": 34900000, "net_income_to_common": 34100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 344300000, "short_term_investments": null, "net_receivables": 177900000, "inventory": 29100000, "other_current_assets": null, "total_current_assets": 344300000, "net_ppe": null, "goodwill": 1245800000, "intangible_assets": 300400000, "goodwill_and_intangibles": 1546200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1175800000, "total_assets": 4433900000, "short_term_debt": 237900000, "accounts_payable": 604200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 848300000, "long_term_debt": 1869200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3171800000, "total_liabilities": 4020100000, "total_debt": 2107100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -64400000, "total_equity": 405200000, "shares_outstanding": 119200000, "operating_cash_flow": 147800000, "stock_based_compensation": 10400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 113300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -110600000, "dividends_paid": 10600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -151300000, "free_cash_flow": 261100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "71000000", "ebitda": "123100000", "netIncome": "34100000", "grossProfit": "136600000", "depreciation": "None", "totalRevenue": "776300000", "costOfRevenue": "639700000", "interestIncome": "37300000", "incomeBeforeTax": "42400000", "interestExpense": "37500000", "operatingIncome": "71000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7500000", "reportedCurrency": "USD", "netInterestIncome": "-32100000", "nonInterestIncome": "None", "operatingExpenses": "65599999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "639700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52100000", "sellingGeneralAndAdministrative": "65599999", "netIncomeFromContinuingOperations": "34900000" }, "balance": { "goodwill": "1245800000", "inventory": "29100000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "4433900000", "longTermDebt": "1869200000", "shortTermDebt": "237900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "300400000", "reportedCurrency": "USD", "retainedEarnings": "-64400000", "totalLiabilities": "4020100000", "otherCurrentAssets": "-177900000", "totalCurrentAssets": "344300000", "currentLongTermDebt": "6400000", "longTermInvestments": "40900000", "shortTermInvestments": "None", "currentNetReceivables": "177900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1175800000", "currentAccountsPayable": "604200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2125700000", "shortLongTermDebtTotal": "3782800000", "totalShareholderEquity": "405200000", "capitalLeaseObligations": "1116200000", "otherCurrentLiabilities": "6200000", "totalCurrentLiabilities": "848300000", "otherNonCurrentLiabilities": "104100000", "totalNonCurrentLiabilities": "3171800000", "cashAndShortTermInvestments": "344300000", "commonStockSharesOutstanding": "119200000", "intangibleAssetsExcludingGoodwill": "300400000", "cashAndCashEquivalentsAtCarryingValue": "344300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33800000", "profitLoss": "None", "dividendPayout": "10600000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "147800000", "capitalExpenditures": "113300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-151300000", "cashflowFromInvestment": "-110600000", "stockBasedCompensation": "10400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:25:46.171006+00:00", "is_restated": false, "income_statement": { "revenue": 857500000, "cost_of_revenue": 677600000, "gross_profit": 179900000, "ebit": 65100000, "ebitda": 116000000, "pretax_income": 27600000, "tax_provision": -22900000, "net_income": 48900000, "net_income_to_common": 48900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 461300000, "total_current_assets": 680900000, "total_assets": 4435600000, "short_term_debt": 370700000, "long_term_debt": 1869600000, "total_debt": 2240300000, "total_liabilities": 4043200000, "total_equity": 383400000, "shares_outstanding": 123800000, "goodwill_and_intangibles": 1546900000 }, "cash_flow": { "operating_cash_flow": 91500000, "capital_expenditure": 53400000, "free_cash_flow": 144900000, "dividends_paid": 9200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240326, "ticker_id": 778, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:25:46.171006+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "65100000", "ebitda": "116000000", "netIncome": "48900000", "grossProfit": "179900000", "depreciation": "None", "totalRevenue": "857500000", "costOfRevenue": "677600000", "interestIncome": "10100000", "incomeBeforeTax": "27600000", "interestExpense": "37500000", "operatingIncome": "118000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-22900000", "reportedCurrency": "USD", "netInterestIncome": "-27400000", "nonInterestIncome": "None", "operatingExpenses": "61900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "677600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50900000", "sellingGeneralAndAdministrative": "61900000", "netIncomeFromContinuingOperations": "50500000" }, "balance": { "goodwill": "1246500000", "inventory": "30000000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "4435600000", "longTermDebt": "1869600000", "shortTermDebt": "370700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "300400000", "reportedCurrency": "USD", "retainedEarnings": "-87600000", "totalLiabilities": "4043200000", "otherCurrentAssets": "47600000", "totalCurrentAssets": "680900000", "currentLongTermDebt": "6400000", "longTermInvestments": "43000000", "shortTermInvestments": "None", "currentNetReceivables": "142000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3754700000", "currentAccountsPayable": "521299999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2041700000", "shortLongTermDebtTotal": "3096200000", "totalShareholderEquity": "383400000", "capitalLeaseObligations": "1087600000", "otherCurrentLiabilities": "6100000", "totalCurrentLiabilities": "898100000", "otherNonCurrentLiabilities": "104400000", "totalNonCurrentLiabilities": "3145100000", "cashAndShortTermInvestments": "461300000", "commonStockSharesOutstanding": "123800000", "intangibleAssetsExcludingGoodwill": "300400000", "cashAndCashEquivalentsAtCarryingValue": "461300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50500000", "profitLoss": "None", "dividendPayout": "9200000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "91500000", "capitalExpenditures": "53400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-515500000", "cashflowFromInvestment": "-53400000", "stockBasedCompensation": "10300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-239200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 857500000, "cost_of_revenue": 677600000, "gross_profit": 179900000, "research_and_development": null, "selling_general_admin": 61900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65100000, "depreciation_amortisation": 50900000, "ebitda": 116000000, "interest_expense": 37500000, "interest_income": null, "other_non_operating": null, "pretax_income": 27600000, "tax_provision": -22900000, "effective_tax_rate": null, "net_income": 48900000, "net_income_continuing_ops": 50500000, "net_income_to_common": 48900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 461300000, "short_term_investments": null, "net_receivables": 142000000, "inventory": 30000000, "other_current_assets": null, "total_current_assets": 680900000, "net_ppe": null, "goodwill": 1246500000, "intangible_assets": 300400000, "goodwill_and_intangibles": 1546900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3754700000, "total_assets": 4435600000, "short_term_debt": 370700000, "accounts_payable": 521299999, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 898100000, "long_term_debt": 1869600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3145100000, "total_liabilities": 4043200000, "total_debt": 2240300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -87600000, "total_equity": 383400000, "shares_outstanding": 123800000, "operating_cash_flow": 91500000, "stock_based_compensation": 10300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53400000, "dividends_paid": 9200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -515500000, "free_cash_flow": 144900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "65100000", "ebitda": "116000000", "netIncome": "48900000", "grossProfit": "179900000", "depreciation": "None", "totalRevenue": "857500000", "costOfRevenue": "677600000", "interestIncome": "10100000", "incomeBeforeTax": "27600000", "interestExpense": "37500000", "operatingIncome": "118000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-22900000", "reportedCurrency": "USD", "netInterestIncome": "-27400000", "nonInterestIncome": "None", "operatingExpenses": "61900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "677600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50900000", "sellingGeneralAndAdministrative": "61900000", "netIncomeFromContinuingOperations": "50500000" }, "balance": { "goodwill": "1246500000", "inventory": "30000000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "4435600000", "longTermDebt": "1869600000", "shortTermDebt": "370700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "300400000", "reportedCurrency": "USD", "retainedEarnings": "-87600000", "totalLiabilities": "4043200000", "otherCurrentAssets": "47600000", "totalCurrentAssets": "680900000", "currentLongTermDebt": "6400000", "longTermInvestments": "43000000", "shortTermInvestments": "None", "currentNetReceivables": "142000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3754700000", "currentAccountsPayable": "521299999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2041700000", "shortLongTermDebtTotal": "3096200000", "totalShareholderEquity": "383400000", "capitalLeaseObligations": "1087600000", "otherCurrentLiabilities": "6100000", "totalCurrentLiabilities": "898100000", "otherNonCurrentLiabilities": "104400000", "totalNonCurrentLiabilities": "3145100000", "cashAndShortTermInvestments": "461300000", "commonStockSharesOutstanding": "123800000", "intangibleAssetsExcludingGoodwill": "300400000", "cashAndCashEquivalentsAtCarryingValue": "461300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50500000", "profitLoss": "None", "dividendPayout": "9200000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "91500000", "capitalExpenditures": "53400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-515500000", "cashflowFromInvestment": "-53400000", "stockBasedCompensation": "10300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-239200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:25:46.171006+00:00", "is_restated": false, "income_statement": { "revenue": 940500000, "cost_of_revenue": 343900000, "gross_profit": 596600000, "ebit": 181900000, "ebitda": 231300000, "pretax_income": 137200000, "tax_provision": 42500000, "net_income": 93500000, "net_income_to_common": 93500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 928000000, "total_current_assets": 1237200000, "total_assets": 4987600000, "short_term_debt": 237300000, "long_term_debt": 1870300000, "total_debt": 2107600000, "total_liabilities": 3986500000, "total_equity": 991900000, "shares_outstanding": 149100000, "goodwill_and_intangibles": 1545800000 }, "cash_flow": { "operating_cash_flow": 275900000, "capital_expenditure": 30100000, "free_cash_flow": 306000000, "dividends_paid": 9200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240327, "ticker_id": 778, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:25:46.171006+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "181900000", "ebitda": "231300000", "netIncome": "93500000", "grossProfit": "596600000", "depreciation": "None", "totalRevenue": "940500000", "costOfRevenue": "343900000", "interestIncome": "11200000", "incomeBeforeTax": "137200000", "interestExpense": "44700000", "operatingIncome": "173500000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "42500000", "reportedCurrency": "USD", "netInterestIncome": "-33500000", "nonInterestIncome": "None", "operatingExpenses": "423100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "343900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49400000", "sellingGeneralAndAdministrative": "246400000", "netIncomeFromContinuingOperations": "94700000" }, "balance": { "goodwill": "1245300000", "inventory": "33200000", "commonStock": "49500000", "currentDebt": "None", "investments": "None", "totalAssets": "4987600000", "longTermDebt": "1870300000", "shortTermDebt": "237300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "300500000", "reportedCurrency": "USD", "retainedEarnings": "-185100000", "totalLiabilities": "3986500000", "otherCurrentAssets": "49100000", "totalCurrentAssets": "1237200000", "currentLongTermDebt": "6400000", "longTermInvestments": "44200000", "shortTermInvestments": "None", "currentNetReceivables": "226900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3750400000", "currentAccountsPayable": "565800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2061800000", "shortLongTermDebtTotal": "2999000000", "totalShareholderEquity": "991900000", "capitalLeaseObligations": "1122300000", "otherCurrentLiabilities": "-230900000", "totalCurrentLiabilities": "804400000", "otherNonCurrentLiabilities": "100400000", "totalNonCurrentLiabilities": "3182100000", "cashAndShortTermInvestments": "928000000", "commonStockSharesOutstanding": "149100000", "intangibleAssetsExcludingGoodwill": "300500000", "cashAndCashEquivalentsAtCarryingValue": "928000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94700000", "profitLoss": "None", "dividendPayout": "9200000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "275900000", "capitalExpenditures": "30100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16200000", "cashflowFromInvestment": "-29900000", "stockBasedCompensation": "7600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 940500000, "cost_of_revenue": 343900000, "gross_profit": 596600000, "research_and_development": null, "selling_general_admin": 246400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 181900000, "depreciation_amortisation": 49400000, "ebitda": 231300000, "interest_expense": 44700000, "interest_income": null, "other_non_operating": null, "pretax_income": 137200000, "tax_provision": 42500000, "effective_tax_rate": null, "net_income": 93500000, "net_income_continuing_ops": 94700000, "net_income_to_common": 93500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 928000000, "short_term_investments": null, "net_receivables": 226900000, "inventory": 33200000, "other_current_assets": null, "total_current_assets": 1237200000, "net_ppe": null, "goodwill": 1245300000, "intangible_assets": 300500000, "goodwill_and_intangibles": 1545800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3750400000, "total_assets": 4987600000, "short_term_debt": 237300000, "accounts_payable": 565800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 804400000, "long_term_debt": 1870300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3182100000, "total_liabilities": 3986500000, "total_debt": 2107600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -185100000, "total_equity": 991900000, "shares_outstanding": 149100000, "operating_cash_flow": 275900000, "stock_based_compensation": 7600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29900000, "dividends_paid": 9200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16200000, "free_cash_flow": 306000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "181900000", "ebitda": "231300000", "netIncome": "93500000", "grossProfit": "596600000", "depreciation": "None", "totalRevenue": "940500000", "costOfRevenue": "343900000", "interestIncome": "11200000", "incomeBeforeTax": "137200000", "interestExpense": "44700000", "operatingIncome": "173500000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "42500000", "reportedCurrency": "USD", "netInterestIncome": "-33500000", "nonInterestIncome": "None", "operatingExpenses": "423100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "343900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49400000", "sellingGeneralAndAdministrative": "246400000", "netIncomeFromContinuingOperations": "94700000" }, "balance": { "goodwill": "1245300000", "inventory": "33200000", "commonStock": "49500000", "currentDebt": "None", "investments": "None", "totalAssets": "4987600000", "longTermDebt": "1870300000", "shortTermDebt": "237300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "300500000", "reportedCurrency": "USD", "retainedEarnings": "-185100000", "totalLiabilities": "3986500000", "otherCurrentAssets": "49100000", "totalCurrentAssets": "1237200000", "currentLongTermDebt": "6400000", "longTermInvestments": "44200000", "shortTermInvestments": "None", "currentNetReceivables": "226900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3750400000", "currentAccountsPayable": "565800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2061800000", "shortLongTermDebtTotal": "2999000000", "totalShareholderEquity": "991900000", "capitalLeaseObligations": "1122300000", "otherCurrentLiabilities": "-230900000", "totalCurrentLiabilities": "804400000", "otherNonCurrentLiabilities": "100400000", "totalNonCurrentLiabilities": "3182100000", "cashAndShortTermInvestments": "928000000", "commonStockSharesOutstanding": "149100000", "intangibleAssetsExcludingGoodwill": "300500000", "cashAndCashEquivalentsAtCarryingValue": "928000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94700000", "profitLoss": "None", "dividendPayout": "9200000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "275900000", "capitalExpenditures": "30100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16200000", "cashflowFromInvestment": "-29900000", "stockBasedCompensation": "7600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:25:46.171006+00:00", "is_restated": false, "income_statement": { "revenue": 540700000, "cost_of_revenue": 185700000, "gross_profit": 355000000, "ebit": -9400000, "ebitda": 40100000, "pretax_income": -53300000, "tax_provision": -14700000, "net_income": -38900000, "net_income_to_common": -38900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 699400000, "total_current_assets": 894400000, "total_assets": 4682200000, "short_term_debt": 693100000, "long_term_debt": 1870100000, "total_debt": 2563200000, "total_liabilities": 4324600000, "total_equity": 349200000, "shares_outstanding": 119400000, "goodwill_and_intangibles": 1543500000 }, "cash_flow": { "operating_cash_flow": -119100000, "capital_expenditure": 22100000, "free_cash_flow": -97000000, "dividends_paid": 9900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240328, "ticker_id": 778, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:25:46.171006+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9400000", "ebitda": "40100000", "netIncome": "-38900000", "grossProfit": "355000000", "depreciation": "None", "totalRevenue": "540700000", "costOfRevenue": "185700000", "interestIncome": "12000000", "incomeBeforeTax": "-53300000", "interestExpense": "43900000", "operatingIncome": "-19200000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-14700000", "reportedCurrency": "USD", "netInterestIncome": "-31900000", "nonInterestIncome": "None", "operatingExpenses": "374200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "185700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49500000", "sellingGeneralAndAdministrative": "223100000", "netIncomeFromContinuingOperations": "-38600000" }, "balance": { "goodwill": "1243000000", "inventory": "30900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "4682200000", "longTermDebt": "1870100000", "shortTermDebt": "693100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "300500000", "reportedCurrency": "USD", "retainedEarnings": "-211700000", "totalLiabilities": "4324600000", "otherCurrentAssets": "43100000", "totalCurrentAssets": "894400000", "currentLongTermDebt": "465100000", "longTermInvestments": "47800000", "shortTermInvestments": "None", "currentNetReceivables": "121000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3787800000", "currentAccountsPayable": "433400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2068700000", "shortLongTermDebtTotal": "3465000000", "totalShareholderEquity": "349200000", "capitalLeaseObligations": "1129800000", "otherCurrentLiabilities": "668700000", "totalCurrentLiabilities": "1133800000", "otherNonCurrentLiabilities": "98200000", "totalNonCurrentLiabilities": "3190800000", "cashAndShortTermInvestments": "699400000", "commonStockSharesOutstanding": "119400000", "intangibleAssetsExcludingGoodwill": "300500000", "cashAndCashEquivalentsAtCarryingValue": "699400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38900000", "profitLoss": "None", "dividendPayout": "9900000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-119100000", "capitalExpenditures": "22100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-230100000", "cashflowFromInvestment": "-15300000", "stockBasedCompensation": "8199999", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-217100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 540700000, "cost_of_revenue": 185700000, "gross_profit": 355000000, "research_and_development": null, "selling_general_admin": 223100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9400000, "depreciation_amortisation": 49500000, "ebitda": 40100000, "interest_expense": 43900000, "interest_income": null, "other_non_operating": null, "pretax_income": -53300000, "tax_provision": -14700000, "effective_tax_rate": null, "net_income": -38900000, "net_income_continuing_ops": -38600000, "net_income_to_common": -38900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 699400000, "short_term_investments": null, "net_receivables": 121000000, "inventory": 30900000, "other_current_assets": null, "total_current_assets": 894400000, "net_ppe": null, "goodwill": 1243000000, "intangible_assets": 300500000, "goodwill_and_intangibles": 1543500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3787800000, "total_assets": 4682200000, "short_term_debt": 693100000, "accounts_payable": 433400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1133800000, "long_term_debt": 1870100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3190800000, "total_liabilities": 4324600000, "total_debt": 2563200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -211700000, "total_equity": 349200000, "shares_outstanding": 119400000, "operating_cash_flow": -119100000, "stock_based_compensation": 8199999, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15300000, "dividends_paid": 9900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -230100000, "free_cash_flow": -97000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9400000", "ebitda": "40100000", "netIncome": "-38900000", "grossProfit": "355000000", "depreciation": "None", "totalRevenue": "540700000", "costOfRevenue": "185700000", "interestIncome": "12000000", "incomeBeforeTax": "-53300000", "interestExpense": "43900000", "operatingIncome": "-19200000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-14700000", "reportedCurrency": "USD", "netInterestIncome": "-31900000", "nonInterestIncome": "None", "operatingExpenses": "374200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "185700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49500000", "sellingGeneralAndAdministrative": "223100000", "netIncomeFromContinuingOperations": "-38600000" }, "balance": { "goodwill": "1243000000", "inventory": "30900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "4682200000", "longTermDebt": "1870100000", "shortTermDebt": "693100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "300500000", "reportedCurrency": "USD", "retainedEarnings": "-211700000", "totalLiabilities": "4324600000", "otherCurrentAssets": "43100000", "totalCurrentAssets": "894400000", "currentLongTermDebt": "465100000", "longTermInvestments": "47800000", "shortTermInvestments": "None", "currentNetReceivables": "121000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3787800000", "currentAccountsPayable": "433400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2068700000", "shortLongTermDebtTotal": "3465000000", "totalShareholderEquity": "349200000", "capitalLeaseObligations": "1129800000", "otherCurrentLiabilities": "668700000", "totalCurrentLiabilities": "1133800000", "otherNonCurrentLiabilities": "98200000", "totalNonCurrentLiabilities": "3190800000", "cashAndShortTermInvestments": "699400000", "commonStockSharesOutstanding": "119400000", "intangibleAssetsExcludingGoodwill": "300500000", "cashAndCashEquivalentsAtCarryingValue": "699400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38900000", "profitLoss": "None", "dividendPayout": "9900000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-119100000", "capitalExpenditures": "22100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-230100000", "cashflowFromInvestment": "-15300000", "stockBasedCompensation": "8199999", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-217100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:25:46.171006+00:00", "is_restated": false, "income_statement": { "revenue": 814300000, "cost_of_revenue": 296000000, "gross_profit": 518300000, "ebit": 103800000, "ebitda": 153000000, "pretax_income": 63300000, "tax_provision": 11200000, "net_income": 51300000, "net_income_to_common": 51300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1057300000, "total_current_assets": 1298300000, "total_assets": 5067000000, "short_term_debt": 691800000, "long_term_debt": 1870400000, "total_debt": 2562200000, "total_liabilities": 4463600000, "total_equity": 594400000, "shares_outstanding": 163600000, "goodwill_and_intangibles": 1540100000 }, "cash_flow": { "operating_cash_flow": 196400000, "capital_expenditure": 60600000, "free_cash_flow": 257000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240329, "ticker_id": 778, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:25:46.171006+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "103800000", "ebitda": "153000000", "netIncome": "51300000", "grossProfit": "518300000", "depreciation": "None", "totalRevenue": "814300000", "costOfRevenue": "296000000", "interestIncome": "12900000", "incomeBeforeTax": "63300000", "interestExpense": "40500000", "operatingIncome": "95300000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "11200000", "reportedCurrency": "USD", "netInterestIncome": "-27600000", "nonInterestIncome": "None", "operatingExpenses": "423000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "296000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49200000", "sellingGeneralAndAdministrative": "86700000", "netIncomeFromContinuingOperations": "52100000" }, "balance": { "goodwill": "1239600000", "inventory": "31000000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "5067000000", "longTermDebt": "1870400000", "shortTermDebt": "691800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "300500000", "reportedCurrency": "USD", "retainedEarnings": "-162700000", "totalLiabilities": "4463600000", "otherCurrentAssets": "48700000", "totalCurrentAssets": "1298300000", "currentLongTermDebt": "464300000", "longTermInvestments": "55200000", "shortTermInvestments": "None", "currentNetReceivables": "161300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3768700000", "currentAccountsPayable": "86100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2075500000", "shortLongTermDebtTotal": "3456100000", "totalShareholderEquity": "594400000", "capitalLeaseObligations": "1121400000", "otherCurrentLiabilities": "385200000", "totalCurrentLiabilities": "1281700000", "otherNonCurrentLiabilities": "95900000", "totalNonCurrentLiabilities": "3181900000", "cashAndShortTermInvestments": "1057300000", "commonStockSharesOutstanding": "163600000", "intangibleAssetsExcludingGoodwill": "300500000", "cashAndCashEquivalentsAtCarryingValue": "1057300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "196400000", "capitalExpenditures": "60600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8400000", "cashflowFromInvestment": "-57800000", "stockBasedCompensation": "8100000", "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": "49200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 814300000, "cost_of_revenue": 296000000, "gross_profit": 518300000, "research_and_development": null, "selling_general_admin": 86700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 103800000, "depreciation_amortisation": 49200000, "ebitda": 153000000, "interest_expense": 40500000, "interest_income": null, "other_non_operating": null, "pretax_income": 63300000, "tax_provision": 11200000, "effective_tax_rate": null, "net_income": 51300000, "net_income_continuing_ops": 52100000, "net_income_to_common": 51300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1057300000, "short_term_investments": null, "net_receivables": 161300000, "inventory": 31000000, "other_current_assets": null, "total_current_assets": 1298300000, "net_ppe": null, "goodwill": 1239600000, "intangible_assets": 300500000, "goodwill_and_intangibles": 1540100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3768700000, "total_assets": 5067000000, "short_term_debt": 691800000, "accounts_payable": 86100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1281700000, "long_term_debt": 1870400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3181900000, "total_liabilities": 4463600000, "total_debt": 2562200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -162700000, "total_equity": 594400000, "shares_outstanding": 163600000, "operating_cash_flow": 196400000, "stock_based_compensation": 8100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8400000, "free_cash_flow": 257000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "103800000", "ebitda": "153000000", "netIncome": "51300000", "grossProfit": "518300000", "depreciation": "None", "totalRevenue": "814300000", "costOfRevenue": "296000000", "interestIncome": "12900000", "incomeBeforeTax": "63300000", "interestExpense": "40500000", "operatingIncome": "95300000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "11200000", "reportedCurrency": "USD", "netInterestIncome": "-27600000", "nonInterestIncome": "None", "operatingExpenses": "423000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "296000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49200000", "sellingGeneralAndAdministrative": "86700000", "netIncomeFromContinuingOperations": "52100000" }, "balance": { "goodwill": "1239600000", "inventory": "31000000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "5067000000", "longTermDebt": "1870400000", "shortTermDebt": "691800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "300500000", "reportedCurrency": "USD", "retainedEarnings": "-162700000", "totalLiabilities": "4463600000", "otherCurrentAssets": "48700000", "totalCurrentAssets": "1298300000", "currentLongTermDebt": "464300000", "longTermInvestments": "55200000", "shortTermInvestments": "None", "currentNetReceivables": "161300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3768700000", "currentAccountsPayable": "86100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2075500000", "shortLongTermDebtTotal": "3456100000", "totalShareholderEquity": "594400000", "capitalLeaseObligations": "1121400000", "otherCurrentLiabilities": "385200000", "totalCurrentLiabilities": "1281700000", "otherNonCurrentLiabilities": "95900000", "totalNonCurrentLiabilities": "3181900000", "cashAndShortTermInvestments": "1057300000", "commonStockSharesOutstanding": "163600000", "intangibleAssetsExcludingGoodwill": "300500000", "cashAndCashEquivalentsAtCarryingValue": "1057300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "196400000", "capitalExpenditures": "60600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8400000", "cashflowFromInvestment": "-57800000", "stockBasedCompensation": "8100000", "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": "49200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:25:46.171006+00:00", "is_restated": false, "income_statement": { "revenue": 921800000, "cost_of_revenue": 330100000, "gross_profit": 591700000, "ebit": 188300000, "ebitda": 237400000, "pretax_income": 146200000, "tax_provision": -42700000, "net_income": 187800000, "net_income_to_common": 187800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 928300000, "total_current_assets": 1136300000, "total_assets": 4934900000, "short_term_debt": 691700000, "long_term_debt": 1870400000, "total_debt": 2562100000, "total_liabilities": 4367000000, "total_equity": 558400000, "shares_outstanding": 158200000, "goodwill_and_intangibles": 1546700000 }, "cash_flow": { "operating_cash_flow": 107400000, "capital_expenditure": 43000000, "free_cash_flow": 150400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240331, "ticker_id": 778, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:25:46.171006+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "188300000", "ebitda": "237400000", "netIncome": "187800000", "grossProfit": "591700000", "depreciation": "None", "totalRevenue": "921800000", "costOfRevenue": "330100000", "interestIncome": "14200000", "incomeBeforeTax": "146200000", "interestExpense": "42100000", "operatingIncome": "163500000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-42700000", "reportedCurrency": "USD", "netInterestIncome": "-27900000", "nonInterestIncome": "None", "operatingExpenses": "428200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "330100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49100000", "sellingGeneralAndAdministrative": "379200000", "netIncomeFromContinuingOperations": "188900000" }, "balance": { "goodwill": "1245500000", "inventory": "29300000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "4934900000", "longTermDebt": "1870400000", "shortTermDebt": "691700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "301200000", "reportedCurrency": "USD", "retainedEarnings": "-214000000", "totalLiabilities": "4367000000", "otherCurrentAssets": "47500000", "totalCurrentAssets": "1136300000", "currentLongTermDebt": "463400000", "longTermInvestments": "60600000", "shortTermInvestments": "None", "currentNetReceivables": "131200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3798600000", "currentAccountsPayable": "463000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2090800000", "shortLongTermDebtTotal": "3481900000", "totalShareholderEquity": "558400000", "capitalLeaseObligations": "1148100000", "otherCurrentLiabilities": "-228300000", "totalCurrentLiabilities": "1156500000", "otherNonCurrentLiabilities": "95400000", "totalNonCurrentLiabilities": "3210500000", "cashAndShortTermInvestments": "928300000", "commonStockSharesOutstanding": "158200000", "intangibleAssetsExcludingGoodwill": "301200000", "cashAndCashEquivalentsAtCarryingValue": "928300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "188900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "107400000", "capitalExpenditures": "43000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "73400000", "cashflowFromInvestment": "-42700000", "stockBasedCompensation": "8400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 921800000, "cost_of_revenue": 330100000, "gross_profit": 591700000, "research_and_development": null, "selling_general_admin": 379200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 188300000, "depreciation_amortisation": 49100000, "ebitda": 237400000, "interest_expense": 42100000, "interest_income": null, "other_non_operating": null, "pretax_income": 146200000, "tax_provision": -42700000, "effective_tax_rate": null, "net_income": 187800000, "net_income_continuing_ops": 188900000, "net_income_to_common": 187800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 928300000, "short_term_investments": null, "net_receivables": 131200000, "inventory": 29300000, "other_current_assets": null, "total_current_assets": 1136300000, "net_ppe": null, "goodwill": 1245500000, "intangible_assets": 301200000, "goodwill_and_intangibles": 1546700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3798600000, "total_assets": 4934900000, "short_term_debt": 691700000, "accounts_payable": 463000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1156500000, "long_term_debt": 1870400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3210500000, "total_liabilities": 4367000000, "total_debt": 2562100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -214000000, "total_equity": 558400000, "shares_outstanding": 158200000, "operating_cash_flow": 107400000, "stock_based_compensation": 8400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 73400000, "free_cash_flow": 150400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "188300000", "ebitda": "237400000", "netIncome": "187800000", "grossProfit": "591700000", "depreciation": "None", "totalRevenue": "921800000", "costOfRevenue": "330100000", "interestIncome": "14200000", "incomeBeforeTax": "146200000", "interestExpense": "42100000", "operatingIncome": "163500000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-42700000", "reportedCurrency": "USD", "netInterestIncome": "-27900000", "nonInterestIncome": "None", "operatingExpenses": "428200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "330100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49100000", "sellingGeneralAndAdministrative": "379200000", "netIncomeFromContinuingOperations": "188900000" }, "balance": { "goodwill": "1245500000", "inventory": "29300000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "4934900000", "longTermDebt": "1870400000", "shortTermDebt": "691700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "301200000", "reportedCurrency": "USD", "retainedEarnings": "-214000000", "totalLiabilities": "4367000000", "otherCurrentAssets": "47500000", "totalCurrentAssets": "1136300000", "currentLongTermDebt": "463400000", "longTermInvestments": "60600000", "shortTermInvestments": "None", "currentNetReceivables": "131200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3798600000", "currentAccountsPayable": "463000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2090800000", "shortLongTermDebtTotal": "3481900000", "totalShareholderEquity": "558400000", "capitalLeaseObligations": "1148100000", "otherCurrentLiabilities": "-228300000", "totalCurrentLiabilities": "1156500000", "otherNonCurrentLiabilities": "95400000", "totalNonCurrentLiabilities": "3210500000", "cashAndShortTermInvestments": "928300000", "commonStockSharesOutstanding": "158200000", "intangibleAssetsExcludingGoodwill": "301200000", "cashAndCashEquivalentsAtCarryingValue": "928300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "188900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "107400000", "capitalExpenditures": "43000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "73400000", "cashflowFromInvestment": "-42700000", "stockBasedCompensation": "8400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:25:46.171006+00:00", "is_restated": false, "income_statement": { "revenue": 734200000, "cost_of_revenue": 260600000, "gross_profit": 473600000, "ebit": 85900000, "ebitda": 135700000, "pretax_income": 45700000, "tax_provision": -900000, "net_income": 45800000, "net_income_to_common": 45800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 788800000, "total_current_assets": 1008400000, "total_assets": 4786200000, "short_term_debt": 234000000, "long_term_debt": 2242800000, "total_debt": 2476800000, "total_liabilities": 4411200000, "total_equity": 365800000, "shares_outstanding": 153400000, "goodwill_and_intangibles": 1545400000 }, "cash_flow": { "operating_cash_flow": 184900000, "capital_expenditure": 23700000, "free_cash_flow": 208600000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240332, "ticker_id": 778, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:25:46.171006+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "85900000", "ebitda": "135700000", "netIncome": "45800000", "grossProfit": "473600000", "depreciation": "None", "totalRevenue": "734200000", "costOfRevenue": "260600000", "interestIncome": "12500000", "incomeBeforeTax": "45700000", "interestExpense": "40200000", "operatingIncome": "82900000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-900000", "reportedCurrency": "USD", "netInterestIncome": "-27700000", "nonInterestIncome": "None", "operatingExpenses": "390700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "260600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49800000", "sellingGeneralAndAdministrative": "234500000", "netIncomeFromContinuingOperations": "46600000" }, "balance": { "goodwill": "1243900000", "inventory": "26500000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "4786200000", "longTermDebt": "2242800000", "shortTermDebt": "234000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "301500000", "reportedCurrency": "USD", "retainedEarnings": "-401800000", "totalLiabilities": "4411200000", "otherCurrentAssets": "51700000", "totalCurrentAssets": "1008400000", "currentLongTermDebt": "7600000", "longTermInvestments": "46200000", "shortTermInvestments": "7900000", "currentNetReceivables": "141400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3777800000", "currentAccountsPayable": "544200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3419900000", "totalShareholderEquity": "365800000", "capitalLeaseObligations": "1169500000", "otherCurrentLiabilities": "-226400000", "totalCurrentLiabilities": "780500000", "otherNonCurrentLiabilities": "90700000", "totalNonCurrentLiabilities": "3630700000", "cashAndShortTermInvestments": "788800000", "commonStockSharesOutstanding": "153400000", "intangibleAssetsExcludingGoodwill": "301500000", "cashAndCashEquivalentsAtCarryingValue": "788800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45800000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "184900000", "capitalExpenditures": "23700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-157700000", "cashflowFromInvestment": "-23100000", "stockBasedCompensation": "9300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 734200000, "cost_of_revenue": 260600000, "gross_profit": 473600000, "research_and_development": null, "selling_general_admin": 234500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 85900000, "depreciation_amortisation": 49800000, "ebitda": 135700000, "interest_expense": 40200000, "interest_income": null, "other_non_operating": null, "pretax_income": 45700000, "tax_provision": -900000, "effective_tax_rate": null, "net_income": 45800000, "net_income_continuing_ops": 46600000, "net_income_to_common": 45800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 788800000, "short_term_investments": 7900000, "net_receivables": 141400000, "inventory": 26500000, "other_current_assets": null, "total_current_assets": 1008400000, "net_ppe": null, "goodwill": 1243900000, "intangible_assets": 301500000, "goodwill_and_intangibles": 1545400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3777800000, "total_assets": 4786200000, "short_term_debt": 234000000, "accounts_payable": 544200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 780500000, "long_term_debt": 2242800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3630700000, "total_liabilities": 4411200000, "total_debt": 2476800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -401800000, "total_equity": 365800000, "shares_outstanding": 153400000, "operating_cash_flow": 184900000, "stock_based_compensation": 9300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23100000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -157700000, "free_cash_flow": 208600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "85900000", "ebitda": "135700000", "netIncome": "45800000", "grossProfit": "473600000", "depreciation": "None", "totalRevenue": "734200000", "costOfRevenue": "260600000", "interestIncome": "12500000", "incomeBeforeTax": "45700000", "interestExpense": "40200000", "operatingIncome": "82900000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-900000", "reportedCurrency": "USD", "netInterestIncome": "-27700000", "nonInterestIncome": "None", "operatingExpenses": "390700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "260600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49800000", "sellingGeneralAndAdministrative": "234500000", "netIncomeFromContinuingOperations": "46600000" }, "balance": { "goodwill": "1243900000", "inventory": "26500000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "4786200000", "longTermDebt": "2242800000", "shortTermDebt": "234000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "301500000", "reportedCurrency": "USD", "retainedEarnings": "-401800000", "totalLiabilities": "4411200000", "otherCurrentAssets": "51700000", "totalCurrentAssets": "1008400000", "currentLongTermDebt": "7600000", "longTermInvestments": "46200000", "shortTermInvestments": "7900000", "currentNetReceivables": "141400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3777800000", "currentAccountsPayable": "544200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3419900000", "totalShareholderEquity": "365800000", "capitalLeaseObligations": "1169500000", "otherCurrentLiabilities": "-226400000", "totalCurrentLiabilities": "780500000", "otherNonCurrentLiabilities": "90700000", "totalNonCurrentLiabilities": "3630700000", "cashAndShortTermInvestments": "788800000", "commonStockSharesOutstanding": "153400000", "intangibleAssetsExcludingGoodwill": "301500000", "cashAndCashEquivalentsAtCarryingValue": "788800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45800000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "184900000", "capitalExpenditures": "23700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-157700000", "cashflowFromInvestment": "-23100000", "stockBasedCompensation": "9300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:25:46.171006+00:00", "is_restated": false, "income_statement": { "revenue": 579200000, "cost_of_revenue": 512300000, "gross_profit": 66900000, "ebit": 40800000, "ebitda": 90200000, "pretax_income": -2400000, "tax_provision": -27700000, "net_income": 24800000, "net_income_to_common": 24800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 788600000, "total_current_assets": 984400000, "total_assets": 4780100000, "short_term_debt": 230600000, "long_term_debt": 2391600000, "total_debt": 2622200000, "total_liabilities": 4444700000, "total_equity": 326400000, "shares_outstanding": 152400000, "goodwill_and_intangibles": 1551100000 }, "cash_flow": { "operating_cash_flow": -22700000, "capital_expenditure": 23500000, "free_cash_flow": 800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240333, "ticker_id": 778, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:25:46.171006+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40800000", "ebitda": "90200000", "netIncome": "24800000", "grossProfit": "66900000", "depreciation": "None", "totalRevenue": "579200000", "costOfRevenue": "512300000", "interestIncome": "13600000", "incomeBeforeTax": "-2400000", "interestExpense": "43200000", "operatingIncome": "18000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-27700000", "reportedCurrency": "USD", "netInterestIncome": "-29600000", "nonInterestIncome": "None", "operatingExpenses": "48900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "512300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49400000", "sellingGeneralAndAdministrative": "213100000", "netIncomeFromContinuingOperations": "25300000" }, "balance": { "goodwill": "1248800000", "inventory": "23700000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "4780100000", "longTermDebt": "2391600000", "shortTermDebt": "230600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "302300000", "reportedCurrency": "USD", "retainedEarnings": "-447600000", "totalLiabilities": "4444700000", "otherCurrentAssets": "44700000", "totalCurrentAssets": "984400000", "currentLongTermDebt": "7800000", "longTermInvestments": "48600000", "shortTermInvestments": "7900000", "currentNetReceivables": "127400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3795700000", "currentAccountsPayable": "427900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3558800000", "totalShareholderEquity": "326400000", "capitalLeaseObligations": "1159400000", "otherCurrentLiabilities": "433400000", "totalCurrentLiabilities": "664000000", "otherNonCurrentLiabilities": "90000000", "totalNonCurrentLiabilities": "3780700000", "cashAndShortTermInvestments": "788600000", "commonStockSharesOutstanding": "152400000", "intangibleAssetsExcludingGoodwill": "302300000", "cashAndCashEquivalentsAtCarryingValue": "788600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-22700000", "capitalExpenditures": "23500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10400000", "cashflowFromInvestment": "-23300000", "stockBasedCompensation": "6400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 579200000, "cost_of_revenue": 512300000, "gross_profit": 66900000, "research_and_development": null, "selling_general_admin": 213100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40800000, "depreciation_amortisation": 49400000, "ebitda": 90200000, "interest_expense": 43200000, "interest_income": null, "other_non_operating": null, "pretax_income": -2400000, "tax_provision": -27700000, "effective_tax_rate": null, "net_income": 24800000, "net_income_continuing_ops": 25300000, "net_income_to_common": 24800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 788600000, "short_term_investments": 7900000, "net_receivables": 127400000, "inventory": 23700000, "other_current_assets": null, "total_current_assets": 984400000, "net_ppe": null, "goodwill": 1248800000, "intangible_assets": 302300000, "goodwill_and_intangibles": 1551100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3795700000, "total_assets": 4780100000, "short_term_debt": 230600000, "accounts_payable": 427900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 664000000, "long_term_debt": 2391600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3780700000, "total_liabilities": 4444700000, "total_debt": 2622200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -447600000, "total_equity": 326400000, "shares_outstanding": 152400000, "operating_cash_flow": -22700000, "stock_based_compensation": 6400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10400000, "free_cash_flow": 800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40800000", "ebitda": "90200000", "netIncome": "24800000", "grossProfit": "66900000", "depreciation": "None", "totalRevenue": "579200000", "costOfRevenue": "512300000", "interestIncome": "13600000", "incomeBeforeTax": "-2400000", "interestExpense": "43200000", "operatingIncome": "18000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-27700000", "reportedCurrency": "USD", "netInterestIncome": "-29600000", "nonInterestIncome": "None", "operatingExpenses": "48900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "512300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49400000", "sellingGeneralAndAdministrative": "213100000", "netIncomeFromContinuingOperations": "25300000" }, "balance": { "goodwill": "1248800000", "inventory": "23700000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "4780100000", "longTermDebt": "2391600000", "shortTermDebt": "230600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "302300000", "reportedCurrency": "USD", "retainedEarnings": "-447600000", "totalLiabilities": "4444700000", "otherCurrentAssets": "44700000", "totalCurrentAssets": "984400000", "currentLongTermDebt": "7800000", "longTermInvestments": "48600000", "shortTermInvestments": "7900000", "currentNetReceivables": "127400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3795700000", "currentAccountsPayable": "427900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3558800000", "totalShareholderEquity": "326400000", "capitalLeaseObligations": "1159400000", "otherCurrentLiabilities": "433400000", "totalCurrentLiabilities": "664000000", "otherNonCurrentLiabilities": "90000000", "totalNonCurrentLiabilities": "3780700000", "cashAndShortTermInvestments": "788600000", "commonStockSharesOutstanding": "152400000", "intangibleAssetsExcludingGoodwill": "302300000", "cashAndCashEquivalentsAtCarryingValue": "788600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-22700000", "capitalExpenditures": "23500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10400000", "cashflowFromInvestment": "-23300000", "stockBasedCompensation": "6400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:25:46.171006+00:00", "is_restated": false, "income_statement": { "revenue": 638900000, "cost_of_revenue": 559000000, "gross_profit": 79900000, "ebit": 26500000, "ebitda": 76400000, "pretax_income": -17500000, "tax_provision": 100000, "net_income": -17700000, "net_income_to_common": -17700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 849100000, "total_current_assets": 1060000000, "total_assets": 4836800000, "short_term_debt": 234300000, "long_term_debt": 2391300000, "total_debt": 2625600000, "total_liabilities": 4518000000, "total_equity": 309800000, "shares_outstanding": 119200000, "goodwill_and_intangibles": 1553800000 }, "cash_flow": { "operating_cash_flow": 108500000, "capital_expenditure": 59800000, "free_cash_flow": 168300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240334, "ticker_id": 778, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:25:46.171006+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26500000", "ebitda": "76400000", "netIncome": "-17700000", "grossProfit": "79900000", "depreciation": "None", "totalRevenue": "638900000", "costOfRevenue": "559000000", "interestIncome": "14800000", "incomeBeforeTax": "-17500000", "interestExpense": "44000000", "operatingIncome": "25800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "100000", "reportedCurrency": "USD", "netInterestIncome": "-29200000", "nonInterestIncome": "None", "operatingExpenses": "54100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "559000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49900000", "sellingGeneralAndAdministrative": "123700000", "netIncomeFromContinuingOperations": "-17600000" }, "balance": { "goodwill": "1251000000", "inventory": "23300000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "4836800000", "longTermDebt": "2391300000", "shortTermDebt": "234300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "302800000", "reportedCurrency": "USD", "retainedEarnings": "-472400000", "totalLiabilities": "4518000000", "otherCurrentAssets": "50500000", "totalCurrentAssets": "1060000000", "currentLongTermDebt": "7800000", "longTermInvestments": "41700000", "shortTermInvestments": "9700000", "currentNetReceivables": "137100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3776800000", "currentAccountsPayable": "53300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3552700000", "totalShareholderEquity": "309800000", "capitalLeaseObligations": "1153600000", "otherCurrentLiabilities": "335500000", "totalCurrentLiabilities": "730300000", "otherNonCurrentLiabilities": "89200000", "totalNonCurrentLiabilities": "3787700000", "cashAndShortTermInvestments": "849100000", "commonStockSharesOutstanding": "119200000", "intangibleAssetsExcludingGoodwill": "302800000", "cashAndCashEquivalentsAtCarryingValue": "849100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "300000", "operatingCashflow": "108500000", "capitalExpenditures": "59800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7400000", "cashflowFromInvestment": "-56900000", "stockBasedCompensation": "6100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 638900000, "cost_of_revenue": 559000000, "gross_profit": 79900000, "research_and_development": null, "selling_general_admin": 123700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26500000, "depreciation_amortisation": 49900000, "ebitda": 76400000, "interest_expense": 44000000, "interest_income": null, "other_non_operating": null, "pretax_income": -17500000, "tax_provision": 100000, "effective_tax_rate": null, "net_income": -17700000, "net_income_continuing_ops": -17600000, "net_income_to_common": -17700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 849100000, "short_term_investments": 9700000, "net_receivables": 137100000, "inventory": 23300000, "other_current_assets": null, "total_current_assets": 1060000000, "net_ppe": null, "goodwill": 1251000000, "intangible_assets": 302800000, "goodwill_and_intangibles": 1553800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3776800000, "total_assets": 4836800000, "short_term_debt": 234300000, "accounts_payable": 53300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 730300000, "long_term_debt": 2391300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3787700000, "total_liabilities": 4518000000, "total_debt": 2625600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -472400000, "total_equity": 309800000, "shares_outstanding": 119200000, "operating_cash_flow": 108500000, "stock_based_compensation": 6100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7400000, "free_cash_flow": 168300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26500000", "ebitda": "76400000", "netIncome": "-17700000", "grossProfit": "79900000", "depreciation": "None", "totalRevenue": "638900000", "costOfRevenue": "559000000", "interestIncome": "14800000", "incomeBeforeTax": "-17500000", "interestExpense": "44000000", "operatingIncome": "25800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "100000", "reportedCurrency": "USD", "netInterestIncome": "-29200000", "nonInterestIncome": "None", "operatingExpenses": "54100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "559000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49900000", "sellingGeneralAndAdministrative": "123700000", "netIncomeFromContinuingOperations": "-17600000" }, "balance": { "goodwill": "1251000000", "inventory": "23300000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "4836800000", "longTermDebt": "2391300000", "shortTermDebt": "234300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "302800000", "reportedCurrency": "USD", "retainedEarnings": "-472400000", "totalLiabilities": "4518000000", "otherCurrentAssets": "50500000", "totalCurrentAssets": "1060000000", "currentLongTermDebt": "7800000", "longTermInvestments": "41700000", "shortTermInvestments": "9700000", "currentNetReceivables": "137100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3776800000", "currentAccountsPayable": "53300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3552700000", "totalShareholderEquity": "309800000", "capitalLeaseObligations": "1153600000", "otherCurrentLiabilities": "335500000", "totalCurrentLiabilities": "730300000", "otherNonCurrentLiabilities": "89200000", "totalNonCurrentLiabilities": "3787700000", "cashAndShortTermInvestments": "849100000", "commonStockSharesOutstanding": "119200000", "intangibleAssetsExcludingGoodwill": "302800000", "cashAndCashEquivalentsAtCarryingValue": "849100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "300000", "operatingCashflow": "108500000", "capitalExpenditures": "59800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7400000", "cashflowFromInvestment": "-56900000", "stockBasedCompensation": "6100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:25:46.171006+00:00", "is_restated": false, "income_statement": { "revenue": 874800000, "cost_of_revenue": 311200000, "gross_profit": 563600000, "ebit": 156300000, "ebitda": 208200000, "pretax_income": 112600000, "tax_provision": 21400000, "net_income": 90200000, "net_income_to_common": 90200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 805900000, "total_current_assets": 1011000000, "total_assets": 4811200000, "short_term_debt": 236900000, "long_term_debt": 2390600000, "total_debt": 2627500000, "total_liabilities": 4476100000, "total_equity": 325300000, "shares_outstanding": 152000000, "goodwill_and_intangibles": 1552000000 }, "cash_flow": { "operating_cash_flow": 84700000, "capital_expenditure": 35100000, "free_cash_flow": 119800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240336, "ticker_id": 778, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:25:46.171006+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "156300000", "ebitda": "208200000", "netIncome": "90200000", "grossProfit": "563600000", "depreciation": "None", "totalRevenue": "874800000", "costOfRevenue": "311200000", "interestIncome": "33200000", "incomeBeforeTax": "112600000", "interestExpense": "43700000", "operatingIncome": "145800000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "21400000", "reportedCurrency": "USD", "netInterestIncome": "-28400000", "nonInterestIncome": "None", "operatingExpenses": "417800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "311200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51900000", "sellingGeneralAndAdministrative": "370000000", "netIncomeFromContinuingOperations": "91200000" }, "balance": { "goodwill": "1249000000", "inventory": "26900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "4811200000", "longTermDebt": "2390600000", "shortTermDebt": "236900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "303000000", "reportedCurrency": "USD", "retainedEarnings": "-454400000", "totalLiabilities": "4476100000", "otherCurrentAssets": "58000000", "totalCurrentAssets": "1011000000", "currentLongTermDebt": "7900000", "longTermInvestments": "43400000", "shortTermInvestments": "-19600000", "currentNetReceivables": "120200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3800200000", "currentAccountsPayable": "412900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2173400000", "shortLongTermDebtTotal": "3590800000", "totalShareholderEquity": "325300000", "capitalLeaseObligations": "1192300000", "otherCurrentLiabilities": "-229000000", "totalCurrentLiabilities": "651900000", "otherNonCurrentLiabilities": "89300000", "totalNonCurrentLiabilities": "3824200000", "cashAndShortTermInvestments": "805900000", "commonStockSharesOutstanding": "152000000", "intangibleAssetsExcludingGoodwill": "303000000", "cashAndCashEquivalentsAtCarryingValue": "805900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "90200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "84700000", "capitalExpenditures": "35100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7200000", "cashflowFromInvestment": "-20300000", "stockBasedCompensation": "6400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 874800000, "cost_of_revenue": 311200000, "gross_profit": 563600000, "research_and_development": null, "selling_general_admin": 370000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 156300000, "depreciation_amortisation": 51900000, "ebitda": 208200000, "interest_expense": 43700000, "interest_income": null, "other_non_operating": null, "pretax_income": 112600000, "tax_provision": 21400000, "effective_tax_rate": null, "net_income": 90200000, "net_income_continuing_ops": 91200000, "net_income_to_common": 90200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 805900000, "short_term_investments": -19600000, "net_receivables": 120200000, "inventory": 26900000, "other_current_assets": null, "total_current_assets": 1011000000, "net_ppe": null, "goodwill": 1249000000, "intangible_assets": 303000000, "goodwill_and_intangibles": 1552000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3800200000, "total_assets": 4811200000, "short_term_debt": 236900000, "accounts_payable": 412900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 651900000, "long_term_debt": 2390600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3824200000, "total_liabilities": 4476100000, "total_debt": 2627500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -454400000, "total_equity": 325300000, "shares_outstanding": 152000000, "operating_cash_flow": 84700000, "stock_based_compensation": 6400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7200000, "free_cash_flow": 119800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "156300000", "ebitda": "208200000", "netIncome": "90200000", "grossProfit": "563600000", "depreciation": "None", "totalRevenue": "874800000", "costOfRevenue": "311200000", "interestIncome": "33200000", "incomeBeforeTax": "112600000", "interestExpense": "43700000", "operatingIncome": "145800000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "21400000", "reportedCurrency": "USD", "netInterestIncome": "-28400000", "nonInterestIncome": "None", "operatingExpenses": "417800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "311200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51900000", "sellingGeneralAndAdministrative": "370000000", "netIncomeFromContinuingOperations": "91200000" }, "balance": { "goodwill": "1249000000", "inventory": "26900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "4811200000", "longTermDebt": "2390600000", "shortTermDebt": "236900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "303000000", "reportedCurrency": "USD", "retainedEarnings": "-454400000", "totalLiabilities": "4476100000", "otherCurrentAssets": "58000000", "totalCurrentAssets": "1011000000", "currentLongTermDebt": "7900000", "longTermInvestments": "43400000", "shortTermInvestments": "-19600000", "currentNetReceivables": "120200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3800200000", "currentAccountsPayable": "412900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2173400000", "shortLongTermDebtTotal": "3590800000", "totalShareholderEquity": "325300000", "capitalLeaseObligations": "1192300000", "otherCurrentLiabilities": "-229000000", "totalCurrentLiabilities": "651900000", "otherNonCurrentLiabilities": "89300000", "totalNonCurrentLiabilities": "3824200000", "cashAndShortTermInvestments": "805900000", "commonStockSharesOutstanding": "152000000", "intangibleAssetsExcludingGoodwill": "303000000", "cashAndCashEquivalentsAtCarryingValue": "805900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "90200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "84700000", "capitalExpenditures": "35100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7200000", "cashflowFromInvestment": "-20300000", "stockBasedCompensation": "6400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:25:46.171006+00:00", "is_restated": false, "income_statement": { "revenue": 942300000, "cost_of_revenue": 345400000, "gross_profit": 596900000, "ebit": 175500000, "ebitda": 228300000, "pretax_income": 132700000, "tax_provision": 12300000, "net_income": 119100000, "net_income_to_common": 119100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 758000000, "total_current_assets": 975400000, "total_assets": 4846800000, "short_term_debt": 241500000, "long_term_debt": 2390300000, "total_debt": 2631800000, "total_liabilities": 4592000000, "total_equity": 244700000, "shares_outstanding": 151700000, "goodwill_and_intangibles": 1559800000 }, "cash_flow": { "operating_cash_flow": 243200000, "capital_expenditure": 28300000, "free_cash_flow": 271500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240337, "ticker_id": 778, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:25:46.171006+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "175500000", "ebitda": "228300000", "netIncome": "119100000", "grossProfit": "596900000", "depreciation": "None", "totalRevenue": "942300000", "costOfRevenue": "345400000", "interestIncome": "13000000", "incomeBeforeTax": "132700000", "interestExpense": "42800000", "operatingIncome": "168400000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "12300000", "reportedCurrency": "USD", "netInterestIncome": "-29800000", "nonInterestIncome": "None", "operatingExpenses": "428500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "345400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52800000", "sellingGeneralAndAdministrative": "249100000", "netIncomeFromContinuingOperations": "830700000" }, "balance": { "goodwill": "1255900000", "inventory": "27500000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "4846800000", "longTermDebt": "2390300000", "shortTermDebt": "241500000", "treasuryStock": "-97800000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "303900000", "reportedCurrency": "USD", "retainedEarnings": "-544600000", "totalLiabilities": "4592000000", "otherCurrentAssets": "58700000", "totalCurrentAssets": "975400000", "currentLongTermDebt": "8100000", "longTermInvestments": "38800000", "shortTermInvestments": "14300000", "currentNetReceivables": "131200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3871400000", "currentAccountsPayable": "500700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2238300000", "shortLongTermDebtTotal": "3629500000", "totalShareholderEquity": "244700000", "capitalLeaseObligations": "1231100000", "otherCurrentLiabilities": "2500000", "totalCurrentLiabilities": "744700000", "otherNonCurrentLiabilities": "89500000", "totalNonCurrentLiabilities": "3847300000", "cashAndShortTermInvestments": "758000000", "commonStockSharesOutstanding": "151700000", "intangibleAssetsExcludingGoodwill": "303900000", "cashAndCashEquivalentsAtCarryingValue": "758000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "119100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "243200000", "capitalExpenditures": "28300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-105900000", "cashflowFromInvestment": "-28300000", "stockBasedCompensation": "6800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "101800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 942300000, "cost_of_revenue": 345400000, "gross_profit": 596900000, "research_and_development": null, "selling_general_admin": 249100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 175500000, "depreciation_amortisation": 52800000, "ebitda": 228300000, "interest_expense": 42800000, "interest_income": null, "other_non_operating": null, "pretax_income": 132700000, "tax_provision": 12300000, "effective_tax_rate": null, "net_income": 119100000, "net_income_continuing_ops": 830700000, "net_income_to_common": 119100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 758000000, "short_term_investments": 14300000, "net_receivables": 131200000, "inventory": 27500000, "other_current_assets": null, "total_current_assets": 975400000, "net_ppe": null, "goodwill": 1255900000, "intangible_assets": 303900000, "goodwill_and_intangibles": 1559800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3871400000, "total_assets": 4846800000, "short_term_debt": 241500000, "accounts_payable": 500700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 744700000, "long_term_debt": 2390300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3847300000, "total_liabilities": 4592000000, "total_debt": 2631800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -544600000, "total_equity": 244700000, "shares_outstanding": 151700000, "operating_cash_flow": 243200000, "stock_based_compensation": 6800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -105900000, "free_cash_flow": 271500000, "net_change_in_cash": 101800000 }, "raw_data": { "income": { "ebit": "175500000", "ebitda": "228300000", "netIncome": "119100000", "grossProfit": "596900000", "depreciation": "None", "totalRevenue": "942300000", "costOfRevenue": "345400000", "interestIncome": "13000000", "incomeBeforeTax": "132700000", "interestExpense": "42800000", "operatingIncome": "168400000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "12300000", "reportedCurrency": "USD", "netInterestIncome": "-29800000", "nonInterestIncome": "None", "operatingExpenses": "428500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "345400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52800000", "sellingGeneralAndAdministrative": "249100000", "netIncomeFromContinuingOperations": "830700000" }, "balance": { "goodwill": "1255900000", "inventory": "27500000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "4846800000", "longTermDebt": "2390300000", "shortTermDebt": "241500000", "treasuryStock": "-97800000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "303900000", "reportedCurrency": "USD", "retainedEarnings": "-544600000", "totalLiabilities": "4592000000", "otherCurrentAssets": "58700000", "totalCurrentAssets": "975400000", "currentLongTermDebt": "8100000", "longTermInvestments": "38800000", "shortTermInvestments": "14300000", "currentNetReceivables": "131200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3871400000", "currentAccountsPayable": "500700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2238300000", "shortLongTermDebtTotal": "3629500000", "totalShareholderEquity": "244700000", "capitalLeaseObligations": "1231100000", "otherCurrentLiabilities": "2500000", "totalCurrentLiabilities": "744700000", "otherNonCurrentLiabilities": "89500000", "totalNonCurrentLiabilities": "3847300000", "cashAndShortTermInvestments": "758000000", "commonStockSharesOutstanding": "151700000", "intangibleAssetsExcludingGoodwill": "303900000", "cashAndCashEquivalentsAtCarryingValue": "758000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "119100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "243200000", "capitalExpenditures": "28300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-105900000", "cashflowFromInvestment": "-28300000", "stockBasedCompensation": "6800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "101800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }