{ "ticker": { "uuid": "e076fc08-2cec-4ab9-bffb-7bcf814981f4", "symbol": "DBX", "name": "Dropbox Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/e076fc08-2cec-4ab9-bffb-7bcf814981f4/", "api_url": "https://sharemaestro.com/factors/api/tickers/e076fc08-2cec-4ab9-bffb-7bcf814981f4/" }, "ticker_metadata": { "id": 5641, "uuid": "e076fc08-2cec-4ab9-bffb-7bcf814981f4", "symbol": "DBX", "name": "Dropbox Inc", "asset_type": "equity", "market_cap": 6271121000, "stock_exchange_id": 2, "industry": "Software - Infrastructure", "sector": "Technology", "description": "Dropbox, Inc. provides a worldwide collaboration platform. The company is headquartered in San Francisco, California.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "e076fc08-2cec-4ab9-bffb-7bcf814981f4", "symbol": "DBX", "name": "Dropbox Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/e076fc08-2cec-4ab9-bffb-7bcf814981f4/", "api_url": "https://sharemaestro.com/factors/api/tickers/e076fc08-2cec-4ab9-bffb-7bcf814981f4/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.83, "value": 0.76, "quality": 0.95, "momentum": 0.2, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 27.52, "market_cap": 6513984000, "pe_ratio": 13.7833, "earnings_yield": 0.0726, "ebitda_to_ev": 0.0977, "shareholder_yield": 0, "roe": -0.2349, "piotroski_f_score": 6, "momentum_12_1": -0.0193, "volatility_252d": 0.3297 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:20.460957+00:00", "batch_id": "" }, "size": { "price_close": 27.52, "market_cap": 6513984000, "market_cap_usd": 6513984000, "enterprise_value": 8793584000, "shares_outstanding": 236700000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 13.7833, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 2.579, "pcf_ratio": 6.4977, "pfcf_ratio": 6.3601, "ev_ebitda": 10.2394, "ev_ebit": 12.5533, "ev_sales": 3.4815, "ev_fcf": 8.5858, "earnings_yield": 0.0726, "fcf_yield": 0.1165, "price_to_sales": 2.579, "price_to_book": null, "price_to_cashflow": 6.4977, "ebitda_to_ev": 0.0977, "sales_yield": 0.2872 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.7973, "operating_margin": 0.2773, "net_margin": 0.1871, "ebitda_margin": 0.34, "fcf_margin": 0.4055, "roe": -0.2349, "roa": 0.1559, "roic": 2.0963, "roc_greenblatt": null, "asset_turnover": 0.8333, "cash_conversion": 2.1672, "accruals_ratio": -0.1748, "sbc_to_revenue": 0.1207, "piotroski_f_score": 6, "altman_z_score": 0.6674, "earnings_stability_5y": 0.1302, "revenue_stability_5y": 0.1527, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.6644, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -2.5066, "net_debt_to_ebitda": 2.6544, "debt_to_assets": 1.1505, "interest_coverage": 5.3149, "current_ratio": 1.2319, "quick_ratio": 1.2319, "net_debt": 2279600000, "local_beta": 0.0001, "volatility_252d": 0.3297, "volatility_60d": 0.7962, "max_drawdown_12m": -0.298, "risk_adjusted_momentum": -0.0587 }, "growth": { "revenue_growth_1y": -0.0062, "revenue_growth_3y_cagr": 0.0274, "revenue_growth_5y_cagr": 0.0566, "eps_growth_1y": 0.0049, "eps_growth_3y_cagr": -0.0278, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1557, "book_value_growth_1y": null, "revenue_growth": -0.0062, "earnings_growth": 0.0049 }, "momentum": { "price_return_1m": -0.0478, "price_return_3m": 0.0272, "price_return_6m": -0.062, "price_return_9m": -0.0787, "price_return_12m": -0.0662, "price_return_12m_ex1m": -0.0193, "momentum_6m": -0.062, "momentum_12m": -0.0662, "momentum_12_1": -0.0193, "distance_from_52w_high": -0.1243, "distance_from_52w_low": 0.2475, "relative_strength": -0.2241 }, "raw_ttm": { "revenue_ttm": 2525800000, "gross_profit_ttm": 2013700000, "ebit_ttm": 700500000, "ebitda_ttm": 858800000, "net_income_ttm": 472600000, "eps_diluted_ttm": 1.9966, "operating_cash_flow_ttm": 1002500000, "capital_expenditure_ttm": 21700000, "fcf_ttm": 1024200000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 131800000, "cash_and_equivalents": 1207400000, "total_current_assets": 1448400000, "total_current_liabilities": 1175700000, "net_ppe": null, "total_assets": 3030900000, "total_debt": 3487000000, "total_equity": -2011700000, "net_working_capital": -722600000, "book_value_per_share": -8.4989, "retained_earnings": -3922200000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2494600000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 35, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 58, "rank_pcf": 25, "rank_ev_ebitda": 40, "rank_ev_ebit": 50, "rank_earnings_yield": 35, "rank_fcf_yield": 34, "rank_dividend_yield": 66, "rank_shareholder_yield": 66, "rank_total_yield": 67, "rank_roe": 86, "rank_roc": 50, "rank_roic": 2, "rank_gross_margin": 11, "rank_fcf_margin": 20, "rank_piotroski": 27, "rank_accruals": 9, "rank_sue": 50, "rank_eps_growth_1y": 64, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 76, "rank_momentum_12m": 70, "rank_momentum_12m_ex1m": 67, "rank_relative_strength": 72 }, "composites": { "value_composite": 24, "quality_composite": 5, "momentum_composite": 80, "growth_composite": 85, "yield_composite": 77, "svqf_composite": 18, "vc1_composite": 25, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 17, "quality_value_composite": 0.8497, "os_score": 0.83, "value_percentile": 0.76, "quality_percentile": 0.95, "momentum_percentile": 0.2, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 53, "small_cap_core_rank": 36, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 943, "ticker_id": 5641, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:20.460957+00:00", "batch_id": "", "os_score_delta": null, "price_close": 27.52, "market_cap": 6513984000, "market_cap_usd": 6513984000, "enterprise_value": 8793584000, "shares_outstanding": 236700000, "fx_rate_to_usd": null, "pe_ratio": 13.78329242, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 2.57897854, "pcf_ratio": 6.49773965, "pfcf_ratio": 6.3600703, "ev_ebitda": 10.23938519, "ev_ebit": 12.55329622, "ev_sales": 3.48150447, "ev_fcf": 8.58580746, "earnings_yield": 0.07255161, "fcf_yield": 0.11647128, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.79725236, "operating_margin": 0.27733787, "net_margin": 0.18710903, "ebitda_margin": 0.34001109, "fcf_margin": 0.40549529, "roe": -0.23492568, "roa": 0.15592728, "roic": 2.0962609, "roc_greenblatt": null, "asset_turnover": 0.83334983, "cash_conversion": 2.16716039, "accruals_ratio": -0.17483256, "sbc_to_revenue": 0.12067464, "debt_to_equity": -2.50663618, "net_debt_to_ebitda": 2.65440149, "debt_to_assets": 1.15048335, "interest_coverage": 5.31487102, "current_ratio": 1.23194693, "quick_ratio": 1.23194693, "net_debt": 2279600000, "revenue_growth_1y": -0.00621656, "revenue_growth_3y_cagr": 0.02736048, "revenue_growth_5y_cagr": 0.05664894, "eps_growth_1y": 0.0048905, "eps_growth_3y_cagr": -0.02775782, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.15572106, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": 0.66738696, "earnings_stability_5y": 0.130193, "revenue_stability_5y": 0.152677, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04775087, "price_return_3m": 0.02724897, "price_return_6m": -0.06203136, "price_return_9m": -0.07867426, "price_return_12m": -0.06616899, "price_return_12m_ex1m": -0.0193417, "distance_from_52w_high": -0.12426412, "distance_from_52w_low": 0.2475068, "relative_strength": -0.22411004, "local_beta": 0.0001, "volatility_252d": 0.329726, "volatility_60d": 0.796196, "max_drawdown_12m": -0.29801114, "revenue_ttm": 2525800000, "gross_profit_ttm": 2013700000, "ebit_ttm": 700500000, "ebitda_ttm": 858800000, "net_income_ttm": 472600000, "eps_diluted_ttm": 1.99662019, "operating_cash_flow_ttm": 1002500000, "capital_expenditure_ttm": 21700000, "fcf_ttm": 1024200000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 131800000, "cash_and_equivalents": 1207400000, "total_current_assets": 1448400000, "total_current_liabilities": 1175700000, "net_ppe": null, "total_assets": 3030900000, "total_debt": 3487000000, "total_equity": -2011700000, "net_working_capital": -722600000, "book_value_per_share": -8.49894381, "retained_earnings": -3922200000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2494600000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 35, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 58, "rank_pcf": 25, "rank_ev_ebitda": 40, "rank_ev_ebit": 50, "rank_earnings_yield": 35, "rank_fcf_yield": 34, "rank_dividend_yield": 66, "rank_shareholder_yield": 66, "rank_total_yield": 67, "rank_roe": 86, "rank_roc": 50, "rank_roic": 2, "rank_gross_margin": 11, "rank_fcf_margin": 20, "rank_piotroski": 27, "rank_accruals": 9, "rank_sue": 50, "rank_eps_growth_1y": 64, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 76, "rank_momentum_12m": 70, "rank_momentum_12m_ex1m": 67, "rank_relative_strength": 72, "value_composite": 24, "quality_composite": 5, "momentum_composite": 80, "growth_composite": 85, "yield_composite": 77, "svqf_composite": 18, "vc1_composite": 25, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 17, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 53, "small_cap_core_rank": 36, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 27.52, "os": 0.83, "value": 0.76, "quality": 0.95, "momentum": 0.2, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 13.7833, "earnings_yield": 0.0726, "shareholder_yield": 0, "roe": -0.2349, "momentum_12_1": -0.0193, "complete_fields": { "id": 943, "ticker_id": 5641, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:20.460957+00:00", "batch_id": "", "os_score_delta": null, "price_close": 27.52, "market_cap": 6513984000, "market_cap_usd": 6513984000, "enterprise_value": 8793584000, "shares_outstanding": 236700000, "fx_rate_to_usd": null, "pe_ratio": 13.78329242, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 2.57897854, "pcf_ratio": 6.49773965, "pfcf_ratio": 6.3600703, "ev_ebitda": 10.23938519, "ev_ebit": 12.55329622, "ev_sales": 3.48150447, "ev_fcf": 8.58580746, "earnings_yield": 0.07255161, "fcf_yield": 0.11647128, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.79725236, "operating_margin": 0.27733787, "net_margin": 0.18710903, "ebitda_margin": 0.34001109, "fcf_margin": 0.40549529, "roe": -0.23492568, "roa": 0.15592728, "roic": 2.0962609, "roc_greenblatt": null, "asset_turnover": 0.83334983, "cash_conversion": 2.16716039, "accruals_ratio": -0.17483256, "sbc_to_revenue": 0.12067464, "debt_to_equity": -2.50663618, "net_debt_to_ebitda": 2.65440149, "debt_to_assets": 1.15048335, "interest_coverage": 5.31487102, "current_ratio": 1.23194693, "quick_ratio": 1.23194693, "net_debt": 2279600000, "revenue_growth_1y": -0.00621656, "revenue_growth_3y_cagr": 0.02736048, "revenue_growth_5y_cagr": 0.05664894, "eps_growth_1y": 0.0048905, "eps_growth_3y_cagr": -0.02775782, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.15572106, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": 0.66738696, "earnings_stability_5y": 0.130193, "revenue_stability_5y": 0.152677, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04775087, "price_return_3m": 0.02724897, "price_return_6m": -0.06203136, "price_return_9m": -0.07867426, "price_return_12m": -0.06616899, "price_return_12m_ex1m": -0.0193417, "distance_from_52w_high": -0.12426412, "distance_from_52w_low": 0.2475068, "relative_strength": -0.22411004, "local_beta": 0.0001, "volatility_252d": 0.329726, "volatility_60d": 0.796196, "max_drawdown_12m": -0.29801114, "revenue_ttm": 2525800000, "gross_profit_ttm": 2013700000, "ebit_ttm": 700500000, "ebitda_ttm": 858800000, "net_income_ttm": 472600000, "eps_diluted_ttm": 1.99662019, "operating_cash_flow_ttm": 1002500000, "capital_expenditure_ttm": 21700000, "fcf_ttm": 1024200000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 131800000, "cash_and_equivalents": 1207400000, "total_current_assets": 1448400000, "total_current_liabilities": 1175700000, "net_ppe": null, "total_assets": 3030900000, "total_debt": 3487000000, "total_equity": -2011700000, "net_working_capital": -722600000, "book_value_per_share": -8.49894381, "retained_earnings": -3922200000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2494600000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 35, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 58, "rank_pcf": 25, "rank_ev_ebitda": 40, "rank_ev_ebit": 50, "rank_earnings_yield": 35, "rank_fcf_yield": 34, "rank_dividend_yield": 66, "rank_shareholder_yield": 66, "rank_total_yield": 67, "rank_roe": 86, "rank_roc": 50, "rank_roic": 2, "rank_gross_margin": 11, "rank_fcf_margin": 20, "rank_piotroski": 27, "rank_accruals": 9, "rank_sue": 50, "rank_eps_growth_1y": 64, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 76, "rank_momentum_12m": 70, "rank_momentum_12m_ex1m": 67, "rank_relative_strength": 72, "value_composite": 24, "quality_composite": 5, "momentum_composite": 80, "growth_composite": 85, "yield_composite": 77, "svqf_composite": 18, "vc1_composite": 25, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 17, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 53, "small_cap_core_rank": 36, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:25.441484+00:00", "is_restated": false, "income_statement": { "revenue": 2521000000, "cost_of_revenue": 500800000, "gross_profit": 2020200000, "ebit": 732400000, "ebitda": 889900000, "pretax_income": 617600000, "tax_provision": 109200000, "net_income": 508400000, "net_income_to_common": 508400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 891300000, "total_current_assets": 1173400000, "total_assets": 2916300000, "short_term_debt": 906000000, "long_term_debt": 2123600000, "total_debt": 3029600000, "total_liabilities": 4713500000, "total_equity": -1797200000, "shares_outstanding": 272800000, "goodwill_and_intangibles": 488600000 }, "cash_flow": { "operating_cash_flow": 951800000, "capital_expenditure": 21000000, "free_cash_flow": 972800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 55654, "ticker_id": 5641, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:25.441484+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "732400000", "ebitda": "889900000", "netIncome": "508400000", "grossProfit": "2020200000", "depreciation": "None", "totalRevenue": "2521000000", "costOfRevenue": "500800000", "interestIncome": "None", "incomeBeforeTax": "617600000", "interestExpense": "114800000", "operatingIncome": "691500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "109200000", "reportedCurrency": "USD", "netInterestIncome": "-78600000", "nonInterestIncome": "None", "operatingExpenses": "1332400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "732000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "500800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157500000", "sellingGeneralAndAdministrative": "230500000", "netIncomeFromContinuingOperations": "508400000" }, "balance": { "goodwill": "454900000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2916300000", "longTermDebt": "2123600000", "shortTermDebt": "906000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "33700000", "reportedCurrency": "USD", "retainedEarnings": "-3815100000", "totalLiabilities": "4713500000", "otherCurrentAssets": "53900000", "totalCurrentAssets": "1173400000", "currentLongTermDebt": "710400000", "longTermInvestments": "None", "shortTermInvestments": "146900000", "currentNetReceivables": "79100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1742900000", "currentAccountsPayable": "24300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3942900000", "totalShareholderEquity": "-1797200000", "capitalLeaseObligations": "753000000", "otherCurrentLiabilities": "233500000", "totalCurrentLiabilities": "1893500000", "otherNonCurrentLiabilities": "67600000", "totalNonCurrentLiabilities": "2820000000", "cashAndShortTermInvestments": "891300000", "commonStockSharesOutstanding": "272800000", "intangibleAssetsExcludingGoodwill": "33700000", "cashAndCashEquivalentsAtCarryingValue": "891300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "508400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "951800000", "capitalExpenditures": "21000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1530700000", "cashflowFromInvestment": "111900000", "stockBasedCompensation": "300800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1713900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2521000000, "cost_of_revenue": 500800000, "gross_profit": 2020200000, "research_and_development": 732000000, "selling_general_admin": 230500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 732400000, "depreciation_amortisation": 157500000, "ebitda": 889900000, "interest_expense": 114800000, "interest_income": null, "other_non_operating": null, "pretax_income": 617600000, "tax_provision": 109200000, "effective_tax_rate": null, "net_income": 508400000, "net_income_continuing_ops": 508400000, "net_income_to_common": 508400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 891300000, "short_term_investments": 146900000, "net_receivables": 79100000, "inventory": null, "other_current_assets": null, "total_current_assets": 1173400000, "net_ppe": null, "goodwill": 454900000, "intangible_assets": 33700000, "goodwill_and_intangibles": 488600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1742900000, "total_assets": 2916300000, "short_term_debt": 906000000, "accounts_payable": 24300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1893500000, "long_term_debt": 2123600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2820000000, "total_liabilities": 4713500000, "total_debt": 3029600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3815100000, "total_equity": -1797200000, "shares_outstanding": 272800000, "operating_cash_flow": 951800000, "stock_based_compensation": 300800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 111900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1530700000, "free_cash_flow": 972800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "732400000", "ebitda": "889900000", "netIncome": "508400000", "grossProfit": "2020200000", "depreciation": "None", "totalRevenue": "2521000000", "costOfRevenue": "500800000", "interestIncome": "None", "incomeBeforeTax": "617600000", "interestExpense": "114800000", "operatingIncome": "691500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "109200000", "reportedCurrency": "USD", "netInterestIncome": "-78600000", "nonInterestIncome": "None", "operatingExpenses": "1332400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "732000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "500800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157500000", "sellingGeneralAndAdministrative": "230500000", "netIncomeFromContinuingOperations": "508400000" }, "balance": { "goodwill": "454900000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2916300000", "longTermDebt": "2123600000", "shortTermDebt": "906000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "33700000", "reportedCurrency": "USD", "retainedEarnings": "-3815100000", "totalLiabilities": "4713500000", "otherCurrentAssets": "53900000", "totalCurrentAssets": "1173400000", "currentLongTermDebt": "710400000", "longTermInvestments": "None", "shortTermInvestments": "146900000", "currentNetReceivables": "79100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1742900000", "currentAccountsPayable": "24300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3942900000", "totalShareholderEquity": "-1797200000", "capitalLeaseObligations": "753000000", "otherCurrentLiabilities": "233500000", "totalCurrentLiabilities": "1893500000", "otherNonCurrentLiabilities": "67600000", "totalNonCurrentLiabilities": "2820000000", "cashAndShortTermInvestments": "891300000", "commonStockSharesOutstanding": "272800000", "intangibleAssetsExcludingGoodwill": "33700000", "cashAndCashEquivalentsAtCarryingValue": "891300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "508400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "951800000", "capitalExpenditures": "21000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1530700000", "cashflowFromInvestment": "111900000", "stockBasedCompensation": "300800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1713900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:25.441484+00:00", "is_restated": false, "income_statement": { "revenue": 2548200000, "cost_of_revenue": 445100000, "gross_profit": 2103100000, "ebit": 486300000, "ebitda": 623600000, "pretax_income": 509800000, "tax_provision": 57500000, "net_income": 452300000, "net_income_to_common": 452300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1328300000, "total_current_assets": 1738400000, "total_assets": 3325200000, "short_term_debt": 198200000, "long_term_debt": 2344500000, "total_debt": 2542700000, "total_liabilities": 4077600000, "total_equity": -752400000, "shares_outstanding": 323400000, "goodwill_and_intangibles": 497700000 }, "cash_flow": { "operating_cash_flow": 894100000, "capital_expenditure": 22500000, "free_cash_flow": 916600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 55659, "ticker_id": 5641, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:25.441484+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "486300000", "ebitda": "623600000", "netIncome": "452300000", "grossProfit": "2103100000", "depreciation": "None", "totalRevenue": "2548200000", "costOfRevenue": "445100000", "interestIncome": "13900000", "incomeBeforeTax": "509800000", "interestExpense": "25100000", "operatingIncome": "486200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "57500000", "reportedCurrency": "USD", "netInterestIncome": "13900000", "nonInterestIncome": "None", "operatingExpenses": "1616900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "914900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "445100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137300000", "sellingGeneralAndAdministrative": "241200000", "netIncomeFromContinuingOperations": "452300000" }, "balance": { "goodwill": "442800000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3325200000", "longTermDebt": "2344500000", "shortTermDebt": "198200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "54900000", "reportedCurrency": "USD", "retainedEarnings": "-3146500000", "totalLiabilities": "4077600000", "otherCurrentAssets": "73800000", "totalCurrentAssets": "1738400000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "265900000", "currentNetReceivables": "70400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1586800000", "currentAccountsPayable": "36500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2996600000", "totalShareholderEquity": "-752400000", "capitalLeaseObligations": "642100000", "otherCurrentLiabilities": "189200000", "totalCurrentLiabilities": "1210800000", "otherNonCurrentLiabilities": "68400000", "totalNonCurrentLiabilities": "2866800000", "cashAndShortTermInvestments": "1328300000", "commonStockSharesOutstanding": "323400000", "intangibleAssetsExcludingGoodwill": "54900000", "cashAndCashEquivalentsAtCarryingValue": "1328300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "452300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "894100000", "capitalExpenditures": "22500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-586600000", "cashflowFromInvestment": "443800000", "stockBasedCompensation": "346500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1241600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2548200000, "cost_of_revenue": 445100000, "gross_profit": 2103100000, "research_and_development": 914900000, "selling_general_admin": 241200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 486300000, "depreciation_amortisation": 137300000, "ebitda": 623600000, "interest_expense": 25100000, "interest_income": null, "other_non_operating": null, "pretax_income": 509800000, "tax_provision": 57500000, "effective_tax_rate": null, "net_income": 452300000, "net_income_continuing_ops": 452300000, "net_income_to_common": 452300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1328300000, "short_term_investments": 265900000, "net_receivables": 70400000, "inventory": null, "other_current_assets": null, "total_current_assets": 1738400000, "net_ppe": null, "goodwill": 442800000, "intangible_assets": 54900000, "goodwill_and_intangibles": 497700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1586800000, "total_assets": 3325200000, "short_term_debt": 198200000, "accounts_payable": 36500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1210800000, "long_term_debt": 2344500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2866800000, "total_liabilities": 4077600000, "total_debt": 2542700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3146500000, "total_equity": -752400000, "shares_outstanding": 323400000, "operating_cash_flow": 894100000, "stock_based_compensation": 346500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 443800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -586600000, "free_cash_flow": 916600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "486300000", "ebitda": "623600000", "netIncome": "452300000", "grossProfit": "2103100000", "depreciation": "None", "totalRevenue": "2548200000", "costOfRevenue": "445100000", "interestIncome": "13900000", "incomeBeforeTax": "509800000", "interestExpense": "25100000", "operatingIncome": "486200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "57500000", "reportedCurrency": "USD", "netInterestIncome": "13900000", "nonInterestIncome": "None", "operatingExpenses": "1616900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "914900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "445100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137300000", "sellingGeneralAndAdministrative": "241200000", "netIncomeFromContinuingOperations": "452300000" }, "balance": { "goodwill": "442800000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3325200000", "longTermDebt": "2344500000", "shortTermDebt": "198200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "54900000", "reportedCurrency": "USD", "retainedEarnings": "-3146500000", "totalLiabilities": "4077600000", "otherCurrentAssets": "73800000", "totalCurrentAssets": "1738400000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "265900000", "currentNetReceivables": "70400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1586800000", "currentAccountsPayable": "36500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2996600000", "totalShareholderEquity": "-752400000", "capitalLeaseObligations": "642100000", "otherCurrentLiabilities": "189200000", "totalCurrentLiabilities": "1210800000", "otherNonCurrentLiabilities": "68400000", "totalNonCurrentLiabilities": "2866800000", "cashAndShortTermInvestments": "1328300000", "commonStockSharesOutstanding": "323400000", "intangibleAssetsExcludingGoodwill": "54900000", "cashAndCashEquivalentsAtCarryingValue": "1328300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "452300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "894100000", "capitalExpenditures": "22500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-586600000", "cashflowFromInvestment": "443800000", "stockBasedCompensation": "346500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1241600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:25.441484+00:00", "is_restated": false, "income_statement": { "revenue": 2501600000, "cost_of_revenue": 478500000, "gross_profit": 2023100000, "ebit": 383500000, "ebitda": 553500000, "pretax_income": 554400000, "tax_provision": 100800000, "net_income": 453600000, "net_income_to_common": 453600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 614900000, "total_current_assets": 1516600000, "total_assets": 2983500000, "short_term_debt": 173600000, "long_term_debt": 1377800000, "total_debt": 1551400000, "total_liabilities": 3149300000, "total_equity": -165800000, "shares_outstanding": 345600000, "goodwill_and_intangibles": 460300000 }, "cash_flow": { "operating_cash_flow": 783700000, "capital_expenditure": 24600000, "free_cash_flow": 808300000, "dividends_paid": 100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 55664, "ticker_id": 5641, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:25.441484+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "383500000", "ebitda": "553500000", "netIncome": "453600000", "grossProfit": "2023100000", "depreciation": "None", "totalRevenue": "2501600000", "costOfRevenue": "478500000", "interestIncome": "19400000", "incomeBeforeTax": "554400000", "interestExpense": "15200000", "operatingIncome": "538700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "100800000", "reportedCurrency": "USD", "netInterestIncome": "16100000", "nonInterestIncome": "None", "operatingExpenses": "1484400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "936500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "478500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170000000", "sellingGeneralAndAdministrative": "237100000", "netIncomeFromContinuingOperations": "554600000" }, "balance": { "goodwill": "402200000", "inventory": "1", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2983500000", "longTermDebt": "1377800000", "shortTermDebt": "173600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "58100000", "reportedCurrency": "USD", "retainedEarnings": "-2742300000", "totalLiabilities": "3149300000", "otherCurrentAssets": "91900000", "totalCurrentAssets": "1516600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "741100000", "currentNetReceivables": "68700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1466900000", "currentAccountsPayable": "38500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2030600000", "totalShareholderEquity": "-165800000", "capitalLeaseObligations": "652800000", "otherCurrentLiabilities": "203100000", "totalCurrentLiabilities": "1201500000", "otherNonCurrentLiabilities": "90800000", "totalNonCurrentLiabilities": "1947800000", "cashAndShortTermInvestments": "614900000", "commonStockSharesOutstanding": "345600000", "intangibleAssetsExcludingGoodwill": "58100000", "cashAndCashEquivalentsAtCarryingValue": "614900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "453600000", "profitLoss": "None", "dividendPayout": "100000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "783700000", "capitalExpenditures": "24600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-799200000", "cashflowFromInvestment": "395200000", "stockBasedCompensation": "338000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-539900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "170000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2501600000, "cost_of_revenue": 478500000, "gross_profit": 2023100000, "research_and_development": 936500000, "selling_general_admin": 237100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 383500000, "depreciation_amortisation": 170000000, "ebitda": 553500000, "interest_expense": 15200000, "interest_income": null, "other_non_operating": null, "pretax_income": 554400000, "tax_provision": 100800000, "effective_tax_rate": null, "net_income": 453600000, "net_income_continuing_ops": 554600000, "net_income_to_common": 453600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 614900000, "short_term_investments": 741100000, "net_receivables": 68700000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1516600000, "net_ppe": null, "goodwill": 402200000, "intangible_assets": 58100000, "goodwill_and_intangibles": 460300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1466900000, "total_assets": 2983500000, "short_term_debt": 173600000, "accounts_payable": 38500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1201500000, "long_term_debt": 1377800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1947800000, "total_liabilities": 3149300000, "total_debt": 1551400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2742300000, "total_equity": -165800000, "shares_outstanding": 345600000, "operating_cash_flow": 783700000, "stock_based_compensation": 338000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 395200000, "dividends_paid": 100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -799200000, "free_cash_flow": 808300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "383500000", "ebitda": "553500000", "netIncome": "453600000", "grossProfit": "2023100000", "depreciation": "None", "totalRevenue": "2501600000", "costOfRevenue": "478500000", "interestIncome": "19400000", "incomeBeforeTax": "554400000", "interestExpense": "15200000", "operatingIncome": "538700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "100800000", "reportedCurrency": "USD", "netInterestIncome": "16100000", "nonInterestIncome": "None", "operatingExpenses": "1484400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "936500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "478500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170000000", "sellingGeneralAndAdministrative": "237100000", "netIncomeFromContinuingOperations": "554600000" }, "balance": { "goodwill": "402200000", "inventory": "1", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2983500000", "longTermDebt": "1377800000", "shortTermDebt": "173600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "58100000", "reportedCurrency": "USD", "retainedEarnings": "-2742300000", "totalLiabilities": "3149300000", "otherCurrentAssets": "91900000", "totalCurrentAssets": "1516600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "741100000", "currentNetReceivables": "68700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1466900000", "currentAccountsPayable": "38500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2030600000", "totalShareholderEquity": "-165800000", "capitalLeaseObligations": "652800000", "otherCurrentLiabilities": "203100000", "totalCurrentLiabilities": "1201500000", "otherNonCurrentLiabilities": "90800000", "totalNonCurrentLiabilities": "1947800000", "cashAndShortTermInvestments": "614900000", "commonStockSharesOutstanding": "345600000", "intangibleAssetsExcludingGoodwill": "58100000", "cashAndCashEquivalentsAtCarryingValue": "614900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "453600000", "profitLoss": "None", "dividendPayout": "100000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "783700000", "capitalExpenditures": "24600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-799200000", "cashflowFromInvestment": "395200000", "stockBasedCompensation": "338000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-539900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "170000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:25.441484+00:00", "is_restated": false, "income_statement": { "revenue": 2324900000, "cost_of_revenue": 444200000, "gross_profit": 1880700000, "ebit": 356500000, "ebitda": 513600000, "pretax_income": 192700000, "tax_provision": -360500000, "net_income": 553200000, "net_income_to_common": 553200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 232800000, "total_current_assets": 1489800000, "total_assets": 3110100000, "short_term_debt": 183700000, "long_term_debt": 1374000000, "total_debt": 1557700000, "total_liabilities": 3419500000, "total_equity": -309400000, "shares_outstanding": 363300000, "goodwill_and_intangibles": 491600000 }, "cash_flow": { "operating_cash_flow": 797300000, "capital_expenditure": 34900000, "free_cash_flow": 832200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 55669, "ticker_id": 5641, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:25.441484+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "356500000", "ebitda": "513600000", "netIncome": "553200000", "grossProfit": "1880700000", "depreciation": "None", "totalRevenue": "2324900000", "costOfRevenue": "444200000", "interestIncome": "3300000", "incomeBeforeTax": "192700000", "interestExpense": "12400000", "operatingIncome": "181300000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-360500000", "reportedCurrency": "USD", "netInterestIncome": "3300000", "nonInterestIncome": "None", "operatingExpenses": "1699400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "891900000", "otherNonOperatingIncome": "8100000", "costofGoodsAndServicesSold": "444200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157100000", "sellingGeneralAndAdministrative": "222900000", "netIncomeFromContinuingOperations": "553200000" }, "balance": { "goodwill": "403300000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3110100000", "longTermDebt": "1374000000", "shortTermDebt": "183700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "88300000", "reportedCurrency": "USD", "retainedEarnings": "-2772100000", "totalLiabilities": "3419500000", "otherCurrentAssets": "92600000", "totalCurrentAssets": "1489800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1110600000", "currentNetReceivables": "53800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1620300000", "currentAccountsPayable": "38600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "569000000", "shortLongTermDebtTotal": "2294600000", "totalShareholderEquity": "-309400000", "capitalLeaseObligations": "920600000", "otherCurrentLiabilities": "195200000", "totalCurrentLiabilities": "1196500000", "otherNonCurrentLiabilities": "112100000", "totalNonCurrentLiabilities": "2223000000", "cashAndShortTermInvestments": "232800000", "commonStockSharesOutstanding": "363300000", "intangibleAssetsExcludingGoodwill": "88300000", "cashAndCashEquivalentsAtCarryingValue": "232800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "553200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "5500000", "operatingCashflow": "797300000", "capitalExpenditures": "34900000", "changeInReceivables": "-5500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1041800000", "cashflowFromInvestment": "-48500000", "stockBasedCompensation": "330700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-293000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-795400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2324900000, "cost_of_revenue": 444200000, "gross_profit": 1880700000, "research_and_development": 891900000, "selling_general_admin": 222900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 356500000, "depreciation_amortisation": 157100000, "ebitda": 513600000, "interest_expense": 12400000, "interest_income": null, "other_non_operating": null, "pretax_income": 192700000, "tax_provision": -360500000, "effective_tax_rate": null, "net_income": 553200000, "net_income_continuing_ops": 553200000, "net_income_to_common": 553200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 232800000, "short_term_investments": 1110600000, "net_receivables": 53800000, "inventory": null, "other_current_assets": null, "total_current_assets": 1489800000, "net_ppe": null, "goodwill": 403300000, "intangible_assets": 88300000, "goodwill_and_intangibles": 491600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1620300000, "total_assets": 3110100000, "short_term_debt": 183700000, "accounts_payable": 38600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1196500000, "long_term_debt": 1374000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2223000000, "total_liabilities": 3419500000, "total_debt": 1557700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2772100000, "total_equity": -309400000, "shares_outstanding": 363300000, "operating_cash_flow": 797300000, "stock_based_compensation": 330700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1041800000, "free_cash_flow": 832200000, "net_change_in_cash": -293000000 }, "raw_data": { "income": { "ebit": "356500000", "ebitda": "513600000", "netIncome": "553200000", "grossProfit": "1880700000", "depreciation": "None", "totalRevenue": "2324900000", "costOfRevenue": "444200000", "interestIncome": "3300000", "incomeBeforeTax": "192700000", "interestExpense": "12400000", "operatingIncome": "181300000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-360500000", "reportedCurrency": "USD", "netInterestIncome": "3300000", "nonInterestIncome": "None", "operatingExpenses": "1699400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "891900000", "otherNonOperatingIncome": "8100000", "costofGoodsAndServicesSold": "444200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157100000", "sellingGeneralAndAdministrative": "222900000", "netIncomeFromContinuingOperations": "553200000" }, "balance": { "goodwill": "403300000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3110100000", "longTermDebt": "1374000000", "shortTermDebt": "183700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "88300000", "reportedCurrency": "USD", "retainedEarnings": "-2772100000", "totalLiabilities": "3419500000", "otherCurrentAssets": "92600000", "totalCurrentAssets": "1489800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1110600000", "currentNetReceivables": "53800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1620300000", "currentAccountsPayable": "38600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "569000000", "shortLongTermDebtTotal": "2294600000", "totalShareholderEquity": "-309400000", "capitalLeaseObligations": "920600000", "otherCurrentLiabilities": "195200000", "totalCurrentLiabilities": "1196500000", "otherNonCurrentLiabilities": "112100000", "totalNonCurrentLiabilities": "2223000000", "cashAndShortTermInvestments": "232800000", "commonStockSharesOutstanding": "363300000", "intangibleAssetsExcludingGoodwill": "88300000", "cashAndCashEquivalentsAtCarryingValue": "232800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "553200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "5500000", "operatingCashflow": "797300000", "capitalExpenditures": "34900000", "changeInReceivables": "-5500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1041800000", "cashflowFromInvestment": "-48500000", "stockBasedCompensation": "330700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-293000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-795400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157100000", "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": "2026-06-06T20:26:25.441484+00:00", "is_restated": false, "income_statement": { "revenue": 2157900000, "cost_of_revenue": 444200000, "gross_profit": 1713700000, "ebit": 305700000, "ebitda": 457100000, "pretax_income": 299300000, "tax_provision": -36500000, "net_income": 335800000, "net_income_to_common": 335800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 533000000, "total_current_assets": 1849800000, "total_assets": 3091300000, "short_term_debt": 198700000, "long_term_debt": 1370300000, "total_debt": 1569000000, "total_liabilities": 3385200000, "total_equity": -293900000, "shares_outstanding": 395800000, "goodwill_and_intangibles": 410200000 }, "cash_flow": { "operating_cash_flow": 729800000, "capital_expenditure": 28900000, "free_cash_flow": 758700000, "dividends_paid": 1592000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 55674, "ticker_id": 5641, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:25.441484+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "305700000", "ebitda": "457100000", "netIncome": "335800000", "grossProfit": "1713700000", "depreciation": "None", "totalRevenue": "2157900000", "costOfRevenue": "444200000", "interestIncome": "None", "incomeBeforeTax": "299300000", "interestExpense": "12700000", "operatingIncome": "274400000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-36500000", "reportedCurrency": "USD", "netInterestIncome": "-5200000", "nonInterestIncome": "None", "operatingExpenses": "1439300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "755900000", "otherNonOperatingIncome": "30100000", "costofGoodsAndServicesSold": "444200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151400000", "sellingGeneralAndAdministrative": "224600000", "netIncomeFromContinuingOperations": "335800000" }, "balance": { "goodwill": "356600000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3091300000", "longTermDebt": "1370300000", "shortTermDebt": "198700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "53600000", "reportedCurrency": "USD", "retainedEarnings": "-2739400000", "totalLiabilities": "3385200000", "otherCurrentAssets": "82100000", "totalCurrentAssets": "1849800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1185100000", "currentNetReceivables": "49600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1241500000", "currentAccountsPayable": "25700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "735900000", "shortLongTermDebtTotal": "2368700000", "totalShareholderEquity": "-293900000", "capitalLeaseObligations": "998400000", "otherCurrentLiabilities": "202500000", "totalCurrentLiabilities": "1175800000", "otherNonCurrentLiabilities": "839100000", "totalNonCurrentLiabilities": "2209400000", "cashAndShortTermInvestments": "533000000", "commonStockSharesOutstanding": "395800000", "intangibleAssetsExcludingGoodwill": "53600000", "cashAndCashEquivalentsAtCarryingValue": "533000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "335800000", "profitLoss": "None", "dividendPayout": "1592000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "6200000", "operatingCashflow": "729800000", "capitalExpenditures": "28900000", "changeInReceivables": "-6200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "16200000", "cashflowFromInvestment": "-524800000", "stockBasedCompensation": "287100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1592000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "221200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1058500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2157900000, "cost_of_revenue": 444200000, "gross_profit": 1713700000, "research_and_development": 755900000, "selling_general_admin": 224600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 305700000, "depreciation_amortisation": 151400000, "ebitda": 457100000, "interest_expense": 12700000, "interest_income": null, "other_non_operating": null, "pretax_income": 299300000, "tax_provision": -36500000, "effective_tax_rate": null, "net_income": 335800000, "net_income_continuing_ops": 335800000, "net_income_to_common": 335800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 533000000, "short_term_investments": 1185100000, "net_receivables": 49600000, "inventory": null, "other_current_assets": null, "total_current_assets": 1849800000, "net_ppe": null, "goodwill": 356600000, "intangible_assets": 53600000, "goodwill_and_intangibles": 410200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1241500000, "total_assets": 3091300000, "short_term_debt": 198700000, "accounts_payable": 25700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1175800000, "long_term_debt": 1370300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2209400000, "total_liabilities": 3385200000, "total_debt": 1569000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2739400000, "total_equity": -293900000, "shares_outstanding": 395800000, "operating_cash_flow": 729800000, "stock_based_compensation": 287100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -524800000, "dividends_paid": 1592000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16200000, "free_cash_flow": 758700000, "net_change_in_cash": 221200000 }, "raw_data": { "income": { "ebit": "305700000", "ebitda": "457100000", "netIncome": "335800000", "grossProfit": "1713700000", "depreciation": "None", "totalRevenue": "2157900000", "costOfRevenue": "444200000", "interestIncome": "None", "incomeBeforeTax": "299300000", "interestExpense": "12700000", "operatingIncome": "274400000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-36500000", "reportedCurrency": "USD", "netInterestIncome": "-5200000", "nonInterestIncome": "None", "operatingExpenses": "1439300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "755900000", "otherNonOperatingIncome": "30100000", "costofGoodsAndServicesSold": "444200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151400000", "sellingGeneralAndAdministrative": "224600000", "netIncomeFromContinuingOperations": "335800000" }, "balance": { "goodwill": "356600000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3091300000", "longTermDebt": "1370300000", "shortTermDebt": "198700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "53600000", "reportedCurrency": "USD", "retainedEarnings": "-2739400000", "totalLiabilities": "3385200000", "otherCurrentAssets": "82100000", "totalCurrentAssets": "1849800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1185100000", "currentNetReceivables": "49600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1241500000", "currentAccountsPayable": "25700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "735900000", "shortLongTermDebtTotal": "2368700000", "totalShareholderEquity": "-293900000", "capitalLeaseObligations": "998400000", "otherCurrentLiabilities": "202500000", "totalCurrentLiabilities": "1175800000", "otherNonCurrentLiabilities": "839100000", "totalNonCurrentLiabilities": "2209400000", "cashAndShortTermInvestments": "533000000", "commonStockSharesOutstanding": "395800000", "intangibleAssetsExcludingGoodwill": "53600000", "cashAndCashEquivalentsAtCarryingValue": "533000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "335800000", "profitLoss": "None", "dividendPayout": "1592000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "6200000", "operatingCashflow": "729800000", "capitalExpenditures": "28900000", "changeInReceivables": "-6200000", "changeInExchangeRate": "None", "cashflowFromFinancing": "16200000", "cashflowFromInvestment": "-524800000", "stockBasedCompensation": "287100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1592000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "221200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1058500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151400000", "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": "2026-06-06T20:26:25.441484+00:00", "is_restated": false, "income_statement": { "revenue": 1913900000, "cost_of_revenue": 414600000, "gross_profit": 1499300000, "ebit": 121200000, "ebitda": 280500000, "pretax_income": -250200000, "tax_provision": 6100000, "net_income": -256300000, "net_income_to_common": -256300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 314900000, "total_current_assets": 1227500000, "total_assets": 2387200000, "short_term_debt": 188300000, "long_term_debt": null, "total_debt": 188300000, "total_liabilities": 2053400000, "total_equity": 333800000, "shares_outstanding": 414300000, "goodwill_and_intangibles": 270400000 }, "cash_flow": { "operating_cash_flow": 570800000, "capital_expenditure": 80300000, "free_cash_flow": 651100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 55679, "ticker_id": 5641, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:25.441484+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "121200000", "ebitda": "280500000", "netIncome": "-256300000", "grossProfit": "1499300000", "depreciation": "None", "totalRevenue": "1913900000", "costOfRevenue": "414600000", "interestIncome": "None", "incomeBeforeTax": "-250200000", "interestExpense": "10800000", "operatingIncome": "-277000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "6100000", "reportedCurrency": "USD", "netInterestIncome": "1700000", "nonInterestIncome": "None", "operatingExpenses": "1776300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "727500000", "otherNonOperatingIncome": "25100000", "costofGoodsAndServicesSold": "414600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159300000", "sellingGeneralAndAdministrative": "227800000", "netIncomeFromContinuingOperations": "-256300000" }, "balance": { "goodwill": "236900000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2387200000", "longTermDebt": "None", "shortTermDebt": "188300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "33500000", "reportedCurrency": "USD", "retainedEarnings": "-2241400000", "totalLiabilities": "2053400000", "otherCurrentAssets": "62800000", "totalCurrentAssets": "1227500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "806400000", "currentNetReceivables": "43400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1159700000", "currentAccountsPayable": "18700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "338700000", "shortLongTermDebtTotal": "1119500000", "totalShareholderEquity": "333800000", "capitalLeaseObligations": "1119500000", "otherCurrentLiabilities": "184400000", "totalCurrentLiabilities": "1087800000", "otherNonCurrentLiabilities": "965600000", "totalNonCurrentLiabilities": "965600000", "cashAndShortTermInvestments": "314900000", "commonStockSharesOutstanding": "414300000", "intangibleAssetsExcludingGoodwill": "33500000", "cashAndCashEquivalentsAtCarryingValue": "314900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-256300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "5500000", "operatingCashflow": "570800000", "capitalExpenditures": "80300000", "changeInReceivables": "-5500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-577700000", "cashflowFromInvestment": "-233600000", "stockBasedCompensation": "261500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-240500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-397500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1913900000, "cost_of_revenue": 414600000, "gross_profit": 1499300000, "research_and_development": 727500000, "selling_general_admin": 227800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 121200000, "depreciation_amortisation": 159300000, "ebitda": 280500000, "interest_expense": 10800000, "interest_income": null, "other_non_operating": null, "pretax_income": -250200000, "tax_provision": 6100000, "effective_tax_rate": null, "net_income": -256300000, "net_income_continuing_ops": -256300000, "net_income_to_common": -256300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 314900000, "short_term_investments": 806400000, "net_receivables": 43400000, "inventory": null, "other_current_assets": null, "total_current_assets": 1227500000, "net_ppe": null, "goodwill": 236900000, "intangible_assets": 33500000, "goodwill_and_intangibles": 270400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1159700000, "total_assets": 2387200000, "short_term_debt": 188300000, "accounts_payable": 18700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1087800000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 965600000, "total_liabilities": 2053400000, "total_debt": 188300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2241400000, "total_equity": 333800000, "shares_outstanding": 414300000, "operating_cash_flow": 570800000, "stock_based_compensation": 261500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -233600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -577700000, "free_cash_flow": 651100000, "net_change_in_cash": -240500000 }, "raw_data": { "income": { "ebit": "121200000", "ebitda": "280500000", "netIncome": "-256300000", "grossProfit": "1499300000", "depreciation": "None", "totalRevenue": "1913900000", "costOfRevenue": "414600000", "interestIncome": "None", "incomeBeforeTax": "-250200000", "interestExpense": "10800000", "operatingIncome": "-277000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "6100000", "reportedCurrency": "USD", "netInterestIncome": "1700000", "nonInterestIncome": "None", "operatingExpenses": "1776300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "727500000", "otherNonOperatingIncome": "25100000", "costofGoodsAndServicesSold": "414600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159300000", "sellingGeneralAndAdministrative": "227800000", "netIncomeFromContinuingOperations": "-256300000" }, "balance": { "goodwill": "236900000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2387200000", "longTermDebt": "None", "shortTermDebt": "188300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "33500000", "reportedCurrency": "USD", "retainedEarnings": "-2241400000", "totalLiabilities": "2053400000", "otherCurrentAssets": "62800000", "totalCurrentAssets": "1227500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "806400000", "currentNetReceivables": "43400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1159700000", "currentAccountsPayable": "18700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "338700000", "shortLongTermDebtTotal": "1119500000", "totalShareholderEquity": "333800000", "capitalLeaseObligations": "1119500000", "otherCurrentLiabilities": "184400000", "totalCurrentLiabilities": "1087800000", "otherNonCurrentLiabilities": "965600000", "totalNonCurrentLiabilities": "965600000", "cashAndShortTermInvestments": "314900000", "commonStockSharesOutstanding": "414300000", "intangibleAssetsExcludingGoodwill": "33500000", "cashAndCashEquivalentsAtCarryingValue": "314900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-256300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "5500000", "operatingCashflow": "570800000", "capitalExpenditures": "80300000", "changeInReceivables": "-5500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-577700000", "cashflowFromInvestment": "-233600000", "stockBasedCompensation": "261500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-240500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-397500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159300000", "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": "2026-06-06T20:26:25.441484+00:00", "is_restated": false, "income_statement": { "revenue": 1661300000, "cost_of_revenue": 411000000, "gross_profit": 1250300000, "ebit": -80500000, "ebitda": 93000000, "pretax_income": -52000000, "tax_provision": 700000, "net_income": -52700000, "net_income_to_common": -52700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 551300000, "total_current_assets": 1243200000, "total_assets": 2699200000, "short_term_debt": 156600000, "long_term_debt": null, "total_debt": 156600000, "total_liabilities": 1890800000, "total_equity": 808400000, "shares_outstanding": 411600000, "goodwill_and_intangibles": 281900000 }, "cash_flow": { "operating_cash_flow": 528500000, "capital_expenditure": 137800000, "free_cash_flow": 666300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 55684, "ticker_id": 5641, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:25.441484+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-80500000", "ebitda": "93000000", "netIncome": "-52700000", "grossProfit": "1250300000", "depreciation": "None", "totalRevenue": "1661300000", "costOfRevenue": "411000000", "interestIncome": "11700000", "incomeBeforeTax": "-52000000", "interestExpense": "10300000", "operatingIncome": "-80500000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "700000", "reportedCurrency": "USD", "netInterestIncome": "12500000", "nonInterestIncome": "None", "operatingExpenses": "1330800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "662100000", "otherNonOperatingIncome": "16000000", "costofGoodsAndServicesSold": "411000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "173500000", "sellingGeneralAndAdministrative": "245400000", "netIncomeFromContinuingOperations": "-52700000" }, "balance": { "goodwill": "234500000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2699200000", "longTermDebt": "None", "shortTermDebt": "156600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "47400000", "reportedCurrency": "USD", "retainedEarnings": "-1726200000", "totalLiabilities": "1890800000", "otherCurrentAssets": "47500000", "totalCurrentAssets": "1243200000", "currentLongTermDebt": "None", "longTermInvestments": "9800000", "shortTermInvestments": "607700000", "currentNetReceivables": "36700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1456000000", "currentAccountsPayable": "40700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1103200000", "shortLongTermDebtTotal": "1006700000", "totalShareholderEquity": "808400000", "capitalLeaseObligations": "1006700000", "otherCurrentLiabilities": "171100000", "totalCurrentLiabilities": "1014800000", "otherNonCurrentLiabilities": "25900000", "totalNonCurrentLiabilities": "876000000", "cashAndShortTermInvestments": "551300000", "commonStockSharesOutstanding": "411600000", "intangibleAssetsExcludingGoodwill": "47400000", "cashAndCashEquivalentsAtCarryingValue": "551300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "7500000", "operatingCashflow": "528500000", "capitalExpenditures": "137800000", "changeInReceivables": "-7500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-176700000", "cashflowFromInvestment": "-320000000", "stockBasedCompensation": "261200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "31800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-85400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "173500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1661300000, "cost_of_revenue": 411000000, "gross_profit": 1250300000, "research_and_development": 662100000, "selling_general_admin": 245400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -80500000, "depreciation_amortisation": 173500000, "ebitda": 93000000, "interest_expense": 10300000, "interest_income": null, "other_non_operating": null, "pretax_income": -52000000, "tax_provision": 700000, "effective_tax_rate": null, "net_income": -52700000, "net_income_continuing_ops": -52700000, "net_income_to_common": -52700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 551300000, "short_term_investments": 607700000, "net_receivables": 36700000, "inventory": null, "other_current_assets": null, "total_current_assets": 1243200000, "net_ppe": null, "goodwill": 234500000, "intangible_assets": 47400000, "goodwill_and_intangibles": 281900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1456000000, "total_assets": 2699200000, "short_term_debt": 156600000, "accounts_payable": 40700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1014800000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 876000000, "total_liabilities": 1890800000, "total_debt": 156600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1726200000, "total_equity": 808400000, "shares_outstanding": 411600000, "operating_cash_flow": 528500000, "stock_based_compensation": 261200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 137800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -320000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -176700000, "free_cash_flow": 666300000, "net_change_in_cash": 31800000 }, "raw_data": { "income": { "ebit": "-80500000", "ebitda": "93000000", "netIncome": "-52700000", "grossProfit": "1250300000", "depreciation": "None", "totalRevenue": "1661300000", "costOfRevenue": "411000000", "interestIncome": "11700000", "incomeBeforeTax": "-52000000", "interestExpense": "10300000", "operatingIncome": "-80500000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "700000", "reportedCurrency": "USD", "netInterestIncome": "12500000", "nonInterestIncome": "None", "operatingExpenses": "1330800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "662100000", "otherNonOperatingIncome": "16000000", "costofGoodsAndServicesSold": "411000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "173500000", "sellingGeneralAndAdministrative": "245400000", "netIncomeFromContinuingOperations": "-52700000" }, "balance": { "goodwill": "234500000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2699200000", "longTermDebt": "None", "shortTermDebt": "156600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "47400000", "reportedCurrency": "USD", "retainedEarnings": "-1726200000", "totalLiabilities": "1890800000", "otherCurrentAssets": "47500000", "totalCurrentAssets": "1243200000", "currentLongTermDebt": "None", "longTermInvestments": "9800000", "shortTermInvestments": "607700000", "currentNetReceivables": "36700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1456000000", "currentAccountsPayable": "40700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1103200000", "shortLongTermDebtTotal": "1006700000", "totalShareholderEquity": "808400000", "capitalLeaseObligations": "1006700000", "otherCurrentLiabilities": "171100000", "totalCurrentLiabilities": "1014800000", "otherNonCurrentLiabilities": "25900000", "totalNonCurrentLiabilities": "876000000", "cashAndShortTermInvestments": "551300000", "commonStockSharesOutstanding": "411600000", "intangibleAssetsExcludingGoodwill": "47400000", "cashAndCashEquivalentsAtCarryingValue": "551300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "7500000", "operatingCashflow": "528500000", "capitalExpenditures": "137800000", "changeInReceivables": "-7500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-176700000", "cashflowFromInvestment": "-320000000", "stockBasedCompensation": "261200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "31800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-85400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "173500000", "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": "2026-06-06T20:26:25.441484+00:00", "is_restated": false, "income_statement": { "revenue": 1391700000, "cost_of_revenue": 394700000, "gross_profit": 997000000, "ebit": -494000000, "ebitda": -327200000, "pretax_income": -480100000, "tax_provision": 4800000, "net_income": -484900000, "net_income_to_common": -484900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 519300000, "total_current_assets": 1210200000, "total_assets": 1694100000, "short_term_debt": 73800000, "long_term_debt": null, "total_debt": 73800000, "total_liabilities": 1017300000, "total_equity": 676800000, "shares_outstanding": 358600000, "goodwill_and_intangibles": 111200000 }, "cash_flow": { "operating_cash_flow": 425400000, "capital_expenditure": 66000000, "free_cash_flow": 491400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 55689, "ticker_id": 5641, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:25.441484+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-494000000", "ebitda": "-327200000", "netIncome": "-484900000", "grossProfit": "997000000", "depreciation": "None", "totalRevenue": "1391700000", "costOfRevenue": "394700000", "interestIncome": "7100000", "incomeBeforeTax": "-480100000", "interestExpense": "7100000", "operatingIncome": "-494000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "4800000", "reportedCurrency": "USD", "netInterestIncome": "7100000", "nonInterestIncome": "None", "operatingExpenses": "1491000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "768200000", "otherNonOperatingIncome": "6800000", "costofGoodsAndServicesSold": "394700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166800000", "sellingGeneralAndAdministrative": "283200000", "netIncomeFromContinuingOperations": "-484900000" }, "balance": { "goodwill": "96500000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1694100000", "longTermDebt": "None", "shortTermDebt": "73800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "14700000", "reportedCurrency": "USD", "retainedEarnings": "-1659500000", "totalLiabilities": "1017300000", "otherCurrentAssets": "92300000", "totalCurrentAssets": "1210200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "570000000", "currentNetReceivables": "28600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "483900000", "currentAccountsPayable": "33300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "310600000", "shortLongTermDebtTotal": "163700000", "totalShareholderEquity": "676800000", "capitalLeaseObligations": "163700000", "otherCurrentLiabilities": "169700000", "totalCurrentLiabilities": "837500000", "otherNonCurrentLiabilities": "8900000", "totalNonCurrentLiabilities": "179800000", "cashAndShortTermInvestments": "519300000", "commonStockSharesOutstanding": "358600000", "intangibleAssetsExcludingGoodwill": "14700000", "cashAndCashEquivalentsAtCarryingValue": "519300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-484900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "425400000", "capitalExpenditures": "66000000", "changeInReceivables": "100000", "changeInExchangeRate": "-3100000", "cashflowFromFinancing": "300800000", "cashflowFromInvestment": "-633800000", "stockBasedCompensation": "650100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "89300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-351900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1391700000, "cost_of_revenue": 394700000, "gross_profit": 997000000, "research_and_development": 768200000, "selling_general_admin": 283200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -494000000, "depreciation_amortisation": 166800000, "ebitda": -327200000, "interest_expense": 7100000, "interest_income": null, "other_non_operating": null, "pretax_income": -480100000, "tax_provision": 4800000, "effective_tax_rate": null, "net_income": -484900000, "net_income_continuing_ops": -484900000, "net_income_to_common": -484900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 519300000, "short_term_investments": 570000000, "net_receivables": 28600000, "inventory": null, "other_current_assets": null, "total_current_assets": 1210200000, "net_ppe": null, "goodwill": 96500000, "intangible_assets": 14700000, "goodwill_and_intangibles": 111200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 483900000, "total_assets": 1694100000, "short_term_debt": 73800000, "accounts_payable": 33300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 837500000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 179800000, "total_liabilities": 1017300000, "total_debt": 73800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1659500000, "total_equity": 676800000, "shares_outstanding": 358600000, "operating_cash_flow": 425400000, "stock_based_compensation": 650100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -633800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 300800000, "free_cash_flow": 491400000, "net_change_in_cash": 89300000 }, "raw_data": { "income": { "ebit": "-494000000", "ebitda": "-327200000", "netIncome": "-484900000", "grossProfit": "997000000", "depreciation": "None", "totalRevenue": "1391700000", "costOfRevenue": "394700000", "interestIncome": "7100000", "incomeBeforeTax": "-480100000", "interestExpense": "7100000", "operatingIncome": "-494000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "4800000", "reportedCurrency": "USD", "netInterestIncome": "7100000", "nonInterestIncome": "None", "operatingExpenses": "1491000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "768200000", "otherNonOperatingIncome": "6800000", "costofGoodsAndServicesSold": "394700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166800000", "sellingGeneralAndAdministrative": "283200000", "netIncomeFromContinuingOperations": "-484900000" }, "balance": { "goodwill": "96500000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1694100000", "longTermDebt": "None", "shortTermDebt": "73800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "14700000", "reportedCurrency": "USD", "retainedEarnings": "-1659500000", "totalLiabilities": "1017300000", "otherCurrentAssets": "92300000", "totalCurrentAssets": "1210200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "570000000", "currentNetReceivables": "28600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "483900000", "currentAccountsPayable": "33300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "310600000", "shortLongTermDebtTotal": "163700000", "totalShareholderEquity": "676800000", "capitalLeaseObligations": "163700000", "otherCurrentLiabilities": "169700000", "totalCurrentLiabilities": "837500000", "otherNonCurrentLiabilities": "8900000", "totalNonCurrentLiabilities": "179800000", "cashAndShortTermInvestments": "519300000", "commonStockSharesOutstanding": "358600000", "intangibleAssetsExcludingGoodwill": "14700000", "cashAndCashEquivalentsAtCarryingValue": "519300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-484900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "425400000", "capitalExpenditures": "66000000", "changeInReceivables": "100000", "changeInExchangeRate": "-3100000", "cashflowFromFinancing": "300800000", "cashflowFromInvestment": "-633800000", "stockBasedCompensation": "650100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "89300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-351900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:25.441484+00:00", "is_restated": false, "income_statement": { "revenue": 629500000, "cost_of_revenue": 128100000, "gross_profit": 501400000, "ebit": 172700000, "ebitda": 211800000, "pretax_income": 141400000, "tax_provision": 26900000, "net_income": 114500000, "net_income_to_common": 114500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1207400000, "total_current_assets": 1448400000, "total_assets": 3030900000, "short_term_debt": 212100000, "long_term_debt": 3274900000, "total_debt": 3487000000, "total_liabilities": 5042600000, "total_equity": -2011700000, "shares_outstanding": 236700000, "goodwill_and_intangibles": 482900000 }, "cash_flow": { "operating_cash_flow": 204500000, "capital_expenditure": 1200000, "free_cash_flow": 205700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 55652, "ticker_id": 5641, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:25.441484+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "172700000", "ebitda": "211800000", "netIncome": "114500000", "grossProfit": "501400000", "depreciation": "None", "totalRevenue": "629500000", "costOfRevenue": "128100000", "interestIncome": "None", "incomeBeforeTax": "141400000", "interestExpense": "44300000", "operatingIncome": "172800000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "26900000", "reportedCurrency": "USD", "netInterestIncome": "-36700000", "nonInterestIncome": "None", "operatingExpenses": "328600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "184200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39100000", "sellingGeneralAndAdministrative": "57500000", "netIncomeFromContinuingOperations": "114500000" }, "balance": { "goodwill": "455500000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3030900000", "longTermDebt": "3274900000", "shortTermDebt": "212100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "27400000", "reportedCurrency": "USD", "retainedEarnings": "-3922200000", "totalLiabilities": "5042600000", "otherCurrentAssets": "84900000", "totalCurrentAssets": "1448400000", "currentLongTermDebt": "27100000", "longTermInvestments": "None", "shortTermInvestments": "81400000", "currentNetReceivables": "74700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1582500000", "currentAccountsPayable": "32100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1424000000", "totalShareholderEquity": "-2011700000", "capitalLeaseObligations": "706600000", "otherCurrentLiabilities": "184600000", "totalCurrentLiabilities": "1175700000", "otherNonCurrentLiabilities": "70400000", "totalNonCurrentLiabilities": "3866900000", "cashAndShortTermInvestments": "1207400000", "commonStockSharesOutstanding": "236700000", "intangibleAssetsExcludingGoodwill": "27400000", "cashAndCashEquivalentsAtCarryingValue": "1207400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "204500000", "capitalExpenditures": "1200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "46200000", "cashflowFromInvestment": "66900000", "stockBasedCompensation": "71100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-366800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 629500000, "cost_of_revenue": 128100000, "gross_profit": 501400000, "research_and_development": 184200000, "selling_general_admin": 57500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 172700000, "depreciation_amortisation": 39100000, "ebitda": 211800000, "interest_expense": 44300000, "interest_income": null, "other_non_operating": null, "pretax_income": 141400000, "tax_provision": 26900000, "effective_tax_rate": null, "net_income": 114500000, "net_income_continuing_ops": 114500000, "net_income_to_common": 114500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1207400000, "short_term_investments": 81400000, "net_receivables": 74700000, "inventory": null, "other_current_assets": null, "total_current_assets": 1448400000, "net_ppe": null, "goodwill": 455500000, "intangible_assets": 27400000, "goodwill_and_intangibles": 482900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1582500000, "total_assets": 3030900000, "short_term_debt": 212100000, "accounts_payable": 32100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1175700000, "long_term_debt": 3274900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3866900000, "total_liabilities": 5042600000, "total_debt": 3487000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3922200000, "total_equity": -2011700000, "shares_outstanding": 236700000, "operating_cash_flow": 204500000, "stock_based_compensation": 71100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 66900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 46200000, "free_cash_flow": 205700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "172700000", "ebitda": "211800000", "netIncome": "114500000", "grossProfit": "501400000", "depreciation": "None", "totalRevenue": "629500000", "costOfRevenue": "128100000", "interestIncome": "None", "incomeBeforeTax": "141400000", "interestExpense": "44300000", "operatingIncome": "172800000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "26900000", "reportedCurrency": "USD", "netInterestIncome": "-36700000", "nonInterestIncome": "None", "operatingExpenses": "328600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "184200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39100000", "sellingGeneralAndAdministrative": "57500000", "netIncomeFromContinuingOperations": "114500000" }, "balance": { "goodwill": "455500000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3030900000", "longTermDebt": "3274900000", "shortTermDebt": "212100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "27400000", "reportedCurrency": "USD", "retainedEarnings": "-3922200000", "totalLiabilities": "5042600000", "otherCurrentAssets": "84900000", "totalCurrentAssets": "1448400000", "currentLongTermDebt": "27100000", "longTermInvestments": "None", "shortTermInvestments": "81400000", "currentNetReceivables": "74700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1582500000", "currentAccountsPayable": "32100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1424000000", "totalShareholderEquity": "-2011700000", "capitalLeaseObligations": "706600000", "otherCurrentLiabilities": "184600000", "totalCurrentLiabilities": "1175700000", "otherNonCurrentLiabilities": "70400000", "totalNonCurrentLiabilities": "3866900000", "cashAndShortTermInvestments": "1207400000", "commonStockSharesOutstanding": "236700000", "intangibleAssetsExcludingGoodwill": "27400000", "cashAndCashEquivalentsAtCarryingValue": "1207400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "204500000", "capitalExpenditures": "1200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "46200000", "cashflowFromInvestment": "66900000", "stockBasedCompensation": "71100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-366800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:25.441484+00:00", "is_restated": false, "income_statement": { "revenue": 636200000, "cost_of_revenue": 132100000, "gross_profit": 504100000, "ebit": 175200000, "ebitda": 215900000, "pretax_income": 143100000, "tax_provision": 34400000, "net_income": 108700000, "net_income_to_common": 108700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 891300000, "total_current_assets": 1173400000, "total_assets": 2916300000, "short_term_debt": 906000000, "long_term_debt": 2123600000, "total_debt": 3029600000, "total_liabilities": 4713500000, "total_equity": -1797200000, "shares_outstanding": 254200000, "goodwill_and_intangibles": 488600000 }, "cash_flow": { "operating_cash_flow": 235400000, "capital_expenditure": 10500000, "free_cash_flow": 245900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 55653, "ticker_id": 5641, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:25.441484+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "175200000", "ebitda": "215900000", "netIncome": "108700000", "grossProfit": "504100000", "depreciation": "None", "totalRevenue": "636200000", "costOfRevenue": "132100000", "interestIncome": "None", "incomeBeforeTax": "143100000", "interestExpense": "32100000", "operatingIncome": "158300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "34400000", "reportedCurrency": "USD", "netInterestIncome": "-25100000", "nonInterestIncome": "None", "operatingExpenses": "345800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "186900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "132100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40700000", "sellingGeneralAndAdministrative": "60300000", "netIncomeFromContinuingOperations": "108700000" }, "balance": { "goodwill": "454900000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2916300000", "longTermDebt": "2123600000", "shortTermDebt": "906000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "33700000", "reportedCurrency": "USD", "retainedEarnings": "-3815100000", "totalLiabilities": "4713500000", "otherCurrentAssets": "53900000", "totalCurrentAssets": "1173400000", "currentLongTermDebt": "710400000", "longTermInvestments": "None", "shortTermInvestments": "146900000", "currentNetReceivables": "79100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1742900000", "currentAccountsPayable": "24300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3942900000", "totalShareholderEquity": "-1797200000", "capitalLeaseObligations": "753000000", "otherCurrentLiabilities": "233500000", "totalCurrentLiabilities": "1893500000", "otherNonCurrentLiabilities": "67600000", "totalNonCurrentLiabilities": "2820000000", "cashAndShortTermInvestments": "891300000", "commonStockSharesOutstanding": "254200000", "intangibleAssetsExcludingGoodwill": "33700000", "cashAndCashEquivalentsAtCarryingValue": "891300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "235400000", "capitalExpenditures": "10500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140800000", "cashflowFromInvestment": "45900000", "stockBasedCompensation": "77400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-415000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 636200000, "cost_of_revenue": 132100000, "gross_profit": 504100000, "research_and_development": 186900000, "selling_general_admin": 60300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 175200000, "depreciation_amortisation": 40700000, "ebitda": 215900000, "interest_expense": 32100000, "interest_income": null, "other_non_operating": null, "pretax_income": 143100000, "tax_provision": 34400000, "effective_tax_rate": null, "net_income": 108700000, "net_income_continuing_ops": 108700000, "net_income_to_common": 108700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 891300000, "short_term_investments": 146900000, "net_receivables": 79100000, "inventory": null, "other_current_assets": null, "total_current_assets": 1173400000, "net_ppe": null, "goodwill": 454900000, "intangible_assets": 33700000, "goodwill_and_intangibles": 488600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1742900000, "total_assets": 2916300000, "short_term_debt": 906000000, "accounts_payable": 24300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1893500000, "long_term_debt": 2123600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2820000000, "total_liabilities": 4713500000, "total_debt": 3029600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3815100000, "total_equity": -1797200000, "shares_outstanding": 254200000, "operating_cash_flow": 235400000, "stock_based_compensation": 77400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 45900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -140800000, "free_cash_flow": 245900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "175200000", "ebitda": "215900000", "netIncome": "108700000", "grossProfit": "504100000", "depreciation": "None", "totalRevenue": "636200000", "costOfRevenue": "132100000", "interestIncome": "None", "incomeBeforeTax": "143100000", "interestExpense": "32100000", "operatingIncome": "158300000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "34400000", "reportedCurrency": "USD", "netInterestIncome": "-25100000", "nonInterestIncome": "None", "operatingExpenses": "345800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "186900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "132100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40700000", "sellingGeneralAndAdministrative": "60300000", "netIncomeFromContinuingOperations": "108700000" }, "balance": { "goodwill": "454900000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2916300000", "longTermDebt": "2123600000", "shortTermDebt": "906000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "33700000", "reportedCurrency": "USD", "retainedEarnings": "-3815100000", "totalLiabilities": "4713500000", "otherCurrentAssets": "53900000", "totalCurrentAssets": "1173400000", "currentLongTermDebt": "710400000", "longTermInvestments": "None", "shortTermInvestments": "146900000", "currentNetReceivables": "79100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1742900000", "currentAccountsPayable": "24300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3942900000", "totalShareholderEquity": "-1797200000", "capitalLeaseObligations": "753000000", "otherCurrentLiabilities": "233500000", "totalCurrentLiabilities": "1893500000", "otherNonCurrentLiabilities": "67600000", "totalNonCurrentLiabilities": "2820000000", "cashAndShortTermInvestments": "891300000", "commonStockSharesOutstanding": "254200000", "intangibleAssetsExcludingGoodwill": "33700000", "cashAndCashEquivalentsAtCarryingValue": "891300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "235400000", "capitalExpenditures": "10500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140800000", "cashflowFromInvestment": "45900000", "stockBasedCompensation": "77400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-415000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:25.441484+00:00", "is_restated": false, "income_statement": { "revenue": 634400000, "cost_of_revenue": 128300000, "gross_profit": 506100000, "ebit": 177500000, "ebitda": 217100000, "pretax_income": 157200000, "tax_provision": 33400000, "net_income": 123800000, "net_income_to_common": 123800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 730700000, "total_current_assets": 1082700000, "total_assets": 2795800000, "short_term_debt": 890500000, "long_term_debt": 1791900000, "total_debt": 2682400000, "total_liabilities": 4327000000, "total_equity": -1531200000, "shares_outstanding": 265100000, "goodwill_and_intangibles": 493800000 }, "cash_flow": { "operating_cash_flow": 302100000, "capital_expenditure": 8400000, "free_cash_flow": 310500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 55655, "ticker_id": 5641, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:25.441484+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "177500000", "ebitda": "217100000", "netIncome": "123800000", "grossProfit": "506100000", "depreciation": "None", "totalRevenue": "634400000", "costOfRevenue": "128300000", "interestIncome": "None", "incomeBeforeTax": "157200000", "interestExpense": "28100000", "operatingIncome": "174700000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "33400000", "reportedCurrency": "USD", "netInterestIncome": "-20300000", "nonInterestIncome": "None", "operatingExpenses": "331400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "182300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39600000", "sellingGeneralAndAdministrative": "57600000", "netIncomeFromContinuingOperations": "123800000" }, "balance": { "goodwill": "453400000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2795800000", "longTermDebt": "1791900000", "shortTermDebt": "890500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "40400000", "reportedCurrency": "USD", "retainedEarnings": "-3633600000", "totalLiabilities": "4327000000", "otherCurrentAssets": "83500000", "totalCurrentAssets": "1082700000", "currentLongTermDebt": "706400000", "longTermInvestments": "None", "shortTermInvestments": "194600000", "currentNetReceivables": "73900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1713100000", "currentAccountsPayable": "37300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3254700000", "totalShareholderEquity": "-1531200000", "capitalLeaseObligations": "756400000", "otherCurrentLiabilities": "975400000", "totalCurrentLiabilities": "1903200000", "otherNonCurrentLiabilities": "59600000", "totalNonCurrentLiabilities": "2423800000", "cashAndShortTermInvestments": "730700000", "commonStockSharesOutstanding": "265100000", "intangibleAssetsExcludingGoodwill": "40400000", "cashAndCashEquivalentsAtCarryingValue": "730700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "123800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "302100000", "capitalExpenditures": "8400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-323600000", "cashflowFromInvestment": "17800000", "stockBasedCompensation": "78600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-425600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 634400000, "cost_of_revenue": 128300000, "gross_profit": 506100000, "research_and_development": 182300000, "selling_general_admin": 57600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 177500000, "depreciation_amortisation": 39600000, "ebitda": 217100000, "interest_expense": 28100000, "interest_income": null, "other_non_operating": null, "pretax_income": 157200000, "tax_provision": 33400000, "effective_tax_rate": null, "net_income": 123800000, "net_income_continuing_ops": 123800000, "net_income_to_common": 123800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 730700000, "short_term_investments": 194600000, "net_receivables": 73900000, "inventory": null, "other_current_assets": null, "total_current_assets": 1082700000, "net_ppe": null, "goodwill": 453400000, "intangible_assets": 40400000, "goodwill_and_intangibles": 493800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1713100000, "total_assets": 2795800000, "short_term_debt": 890500000, "accounts_payable": 37300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1903200000, "long_term_debt": 1791900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2423800000, "total_liabilities": 4327000000, "total_debt": 2682400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3633600000, "total_equity": -1531200000, "shares_outstanding": 265100000, "operating_cash_flow": 302100000, "stock_based_compensation": 78600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 17800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -323600000, "free_cash_flow": 310500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "177500000", "ebitda": "217100000", "netIncome": "123800000", "grossProfit": "506100000", "depreciation": "None", "totalRevenue": "634400000", "costOfRevenue": "128300000", "interestIncome": "None", "incomeBeforeTax": "157200000", "interestExpense": "28100000", "operatingIncome": "174700000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "33400000", "reportedCurrency": "USD", "netInterestIncome": "-20300000", "nonInterestIncome": "None", "operatingExpenses": "331400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "182300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39600000", "sellingGeneralAndAdministrative": "57600000", "netIncomeFromContinuingOperations": "123800000" }, "balance": { "goodwill": "453400000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2795800000", "longTermDebt": "1791900000", "shortTermDebt": "890500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "40400000", "reportedCurrency": "USD", "retainedEarnings": "-3633600000", "totalLiabilities": "4327000000", "otherCurrentAssets": "83500000", "totalCurrentAssets": "1082700000", "currentLongTermDebt": "706400000", "longTermInvestments": "None", "shortTermInvestments": "194600000", "currentNetReceivables": "73900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1713100000", "currentAccountsPayable": "37300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3254700000", "totalShareholderEquity": "-1531200000", "capitalLeaseObligations": "756400000", "otherCurrentLiabilities": "975400000", "totalCurrentLiabilities": "1903200000", "otherNonCurrentLiabilities": "59600000", "totalNonCurrentLiabilities": "2423800000", "cashAndShortTermInvestments": "730700000", "commonStockSharesOutstanding": "265100000", "intangibleAssetsExcludingGoodwill": "40400000", "cashAndCashEquivalentsAtCarryingValue": "730700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "123800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "302100000", "capitalExpenditures": "8400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-323600000", "cashflowFromInvestment": "17800000", "stockBasedCompensation": "78600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-425600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:25.441484+00:00", "is_restated": false, "income_statement": { "revenue": 625700000, "cost_of_revenue": 123600000, "gross_profit": 502100000, "ebit": 175100000, "ebitda": 214000000, "pretax_income": 147800000, "tax_provision": 22200000, "net_income": 125600000, "net_income_to_common": 125600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 736300000, "total_current_assets": 1113500000, "total_assets": 2779400000, "short_term_debt": 874900000, "long_term_debt": 1649700000, "total_debt": 2524600000, "total_liabilities": 4084900000, "total_equity": -1305500000, "shares_outstanding": 276700000, "goodwill_and_intangibles": 494800000 }, "cash_flow": { "operating_cash_flow": 260500000, "capital_expenditure": 1600000, "free_cash_flow": 262100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 55656, "ticker_id": 5641, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:25.441484+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "175100000", "ebitda": "214000000", "netIncome": "125600000", "grossProfit": "502100000", "depreciation": "None", "totalRevenue": "625700000", "costOfRevenue": "123600000", "interestIncome": "None", "incomeBeforeTax": "147800000", "interestExpense": "27300000", "operatingIncome": "172200000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "22200000", "reportedCurrency": "USD", "netInterestIncome": "-18600000", "nonInterestIncome": "None", "operatingExpenses": "329900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "183800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "123600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38900000", "sellingGeneralAndAdministrative": "58800000", "netIncomeFromContinuingOperations": "125600000" }, "balance": { "goodwill": "452300000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2779400000", "longTermDebt": "1649700000", "shortTermDebt": "874900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "42500000", "reportedCurrency": "USD", "retainedEarnings": "-3487600000", "totalLiabilities": "4084900000", "otherCurrentAssets": "83000000", "totalCurrentAssets": "1113500000", "currentLongTermDebt": "704300000", "longTermInvestments": "None", "shortTermInvestments": "218400000", "currentNetReceivables": "75800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1665900000", "currentAccountsPayable": "38200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3043200000", "totalShareholderEquity": "-1305500000", "capitalLeaseObligations": "689200000", "otherCurrentLiabilities": "143700000", "totalCurrentLiabilities": "1855200000", "otherNonCurrentLiabilities": "61400000", "totalNonCurrentLiabilities": "2229700000", "cashAndShortTermInvestments": "736300000", "commonStockSharesOutstanding": "276700000", "intangibleAssetsExcludingGoodwill": "42500000", "cashAndCashEquivalentsAtCarryingValue": "736300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "125600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "260500000", "capitalExpenditures": "1600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-487800000", "cashflowFromInvestment": "12400000", "stockBasedCompensation": "77700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-410000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 625700000, "cost_of_revenue": 123600000, "gross_profit": 502100000, "research_and_development": 183800000, "selling_general_admin": 58800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 175100000, "depreciation_amortisation": 38900000, "ebitda": 214000000, "interest_expense": 27300000, "interest_income": null, "other_non_operating": null, "pretax_income": 147800000, "tax_provision": 22200000, "effective_tax_rate": null, "net_income": 125600000, "net_income_continuing_ops": 125600000, "net_income_to_common": 125600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 736300000, "short_term_investments": 218400000, "net_receivables": 75800000, "inventory": null, "other_current_assets": null, "total_current_assets": 1113500000, "net_ppe": null, "goodwill": 452300000, "intangible_assets": 42500000, "goodwill_and_intangibles": 494800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1665900000, "total_assets": 2779400000, "short_term_debt": 874900000, "accounts_payable": 38200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1855200000, "long_term_debt": 1649700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2229700000, "total_liabilities": 4084900000, "total_debt": 2524600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3487600000, "total_equity": -1305500000, "shares_outstanding": 276700000, "operating_cash_flow": 260500000, "stock_based_compensation": 77700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 12400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -487800000, "free_cash_flow": 262100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "175100000", "ebitda": "214000000", "netIncome": "125600000", "grossProfit": "502100000", "depreciation": "None", "totalRevenue": "625700000", "costOfRevenue": "123600000", "interestIncome": "None", "incomeBeforeTax": "147800000", "interestExpense": "27300000", "operatingIncome": "172200000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "22200000", "reportedCurrency": "USD", "netInterestIncome": "-18600000", "nonInterestIncome": "None", "operatingExpenses": "329900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "183800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "123600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38900000", "sellingGeneralAndAdministrative": "58800000", "netIncomeFromContinuingOperations": "125600000" }, "balance": { "goodwill": "452300000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2779400000", "longTermDebt": "1649700000", "shortTermDebt": "874900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "42500000", "reportedCurrency": "USD", "retainedEarnings": "-3487600000", "totalLiabilities": "4084900000", "otherCurrentAssets": "83000000", "totalCurrentAssets": "1113500000", "currentLongTermDebt": "704300000", "longTermInvestments": "None", "shortTermInvestments": "218400000", "currentNetReceivables": "75800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1665900000", "currentAccountsPayable": "38200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3043200000", "totalShareholderEquity": "-1305500000", "capitalLeaseObligations": "689200000", "otherCurrentLiabilities": "143700000", "totalCurrentLiabilities": "1855200000", "otherNonCurrentLiabilities": "61400000", "totalNonCurrentLiabilities": "2229700000", "cashAndShortTermInvestments": "736300000", "commonStockSharesOutstanding": "276700000", "intangibleAssetsExcludingGoodwill": "42500000", "cashAndCashEquivalentsAtCarryingValue": "736300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "125600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "260500000", "capitalExpenditures": "1600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-487800000", "cashflowFromInvestment": "12400000", "stockBasedCompensation": "77700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-410000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:25.441484+00:00", "is_restated": false, "income_statement": { "revenue": 624700000, "cost_of_revenue": 116700000, "gross_profit": 508000000, "ebit": 196800000, "ebitda": 234900000, "pretax_income": 169500000, "tax_provision": 19200000, "net_income": 150300000, "net_income_to_common": 150300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 942200000, "total_current_assets": 1334800000, "total_assets": 2957300000, "short_term_debt": 874900000, "long_term_debt": 1650400000, "total_debt": 2525300000, "total_liabilities": 4033000000, "total_equity": -1075700000, "shares_outstanding": 295700000, "goodwill_and_intangibles": 491400000 }, "cash_flow": { "operating_cash_flow": 153800000, "capital_expenditure": 500000, "free_cash_flow": 154300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 55657, "ticker_id": 5641, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:25.441484+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "196800000", "ebitda": "234900000", "netIncome": "150300000", "grossProfit": "508000000", "depreciation": "None", "totalRevenue": "624700000", "costOfRevenue": "116700000", "interestIncome": "None", "incomeBeforeTax": "169500000", "interestExpense": "27300000", "operatingIncome": "186100000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "19200000", "reportedCurrency": "USD", "netInterestIncome": "-14600000", "nonInterestIncome": "None", "operatingExpenses": "322200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "177200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "116700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38100000", "sellingGeneralAndAdministrative": "53800000", "netIncomeFromContinuingOperations": "150300000" }, "balance": { "goodwill": "442600000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2957300000", "longTermDebt": "1650400000", "shortTermDebt": "874900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "48800000", "reportedCurrency": "USD", "retainedEarnings": "-3335700000", "totalLiabilities": "4033000000", "otherCurrentAssets": "83200000", "totalCurrentAssets": "1334800000", "currentLongTermDebt": "703800000", "longTermInvestments": "None", "shortTermInvestments": "237800000", "currentNetReceivables": "71600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1622500000", "currentAccountsPayable": "33600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3009700000", "totalShareholderEquity": "-1075700000", "capitalLeaseObligations": "655500000", "otherCurrentLiabilities": "126900000", "totalCurrentLiabilities": "1837000000", "otherNonCurrentLiabilities": "61200000", "totalNonCurrentLiabilities": "2196000000", "cashAndShortTermInvestments": "942200000", "commonStockSharesOutstanding": "295700000", "intangibleAssetsExcludingGoodwill": "48800000", "cashAndCashEquivalentsAtCarryingValue": "942200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "150300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "153800000", "capitalExpenditures": "500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-578500000", "cashflowFromInvestment": "35800000", "stockBasedCompensation": "67100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-499100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 624700000, "cost_of_revenue": 116700000, "gross_profit": 508000000, "research_and_development": 177200000, "selling_general_admin": 53800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 196800000, "depreciation_amortisation": 38100000, "ebitda": 234900000, "interest_expense": 27300000, "interest_income": null, "other_non_operating": null, "pretax_income": 169500000, "tax_provision": 19200000, "effective_tax_rate": null, "net_income": 150300000, "net_income_continuing_ops": 150300000, "net_income_to_common": 150300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 942200000, "short_term_investments": 237800000, "net_receivables": 71600000, "inventory": null, "other_current_assets": null, "total_current_assets": 1334800000, "net_ppe": null, "goodwill": 442600000, "intangible_assets": 48800000, "goodwill_and_intangibles": 491400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1622500000, "total_assets": 2957300000, "short_term_debt": 874900000, "accounts_payable": 33600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1837000000, "long_term_debt": 1650400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2196000000, "total_liabilities": 4033000000, "total_debt": 2525300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3335700000, "total_equity": -1075700000, "shares_outstanding": 295700000, "operating_cash_flow": 153800000, "stock_based_compensation": 67100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 35800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -578500000, "free_cash_flow": 154300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "196800000", "ebitda": "234900000", "netIncome": "150300000", "grossProfit": "508000000", "depreciation": "None", "totalRevenue": "624700000", "costOfRevenue": "116700000", "interestIncome": "None", "incomeBeforeTax": "169500000", "interestExpense": "27300000", "operatingIncome": "186100000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "19200000", "reportedCurrency": "USD", "netInterestIncome": "-14600000", "nonInterestIncome": "None", "operatingExpenses": "322200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "177200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "116700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38100000", "sellingGeneralAndAdministrative": "53800000", "netIncomeFromContinuingOperations": "150300000" }, "balance": { "goodwill": "442600000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2957300000", "longTermDebt": "1650400000", "shortTermDebt": "874900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "48800000", "reportedCurrency": "USD", "retainedEarnings": "-3335700000", "totalLiabilities": "4033000000", "otherCurrentAssets": "83200000", "totalCurrentAssets": "1334800000", "currentLongTermDebt": "703800000", "longTermInvestments": "None", "shortTermInvestments": "237800000", "currentNetReceivables": "71600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1622500000", "currentAccountsPayable": "33600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3009700000", "totalShareholderEquity": "-1075700000", "capitalLeaseObligations": "655500000", "otherCurrentLiabilities": "126900000", "totalCurrentLiabilities": "1837000000", "otherNonCurrentLiabilities": "61200000", "totalNonCurrentLiabilities": "2196000000", "cashAndShortTermInvestments": "942200000", "commonStockSharesOutstanding": "295700000", "intangibleAssetsExcludingGoodwill": "48800000", "cashAndCashEquivalentsAtCarryingValue": "942200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "150300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "153800000", "capitalExpenditures": "500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-578500000", "cashflowFromInvestment": "35800000", "stockBasedCompensation": "67100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-499100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:25.441484+00:00", "is_restated": false, "income_statement": { "revenue": 643600000, "cost_of_revenue": 120800000, "gross_profit": 522800000, "ebit": 88000000, "ebitda": 126200000, "pretax_income": 92400000, "tax_provision": -10400000, "net_income": 102800000, "net_income_to_common": 102800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1328300000, "total_current_assets": 1738400000, "total_assets": 3325200000, "short_term_debt": 198200000, "long_term_debt": 2344500000, "total_debt": 2542700000, "total_liabilities": 4077600000, "total_equity": -752400000, "shares_outstanding": 306800000, "goodwill_and_intangibles": 497700000 }, "cash_flow": { "operating_cash_flow": 213800000, "capital_expenditure": 3300000, "free_cash_flow": 217100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 55658, "ticker_id": 5641, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:25.441484+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "88000000", "ebitda": "126200000", "netIncome": "102800000", "grossProfit": "522800000", "depreciation": "None", "totalRevenue": "643600000", "costOfRevenue": "120800000", "interestIncome": "1900000", "incomeBeforeTax": "92400000", "interestExpense": "10700000", "operatingIncome": "87900000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-10400000", "reportedCurrency": "USD", "netInterestIncome": "-1900000", "nonInterestIncome": "None", "operatingExpenses": "434900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "243000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38200000", "sellingGeneralAndAdministrative": "62900000", "netIncomeFromContinuingOperations": "102800000" }, "balance": { "goodwill": "442800000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3325200000", "longTermDebt": "2344500000", "shortTermDebt": "198200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "54900000", "reportedCurrency": "USD", "retainedEarnings": "-3146500000", "totalLiabilities": "4077600000", "otherCurrentAssets": "73800000", "totalCurrentAssets": "1738400000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "265900000", "currentNetReceivables": "70400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1586800000", "currentAccountsPayable": "36500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2996600000", "totalShareholderEquity": "-752400000", "capitalLeaseObligations": "642100000", "otherCurrentLiabilities": "189200000", "totalCurrentLiabilities": "1210800000", "otherNonCurrentLiabilities": "68400000", "totalNonCurrentLiabilities": "2866800000", "cashAndShortTermInvestments": "1328300000", "commonStockSharesOutstanding": "306800000", "intangibleAssetsExcludingGoodwill": "54900000", "cashAndCashEquivalentsAtCarryingValue": "1328300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "213800000", "capitalExpenditures": "3300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "523900000", "cashflowFromInvestment": "113800000", "stockBasedCompensation": "85700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-353300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 643600000, "cost_of_revenue": 120800000, "gross_profit": 522800000, "research_and_development": 243000000, "selling_general_admin": 62900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 88000000, "depreciation_amortisation": 38200000, "ebitda": 126200000, "interest_expense": 10700000, "interest_income": null, "other_non_operating": null, "pretax_income": 92400000, "tax_provision": -10400000, "effective_tax_rate": null, "net_income": 102800000, "net_income_continuing_ops": 102800000, "net_income_to_common": 102800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1328300000, "short_term_investments": 265900000, "net_receivables": 70400000, "inventory": null, "other_current_assets": null, "total_current_assets": 1738400000, "net_ppe": null, "goodwill": 442800000, "intangible_assets": 54900000, "goodwill_and_intangibles": 497700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1586800000, "total_assets": 3325200000, "short_term_debt": 198200000, "accounts_payable": 36500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1210800000, "long_term_debt": 2344500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2866800000, "total_liabilities": 4077600000, "total_debt": 2542700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3146500000, "total_equity": -752400000, "shares_outstanding": 306800000, "operating_cash_flow": 213800000, "stock_based_compensation": 85700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 113800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 523900000, "free_cash_flow": 217100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "88000000", "ebitda": "126200000", "netIncome": "102800000", "grossProfit": "522800000", "depreciation": "None", "totalRevenue": "643600000", "costOfRevenue": "120800000", "interestIncome": "1900000", "incomeBeforeTax": "92400000", "interestExpense": "10700000", "operatingIncome": "87900000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-10400000", "reportedCurrency": "USD", "netInterestIncome": "-1900000", "nonInterestIncome": "None", "operatingExpenses": "434900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "243000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38200000", "sellingGeneralAndAdministrative": "62900000", "netIncomeFromContinuingOperations": "102800000" }, "balance": { "goodwill": "442800000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3325200000", "longTermDebt": "2344500000", "shortTermDebt": "198200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "54900000", "reportedCurrency": "USD", "retainedEarnings": "-3146500000", "totalLiabilities": "4077600000", "otherCurrentAssets": "73800000", "totalCurrentAssets": "1738400000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "265900000", "currentNetReceivables": "70400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1586800000", "currentAccountsPayable": "36500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2996600000", "totalShareholderEquity": "-752400000", "capitalLeaseObligations": "642100000", "otherCurrentLiabilities": "189200000", "totalCurrentLiabilities": "1210800000", "otherNonCurrentLiabilities": "68400000", "totalNonCurrentLiabilities": "2866800000", "cashAndShortTermInvestments": "1328300000", "commonStockSharesOutstanding": "306800000", "intangibleAssetsExcludingGoodwill": "54900000", "cashAndCashEquivalentsAtCarryingValue": "1328300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "213800000", "capitalExpenditures": "3300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "523900000", "cashflowFromInvestment": "113800000", "stockBasedCompensation": "85700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-353300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:25.441484+00:00", "is_restated": false, "income_statement": { "revenue": 638800000, "cost_of_revenue": 111500000, "gross_profit": 527300000, "ebit": 127800000, "ebitda": 163100000, "pretax_income": 132700000, "tax_provision": 26000000, "net_income": 106700000, "net_income_to_common": 106700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 517600000, "total_current_assets": 1045500000, "total_assets": 2576700000, "short_term_debt": 189000000, "long_term_debt": 1380600000, "total_debt": 1569600000, "total_liabilities": 3122800000, "total_equity": -546100000, "shares_outstanding": 316400000, "goodwill_and_intangibles": 504900000 }, "cash_flow": { "operating_cash_flow": 274200000, "capital_expenditure": 4099999, "free_cash_flow": 278299999, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 55660, "ticker_id": 5641, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:25.441484+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "127800000", "ebitda": "163100000", "netIncome": "106700000", "grossProfit": "527300000", "depreciation": "None", "totalRevenue": "638800000", "costOfRevenue": "111500000", "interestIncome": "3800000", "incomeBeforeTax": "132700000", "interestExpense": "4900000", "operatingIncome": "127800000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "26000000", "reportedCurrency": "USD", "netInterestIncome": "3800000", "nonInterestIncome": "None", "operatingExpenses": "399500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "225700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "111500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35300000", "sellingGeneralAndAdministrative": "63300000", "netIncomeFromContinuingOperations": "106700000" }, "balance": { "goodwill": "442700000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2576700000", "longTermDebt": "1380600000", "shortTermDebt": "189000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "62200000", "reportedCurrency": "USD", "retainedEarnings": "-2993000000", "totalLiabilities": "3122800000", "otherCurrentAssets": "85200000", "totalCurrentAssets": "1045500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "373200000", "currentNetReceivables": "69500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1531200000", "currentAccountsPayable": "35500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2023100000", "totalShareholderEquity": "-546100000", "capitalLeaseObligations": "642500000", "otherCurrentLiabilities": "176600000", "totalCurrentLiabilities": "1202100000", "otherNonCurrentLiabilities": "86600000", "totalNonCurrentLiabilities": "1920700000", "cashAndShortTermInvestments": "517600000", "commonStockSharesOutstanding": "316400000", "intangibleAssetsExcludingGoodwill": "62200000", "cashAndCashEquivalentsAtCarryingValue": "517600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "274200000", "capitalExpenditures": "4099999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-431100000", "cashflowFromInvestment": "153100000", "stockBasedCompensation": "92300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-348700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 638800000, "cost_of_revenue": 111500000, "gross_profit": 527300000, "research_and_development": 225700000, "selling_general_admin": 63300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 127800000, "depreciation_amortisation": 35300000, "ebitda": 163100000, "interest_expense": 4900000, "interest_income": null, "other_non_operating": null, "pretax_income": 132700000, "tax_provision": 26000000, "effective_tax_rate": null, "net_income": 106700000, "net_income_continuing_ops": 106700000, "net_income_to_common": 106700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 517600000, "short_term_investments": 373200000, "net_receivables": 69500000, "inventory": null, "other_current_assets": null, "total_current_assets": 1045500000, "net_ppe": null, "goodwill": 442700000, "intangible_assets": 62200000, "goodwill_and_intangibles": 504900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1531200000, "total_assets": 2576700000, "short_term_debt": 189000000, "accounts_payable": 35500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1202100000, "long_term_debt": 1380600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1920700000, "total_liabilities": 3122800000, "total_debt": 1569600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2993000000, "total_equity": -546100000, "shares_outstanding": 316400000, "operating_cash_flow": 274200000, "stock_based_compensation": 92300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4099999, "acquisitions": null, "other_investing": null, "investing_cash_flow": 153100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -431100000, "free_cash_flow": 278299999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "127800000", "ebitda": "163100000", "netIncome": "106700000", "grossProfit": "527300000", "depreciation": "None", "totalRevenue": "638800000", "costOfRevenue": "111500000", "interestIncome": "3800000", "incomeBeforeTax": "132700000", "interestExpense": "4900000", "operatingIncome": "127800000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "26000000", "reportedCurrency": "USD", "netInterestIncome": "3800000", "nonInterestIncome": "None", "operatingExpenses": "399500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "225700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "111500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35300000", "sellingGeneralAndAdministrative": "63300000", "netIncomeFromContinuingOperations": "106700000" }, "balance": { "goodwill": "442700000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2576700000", "longTermDebt": "1380600000", "shortTermDebt": "189000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "62200000", "reportedCurrency": "USD", "retainedEarnings": "-2993000000", "totalLiabilities": "3122800000", "otherCurrentAssets": "85200000", "totalCurrentAssets": "1045500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "373200000", "currentNetReceivables": "69500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1531200000", "currentAccountsPayable": "35500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2023100000", "totalShareholderEquity": "-546100000", "capitalLeaseObligations": "642500000", "otherCurrentLiabilities": "176600000", "totalCurrentLiabilities": "1202100000", "otherNonCurrentLiabilities": "86600000", "totalNonCurrentLiabilities": "1920700000", "cashAndShortTermInvestments": "517600000", "commonStockSharesOutstanding": "316400000", "intangibleAssetsExcludingGoodwill": "62200000", "cashAndCashEquivalentsAtCarryingValue": "517600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "274200000", "capitalExpenditures": "4099999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-431100000", "cashflowFromInvestment": "153100000", "stockBasedCompensation": "92300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-348700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35300000", "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": "2026-06-06T20:26:25.441484+00:00", "is_restated": false, "income_statement": { "revenue": 634500000, "cost_of_revenue": 107000000, "gross_profit": 527500000, "ebit": 127000000, "ebitda": 159400000, "pretax_income": 133600000, "tax_provision": 23100000, "net_income": 110500000, "net_income_to_common": 110500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 515100000, "total_current_assets": 1231400000, "total_assets": 2718500000, "short_term_debt": 184600000, "long_term_debt": 1379700000, "total_debt": 1564300000, "total_liabilities": 3089800000, "total_equity": -371300000, "shares_outstanding": 323700000, "goodwill_and_intangibles": 468300000 }, "cash_flow": { "operating_cash_flow": 230600000, "capital_expenditure": 5900000, "free_cash_flow": 236500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 55661, "ticker_id": 5641, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:25.441484+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "127000000", "ebitda": "159400000", "netIncome": "110500000", "grossProfit": "527500000", "depreciation": "None", "totalRevenue": "634500000", "costOfRevenue": "107000000", "interestIncome": "4700000", "incomeBeforeTax": "133600000", "interestExpense": "4800000", "operatingIncome": "127000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "23100000", "reportedCurrency": "USD", "netInterestIncome": "4700000", "nonInterestIncome": "None", "operatingExpenses": "400500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "227100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32400000", "sellingGeneralAndAdministrative": "60900000", "netIncomeFromContinuingOperations": "110500000" }, "balance": { "goodwill": "411900000", "inventory": "1", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2718500000", "longTermDebt": "1379700000", "shortTermDebt": "184600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "56400000", "reportedCurrency": "USD", "retainedEarnings": "-2872600000", "totalLiabilities": "3089800000", "otherCurrentAssets": "101800000", "totalCurrentAssets": "1231400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "547400000", "currentNetReceivables": "67100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1487100000", "currentAccountsPayable": "37800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2006400000", "totalShareholderEquity": "-371300000", "capitalLeaseObligations": "626700000", "otherCurrentLiabilities": "158700000", "totalCurrentLiabilities": "1184000000", "otherNonCurrentLiabilities": "84000000", "totalNonCurrentLiabilities": "1905800000", "cashAndShortTermInvestments": "515100000", "commonStockSharesOutstanding": "323700000", "intangibleAssetsExcludingGoodwill": "56400000", "cashAndCashEquivalentsAtCarryingValue": "515100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "110500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "230600000", "capitalExpenditures": "5900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-326700000", "cashflowFromInvestment": "63200000", "stockBasedCompensation": "90500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-260200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 634500000, "cost_of_revenue": 107000000, "gross_profit": 527500000, "research_and_development": 227100000, "selling_general_admin": 60900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 127000000, "depreciation_amortisation": 32400000, "ebitda": 159400000, "interest_expense": 4800000, "interest_income": null, "other_non_operating": null, "pretax_income": 133600000, "tax_provision": 23100000, "effective_tax_rate": null, "net_income": 110500000, "net_income_continuing_ops": 110500000, "net_income_to_common": 110500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 515100000, "short_term_investments": 547400000, "net_receivables": 67100000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1231400000, "net_ppe": null, "goodwill": 411900000, "intangible_assets": 56400000, "goodwill_and_intangibles": 468300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1487100000, "total_assets": 2718500000, "short_term_debt": 184600000, "accounts_payable": 37800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1184000000, "long_term_debt": 1379700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1905800000, "total_liabilities": 3089800000, "total_debt": 1564300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2872600000, "total_equity": -371300000, "shares_outstanding": 323700000, "operating_cash_flow": 230600000, "stock_based_compensation": 90500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 63200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -326700000, "free_cash_flow": 236500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "127000000", "ebitda": "159400000", "netIncome": "110500000", "grossProfit": "527500000", "depreciation": "None", "totalRevenue": "634500000", "costOfRevenue": "107000000", "interestIncome": "4700000", "incomeBeforeTax": "133600000", "interestExpense": "4800000", "operatingIncome": "127000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "23100000", "reportedCurrency": "USD", "netInterestIncome": "4700000", "nonInterestIncome": "None", "operatingExpenses": "400500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "227100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32400000", "sellingGeneralAndAdministrative": "60900000", "netIncomeFromContinuingOperations": "110500000" }, "balance": { "goodwill": "411900000", "inventory": "1", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2718500000", "longTermDebt": "1379700000", "shortTermDebt": "184600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "56400000", "reportedCurrency": "USD", "retainedEarnings": "-2872600000", "totalLiabilities": "3089800000", "otherCurrentAssets": "101800000", "totalCurrentAssets": "1231400000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "547400000", "currentNetReceivables": "67100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1487100000", "currentAccountsPayable": "37800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2006400000", "totalShareholderEquity": "-371300000", "capitalLeaseObligations": "626700000", "otherCurrentLiabilities": "158700000", "totalCurrentLiabilities": "1184000000", "otherNonCurrentLiabilities": "84000000", "totalNonCurrentLiabilities": "1905800000", "cashAndShortTermInvestments": "515100000", "commonStockSharesOutstanding": "323700000", "intangibleAssetsExcludingGoodwill": "56400000", "cashAndCashEquivalentsAtCarryingValue": "515100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "110500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "230600000", "capitalExpenditures": "5900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-326700000", "cashflowFromInvestment": "63200000", "stockBasedCompensation": "90500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-260200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32300000", "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": "2026-06-06T20:26:25.441484+00:00", "is_restated": false, "income_statement": { "revenue": 631300000, "cost_of_revenue": 105800000, "gross_profit": 525500000, "ebit": 143500000, "ebitda": 174900000, "pretax_income": 151100000, "tax_provision": 18800000, "net_income": 132300000, "net_income_to_common": 132300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 548900000, "total_current_assets": 1339200000, "total_assets": 2797700000, "short_term_debt": 190100000, "long_term_debt": 1378700000, "total_debt": 1568800000, "total_liabilities": 3074900000, "total_equity": -277200000, "shares_outstanding": 340700000, "goodwill_and_intangibles": 453400000 }, "cash_flow": { "operating_cash_flow": 175500000, "capital_expenditure": 9200000, "free_cash_flow": 184700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 55662, "ticker_id": 5641, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:25.441484+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "143500000", "ebitda": "174900000", "netIncome": "132300000", "grossProfit": "525500000", "depreciation": "None", "totalRevenue": "631300000", "costOfRevenue": "105800000", "interestIncome": "7300000", "incomeBeforeTax": "151100000", "interestExpense": "4600000", "operatingIncome": "143500000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "18800000", "reportedCurrency": "USD", "netInterestIncome": "7300000", "nonInterestIncome": "None", "operatingExpenses": "382000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "219100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31400000", "sellingGeneralAndAdministrative": "54100000", "netIncomeFromContinuingOperations": "132300000" }, "balance": { "goodwill": "401800000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2797700000", "longTermDebt": "1378700000", "shortTermDebt": "190100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "51600000", "reportedCurrency": "USD", "retainedEarnings": "-2811600000", "totalLiabilities": "3074900000", "otherCurrentAssets": "96600000", "totalCurrentAssets": "1339200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "627000000", "currentNetReceivables": "66700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1458500000", "currentAccountsPayable": "32000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2014600000", "totalShareholderEquity": "-277200000", "capitalLeaseObligations": "635900000", "otherCurrentLiabilities": "142800000", "totalCurrentLiabilities": "1166800000", "otherNonCurrentLiabilities": "83600000", "totalNonCurrentLiabilities": "1908100000", "cashAndShortTermInvestments": "548900000", "commonStockSharesOutstanding": "340700000", "intangibleAssetsExcludingGoodwill": "51600000", "cashAndCashEquivalentsAtCarryingValue": "548900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "132300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "175500000", "capitalExpenditures": "9200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-352700000", "cashflowFromInvestment": "113700000", "stockBasedCompensation": "78000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-279400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 631300000, "cost_of_revenue": 105800000, "gross_profit": 525500000, "research_and_development": 219100000, "selling_general_admin": 54100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 143500000, "depreciation_amortisation": 31400000, "ebitda": 174900000, "interest_expense": 4600000, "interest_income": null, "other_non_operating": null, "pretax_income": 151100000, "tax_provision": 18800000, "effective_tax_rate": null, "net_income": 132300000, "net_income_continuing_ops": 132300000, "net_income_to_common": 132300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 548900000, "short_term_investments": 627000000, "net_receivables": 66700000, "inventory": null, "other_current_assets": null, "total_current_assets": 1339200000, "net_ppe": null, "goodwill": 401800000, "intangible_assets": 51600000, "goodwill_and_intangibles": 453400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1458500000, "total_assets": 2797700000, "short_term_debt": 190100000, "accounts_payable": 32000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1166800000, "long_term_debt": 1378700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1908100000, "total_liabilities": 3074900000, "total_debt": 1568800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2811600000, "total_equity": -277200000, "shares_outstanding": 340700000, "operating_cash_flow": 175500000, "stock_based_compensation": 78000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 113700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -352700000, "free_cash_flow": 184700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "143500000", "ebitda": "174900000", "netIncome": "132300000", "grossProfit": "525500000", "depreciation": "None", "totalRevenue": "631300000", "costOfRevenue": "105800000", "interestIncome": "7300000", "incomeBeforeTax": "151100000", "interestExpense": "4600000", "operatingIncome": "143500000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "18800000", "reportedCurrency": "USD", "netInterestIncome": "7300000", "nonInterestIncome": "None", "operatingExpenses": "382000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "219100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31400000", "sellingGeneralAndAdministrative": "54100000", "netIncomeFromContinuingOperations": "132300000" }, "balance": { "goodwill": "401800000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2797700000", "longTermDebt": "1378700000", "shortTermDebt": "190100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "51600000", "reportedCurrency": "USD", "retainedEarnings": "-2811600000", "totalLiabilities": "3074900000", "otherCurrentAssets": "96600000", "totalCurrentAssets": "1339200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "627000000", "currentNetReceivables": "66700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1458500000", "currentAccountsPayable": "32000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2014600000", "totalShareholderEquity": "-277200000", "capitalLeaseObligations": "635900000", "otherCurrentLiabilities": "142800000", "totalCurrentLiabilities": "1166800000", "otherNonCurrentLiabilities": "83600000", "totalNonCurrentLiabilities": "1908100000", "cashAndShortTermInvestments": "548900000", "commonStockSharesOutstanding": "340700000", "intangibleAssetsExcludingGoodwill": "51600000", "cashAndCashEquivalentsAtCarryingValue": "548900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "132300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "175500000", "capitalExpenditures": "9200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-352700000", "cashflowFromInvestment": "113700000", "stockBasedCompensation": "78000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-279400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31500000", "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": "2026-06-06T20:26:25.441484+00:00", "is_restated": false, "income_statement": { "revenue": 635000000, "cost_of_revenue": 122000000, "gross_profit": 513000000, "ebit": 110000000, "ebitda": 153000000, "pretax_income": 272300000, "tax_provision": 45000000, "net_income": 227300000, "net_income_to_common": 227300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 614900000, "total_current_assets": 1516600000, "total_assets": 2983500000, "short_term_debt": 173600000, "long_term_debt": 1377800000, "total_debt": 1551400000, "total_liabilities": 3149300000, "total_equity": -165800000, "shares_outstanding": 343900000, "goodwill_and_intangibles": 460300000 }, "cash_flow": { "operating_cash_flow": 200300000, "capital_expenditure": 10300000, "free_cash_flow": 210600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 55663, "ticker_id": 5641, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:25.441484+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "110000000", "ebitda": "153000000", "netIncome": "227300000", "grossProfit": "513000000", "depreciation": "None", "totalRevenue": "635000000", "costOfRevenue": "122000000", "interestIncome": "None", "incomeBeforeTax": "272300000", "interestExpense": "4200000", "operatingIncome": "267400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "45000000", "reportedCurrency": "USD", "netInterestIncome": "6800000", "nonInterestIncome": "None", "operatingExpenses": "245600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "222100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "122000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43000000", "sellingGeneralAndAdministrative": "61300000", "netIncomeFromContinuingOperations": "227300000" }, "balance": { "goodwill": "402200000", "inventory": "1", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2983500000", "longTermDebt": "1377800000", "shortTermDebt": "173600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "58100000", "reportedCurrency": "USD", "retainedEarnings": "-2742300000", "totalLiabilities": "3149300000", "otherCurrentAssets": "91900000", "totalCurrentAssets": "1516600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "741100000", "currentNetReceivables": "68700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1466900000", "currentAccountsPayable": "38500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2030600000", "totalShareholderEquity": "-165800000", "capitalLeaseObligations": "652800000", "otherCurrentLiabilities": "203100000", "totalCurrentLiabilities": "1201500000", "otherNonCurrentLiabilities": "90800000", "totalNonCurrentLiabilities": "1947800000", "cashAndShortTermInvestments": "614900000", "commonStockSharesOutstanding": "343900000", "intangibleAssetsExcludingGoodwill": "58100000", "cashAndCashEquivalentsAtCarryingValue": "614900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "227300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-10600000", "operatingCashflow": "200300000", "capitalExpenditures": "10300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-172000000", "cashflowFromInvestment": "-22000000", "stockBasedCompensation": "82900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-106200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 635000000, "cost_of_revenue": 122000000, "gross_profit": 513000000, "research_and_development": 222100000, "selling_general_admin": 61300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 110000000, "depreciation_amortisation": 43000000, "ebitda": 153000000, "interest_expense": 4200000, "interest_income": null, "other_non_operating": null, "pretax_income": 272300000, "tax_provision": 45000000, "effective_tax_rate": null, "net_income": 227300000, "net_income_continuing_ops": 227300000, "net_income_to_common": 227300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 614900000, "short_term_investments": 741100000, "net_receivables": 68700000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1516600000, "net_ppe": null, "goodwill": 402200000, "intangible_assets": 58100000, "goodwill_and_intangibles": 460300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1466900000, "total_assets": 2983500000, "short_term_debt": 173600000, "accounts_payable": 38500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1201500000, "long_term_debt": 1377800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1947800000, "total_liabilities": 3149300000, "total_debt": 1551400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2742300000, "total_equity": -165800000, "shares_outstanding": 343900000, "operating_cash_flow": 200300000, "stock_based_compensation": 82900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -172000000, "free_cash_flow": 210600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "110000000", "ebitda": "153000000", "netIncome": "227300000", "grossProfit": "513000000", "depreciation": "None", "totalRevenue": "635000000", "costOfRevenue": "122000000", "interestIncome": "None", "incomeBeforeTax": "272300000", "interestExpense": "4200000", "operatingIncome": "267400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "45000000", "reportedCurrency": "USD", "netInterestIncome": "6800000", "nonInterestIncome": "None", "operatingExpenses": "245600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "222100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "122000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43000000", "sellingGeneralAndAdministrative": "61300000", "netIncomeFromContinuingOperations": "227300000" }, "balance": { "goodwill": "402200000", "inventory": "1", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2983500000", "longTermDebt": "1377800000", "shortTermDebt": "173600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "58100000", "reportedCurrency": "USD", "retainedEarnings": "-2742300000", "totalLiabilities": "3149300000", "otherCurrentAssets": "91900000", "totalCurrentAssets": "1516600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "741100000", "currentNetReceivables": "68700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1466900000", "currentAccountsPayable": "38500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2030600000", "totalShareholderEquity": "-165800000", "capitalLeaseObligations": "652800000", "otherCurrentLiabilities": "203100000", "totalCurrentLiabilities": "1201500000", "otherNonCurrentLiabilities": "90800000", "totalNonCurrentLiabilities": "1947800000", "cashAndShortTermInvestments": "614900000", "commonStockSharesOutstanding": "343900000", "intangibleAssetsExcludingGoodwill": "58100000", "cashAndCashEquivalentsAtCarryingValue": "614900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "227300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-10600000", "operatingCashflow": "200300000", "capitalExpenditures": "10300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-172000000", "cashflowFromInvestment": "-22000000", "stockBasedCompensation": "82900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-106200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43000000", "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": "2026-06-06T20:26:25.441484+00:00", "is_restated": false, "income_statement": { "revenue": 633000000, "cost_of_revenue": 119600000, "gross_profit": 513400000, "ebit": 130700000, "ebitda": 172500000, "pretax_income": 135500000, "tax_provision": 21400000, "net_income": 114100000, "net_income_to_common": 114100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 604300000, "total_current_assets": 1467100000, "total_assets": 3010600000, "short_term_debt": 180000000, "long_term_debt": 1376900000, "total_debt": 1556900000, "total_liabilities": 3360900000, "total_equity": -350300000, "shares_outstanding": 346000000, "goodwill_and_intangibles": 466300000 }, "cash_flow": { "operating_cash_flow": 255900000, "capital_expenditure": 9400000, "free_cash_flow": 265300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 55665, "ticker_id": 5641, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:25.441484+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "130700000", "ebitda": "172500000", "netIncome": "114100000", "grossProfit": "513400000", "depreciation": "None", "totalRevenue": "633000000", "costOfRevenue": "119600000", "interestIncome": "5000000", "incomeBeforeTax": "135500000", "interestExpense": "3900000", "operatingIncome": "130700000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "21400000", "reportedCurrency": "USD", "netInterestIncome": "5000000", "nonInterestIncome": "None", "operatingExpenses": "382700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "216400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41800000", "sellingGeneralAndAdministrative": "60000000", "netIncomeFromContinuingOperations": "114100000" }, "balance": { "goodwill": "400500000", "inventory": "2", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3010600000", "longTermDebt": "1376900000", "shortTermDebt": "180000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "65800000", "reportedCurrency": "USD", "retainedEarnings": "-2874700000", "totalLiabilities": "3360900000", "otherCurrentAssets": "94100000", "totalCurrentAssets": "1467100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "704600000", "currentNetReceivables": "64100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1543500000", "currentAccountsPayable": "45200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2261000000", "totalShareholderEquity": "-350300000", "capitalLeaseObligations": "884100000", "otherCurrentLiabilities": "178300000", "totalCurrentLiabilities": "1196800000", "otherNonCurrentLiabilities": "83100000", "totalNonCurrentLiabilities": "2164100000", "cashAndShortTermInvestments": "604300000", "commonStockSharesOutstanding": "346000000", "intangibleAssetsExcludingGoodwill": "65800000", "cashAndCashEquivalentsAtCarryingValue": "604300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "4100000", "operatingCashflow": "255900000", "capitalExpenditures": "9400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-168600000", "cashflowFromInvestment": "10300000", "stockBasedCompensation": "83800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-104100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 633000000, "cost_of_revenue": 119600000, "gross_profit": 513400000, "research_and_development": 216400000, "selling_general_admin": 60000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 130700000, "depreciation_amortisation": 41800000, "ebitda": 172500000, "interest_expense": 3900000, "interest_income": null, "other_non_operating": null, "pretax_income": 135500000, "tax_provision": 21400000, "effective_tax_rate": null, "net_income": 114100000, "net_income_continuing_ops": 114100000, "net_income_to_common": 114100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 604300000, "short_term_investments": 704600000, "net_receivables": 64100000, "inventory": 2, "other_current_assets": null, "total_current_assets": 1467100000, "net_ppe": null, "goodwill": 400500000, "intangible_assets": 65800000, "goodwill_and_intangibles": 466300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1543500000, "total_assets": 3010600000, "short_term_debt": 180000000, "accounts_payable": 45200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1196800000, "long_term_debt": 1376900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2164100000, "total_liabilities": 3360900000, "total_debt": 1556900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2874700000, "total_equity": -350300000, "shares_outstanding": 346000000, "operating_cash_flow": 255900000, "stock_based_compensation": 83800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 10300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -168600000, "free_cash_flow": 265300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "130700000", "ebitda": "172500000", "netIncome": "114100000", "grossProfit": "513400000", "depreciation": "None", "totalRevenue": "633000000", "costOfRevenue": "119600000", "interestIncome": "5000000", "incomeBeforeTax": "135500000", "interestExpense": "3900000", "operatingIncome": "130700000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "21400000", "reportedCurrency": "USD", "netInterestIncome": "5000000", "nonInterestIncome": "None", "operatingExpenses": "382700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "216400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41800000", "sellingGeneralAndAdministrative": "60000000", "netIncomeFromContinuingOperations": "114100000" }, "balance": { "goodwill": "400500000", "inventory": "2", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3010600000", "longTermDebt": "1376900000", "shortTermDebt": "180000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "65800000", "reportedCurrency": "USD", "retainedEarnings": "-2874700000", "totalLiabilities": "3360900000", "otherCurrentAssets": "94100000", "totalCurrentAssets": "1467100000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "704600000", "currentNetReceivables": "64100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1543500000", "currentAccountsPayable": "45200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2261000000", "totalShareholderEquity": "-350300000", "capitalLeaseObligations": "884100000", "otherCurrentLiabilities": "178300000", "totalCurrentLiabilities": "1196800000", "otherNonCurrentLiabilities": "83100000", "totalNonCurrentLiabilities": "2164100000", "cashAndShortTermInvestments": "604300000", "commonStockSharesOutstanding": "346000000", "intangibleAssetsExcludingGoodwill": "65800000", "cashAndCashEquivalentsAtCarryingValue": "604300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "4100000", "operatingCashflow": "255900000", "capitalExpenditures": "9400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-168600000", "cashflowFromInvestment": "10300000", "stockBasedCompensation": "83800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-104100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41800000", "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": "2026-06-06T20:26:25.441484+00:00", "is_restated": false, "income_statement": { "revenue": 622500000, "cost_of_revenue": 120100000, "gross_profit": 502400000, "ebit": 58700000, "ebitda": 101400000, "pretax_income": 59000000, "tax_provision": 15800000, "net_income": 43200000, "net_income_to_common": 43200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 510300000, "total_current_assets": 1380500000, "total_assets": 2938600000, "short_term_debt": 180800000, "long_term_debt": 1375900000, "total_debt": 1556700000, "total_liabilities": 3350500000, "total_equity": -411900000, "shares_outstanding": 343800000, "goodwill_and_intangibles": 475600000 }, "cash_flow": { "operating_cash_flow": 187600000, "capital_expenditure": 3000000, "free_cash_flow": 190600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 55666, "ticker_id": 5641, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:26:25.441484+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58700000", "ebitda": "101400000", "netIncome": "43200000", "grossProfit": "502400000", "depreciation": "None", "totalRevenue": "622500000", "costOfRevenue": "120100000", "interestIncome": "3700000", "incomeBeforeTax": "59000000", "interestExpense": "3700000", "operatingIncome": "56500000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "15800000", "reportedCurrency": "USD", "netInterestIncome": "3700000", "nonInterestIncome": "None", "operatingExpenses": "445900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "262800000", "otherNonOperatingIncome": "-1200000", "costofGoodsAndServicesSold": "120100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42700000", "sellingGeneralAndAdministrative": "60000000", "netIncomeFromContinuingOperations": "43200000" }, "balance": { "goodwill": "402100000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2938600000", "longTermDebt": "1375900000", "shortTermDebt": "180800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "73500000", "reportedCurrency": "USD", "retainedEarnings": "-2895600000", "totalLiabilities": "3350500000", "otherCurrentAssets": "92700000", "totalCurrentAssets": "1380500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "717200000", "currentNetReceivables": "60300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1558100000", "currentAccountsPayable": "44300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "298500000", "shortLongTermDebtTotal": "2267600000", "totalShareholderEquity": "-411900000", "capitalLeaseObligations": "891700000", "otherCurrentLiabilities": "155600000", "totalCurrentLiabilities": "1177200000", "otherNonCurrentLiabilities": "797400000", "totalNonCurrentLiabilities": "2173300000", "cashAndShortTermInvestments": "510300000", "commonStockSharesOutstanding": "343800000", "intangibleAssetsExcludingGoodwill": "73500000", "cashAndCashEquivalentsAtCarryingValue": "510300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "2700000", "operatingCashflow": "187600000", "capitalExpenditures": "3000000", "changeInReceivables": "-2700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-217300000", "cashflowFromInvestment": "206100000", "stockBasedCompensation": "95300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "176400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-154200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 622500000, "cost_of_revenue": 120100000, "gross_profit": 502400000, "research_and_development": 262800000, "selling_general_admin": 60000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58700000, "depreciation_amortisation": 42700000, "ebitda": 101400000, "interest_expense": 3700000, "interest_income": null, "other_non_operating": null, "pretax_income": 59000000, "tax_provision": 15800000, "effective_tax_rate": null, "net_income": 43200000, "net_income_continuing_ops": 43200000, "net_income_to_common": 43200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 510300000, "short_term_investments": 717200000, "net_receivables": 60300000, "inventory": null, "other_current_assets": null, "total_current_assets": 1380500000, "net_ppe": null, "goodwill": 402100000, "intangible_assets": 73500000, "goodwill_and_intangibles": 475600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1558100000, "total_assets": 2938600000, "short_term_debt": 180800000, "accounts_payable": 44300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1177200000, "long_term_debt": 1375900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2173300000, "total_liabilities": 3350500000, "total_debt": 1556700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2895600000, "total_equity": -411900000, "shares_outstanding": 343800000, "operating_cash_flow": 187600000, "stock_based_compensation": 95300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 206100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -217300000, "free_cash_flow": 190600000, "net_change_in_cash": 176400000 }, "raw_data": { "income": { "ebit": "58700000", "ebitda": "101400000", "netIncome": "43200000", "grossProfit": "502400000", "depreciation": "None", "totalRevenue": "622500000", "costOfRevenue": "120100000", "interestIncome": "3700000", "incomeBeforeTax": "59000000", "interestExpense": "3700000", "operatingIncome": "56500000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "15800000", "reportedCurrency": "USD", "netInterestIncome": "3700000", "nonInterestIncome": "None", "operatingExpenses": "445900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "262800000", "otherNonOperatingIncome": "-1200000", "costofGoodsAndServicesSold": "120100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42700000", "sellingGeneralAndAdministrative": "60000000", "netIncomeFromContinuingOperations": "43200000" }, "balance": { "goodwill": "402100000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2938600000", "longTermDebt": "1375900000", "shortTermDebt": "180800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "73500000", "reportedCurrency": "USD", "retainedEarnings": "-2895600000", "totalLiabilities": "3350500000", "otherCurrentAssets": "92700000", "totalCurrentAssets": "1380500000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "717200000", "currentNetReceivables": "60300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1558100000", "currentAccountsPayable": "44300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "298500000", "shortLongTermDebtTotal": "2267600000", "totalShareholderEquity": "-411900000", "capitalLeaseObligations": "891700000", "otherCurrentLiabilities": "155600000", "totalCurrentLiabilities": "1177200000", "otherNonCurrentLiabilities": "797400000", "totalNonCurrentLiabilities": "2173300000", "cashAndShortTermInvestments": "510300000", "commonStockSharesOutstanding": "343800000", "intangibleAssetsExcludingGoodwill": "73500000", "cashAndCashEquivalentsAtCarryingValue": "510300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "2700000", "operatingCashflow": "187600000", "capitalExpenditures": "3000000", "changeInReceivables": "-2700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-217300000", "cashflowFromInvestment": "206100000", "stockBasedCompensation": "95300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "176400000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-154200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42700000", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "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" ] } } }