{ "ticker": { "uuid": "eae64d37-72a1-45bc-8dd8-4c97c0220ee0", "symbol": "PLAY", "name": "Dave & Buster\u2019s Entertainment", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/eae64d37-72a1-45bc-8dd8-4c97c0220ee0/", "api_url": "https://sharemaestro.com/factors/api/tickers/eae64d37-72a1-45bc-8dd8-4c97c0220ee0/" }, "ticker_metadata": { "id": 7694, "uuid": "eae64d37-72a1-45bc-8dd8-4c97c0220ee0", "symbol": "PLAY", "name": "Dave & Buster\u2019s Entertainment", "asset_type": "equity", "market_cap": 456823000, "stock_exchange_id": 2, "industry": "Entertainment", "sector": "Communication Services", "description": "Dave & Buster's Entertainment, Inc. owns and operates adult and family entertainment venues and restaurants in North America. The company is headquartered in Dallas, Texas.", "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": "eae64d37-72a1-45bc-8dd8-4c97c0220ee0", "symbol": "PLAY", "name": "Dave & Buster\u2019s Entertainment", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/eae64d37-72a1-45bc-8dd8-4c97c0220ee0/", "api_url": "https://sharemaestro.com/factors/api/tickers/eae64d37-72a1-45bc-8dd8-4c97c0220ee0/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.74, "value": 0.82, "quality": 0.79, "momentum": 0.02, "coverage": 0.909, "confidence": 0.856, "delta": null }, "headline_factors": { "price": 11.2, "market_cap": 388416000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1809, "shareholder_yield": 0, "roe": -0.534, "piotroski_f_score": 6, "momentum_12_1": -0.5678, "volatility_252d": 0.7945 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2026-01-31", "financials_age_days": 127, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:14.100344+00:00", "batch_id": "" }, "size": { "price_close": 11.2, "market_cap": 388416000, "market_cap_usd": 388416000, "enterprise_value": 1974316000, "shares_outstanding": 34680000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 4.2589, "ptbv_ratio": null, "ps_ratio": 0.1847, "pcf_ratio": 1.3357, "pfcf_ratio": 0.5694, "ev_ebitda": 5.5272, "ev_ebit": 25.3768, "ev_sales": 0.9389, "ev_fcf": 2.894, "earnings_yield": null, "fcf_yield": 0.3455, "price_to_sales": 0.1847, "price_to_book": 4.2589, "price_to_cashflow": 1.3357, "ebitda_to_ev": 0.1809, "sales_yield": 1.0651 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.8572, "operating_margin": 0.037, "net_margin": -0.0232, "ebitda_margin": 0.1699, "fcf_margin": 0.3244, "roe": -0.534, "roa": -0.0118, "roic": 0.0348, "roc_greenblatt": null, "asset_turnover": 0.5108, "cash_conversion": -14.0082, "accruals_ratio": -0.0825, "sbc_to_revenue": 0.0099, "piotroski_f_score": 6, "altman_z_score": 0.7476, "earnings_stability_5y": 28.9219, "revenue_stability_5y": 0.3948, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4379, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 44.1382, "net_debt_to_ebitda": 4.4398, "debt_to_assets": 0.3893, "interest_coverage": 0.5108, "current_ratio": 0.2855, "quick_ratio": 0.1937, "net_debt": 1585900000, "local_beta": 0.004, "volatility_252d": 0.7945, "volatility_60d": 1.8565, "max_drawdown_12m": -0.7161, "risk_adjusted_momentum": -0.7147 }, "growth": { "revenue_growth_1y": -0.014, "revenue_growth_3y_cagr": 0.023, "revenue_growth_5y_cagr": 0.3695, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.1903, "book_value_growth_1y": -0.2781, "revenue_growth": -0.014, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0863, "price_return_3m": -0.1983, "price_return_6m": -0.3533, "price_return_9m": -0.528, "price_return_12m": -0.5305, "price_return_12m_ex1m": -0.5678, "momentum_6m": -0.3533, "momentum_12m": -0.5305, "momentum_12_1": -0.5678, "distance_from_52w_high": -0.6758, "distance_from_52w_low": 0.1417, "relative_strength": -0.6884 }, "raw_ttm": { "revenue_ttm": 2102900000, "gross_profit_ttm": 1802700000, "ebit_ttm": 77800000, "ebitda_ttm": 357200000, "net_income_ttm": -48700000, "eps_diluted_ttm": -1.4043, "operating_cash_flow_ttm": 290800000, "capital_expenditure_ttm": 391400000, "fcf_ttm": 682200000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 152300000, "cash_and_equivalents": 16600000, "total_current_assets": 124100000, "total_current_liabilities": 434600000, "net_ppe": null, "total_assets": 4116600000, "total_debt": 1602500000, "total_equity": 91200000, "net_working_capital": -239600000, "book_value_per_share": 2.6298, "retained_earnings": 608800000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -829600000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 74, "rank_ptbv": 50, "rank_ps": 5, "rank_pcf": 4, "rank_ev_ebitda": 14, "rank_ev_ebit": 78, "rank_earnings_yield": 50, "rank_fcf_yield": 8, "rank_dividend_yield": 66, "rank_shareholder_yield": 66, "rank_total_yield": 66, "rank_roe": 92, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 8, "rank_fcf_margin": 26, "rank_piotroski": 27, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 96, "rank_momentum_12m_ex1m": 97, "rank_relative_strength": 96 }, "composites": { "value_composite": 18, "quality_composite": 21, "momentum_composite": 98, "growth_composite": 79, "yield_composite": 77, "svqf_composite": 63, "vc1_composite": 12, "vc2_composite": 17, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 26, "quality_value_composite": 0.8049, "os_score": 0.74, "value_percentile": 0.82, "quality_percentile": 0.79, "momentum_percentile": 0.02, "factor_coverage": 0.909, "signal_confidence": 0.856, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 81, "small_cap_core_rank": 20, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 878, "ticker_id": 7694, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2026-01-31", "financials_age_days": 127, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:14.100344+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.2, "market_cap": 388416000, "market_cap_usd": 388416000, "enterprise_value": 1974316000, "shares_outstanding": 34680000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 4.25894737, "ptbv_ratio": null, "ps_ratio": 0.18470493, "pcf_ratio": 1.33568088, "pfcf_ratio": 0.56935796, "ev_ebitda": 5.52720045, "ev_ebit": 25.37681234, "ev_sales": 0.93885396, "ev_fcf": 2.8940428, "earnings_yield": null, "fcf_yield": 0.34553739, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.85724476, "operating_margin": 0.03699653, "net_margin": -0.0231585, "ebitda_margin": 0.16986067, "fcf_margin": 0.32440915, "roe": -0.53399123, "roa": -0.01183015, "roic": 0.0347922, "roc_greenblatt": null, "asset_turnover": 0.51083418, "cash_conversion": -14.00821355, "accruals_ratio": -0.08247097, "sbc_to_revenue": 0.0098911, "debt_to_equity": 44.13815789, "net_debt_to_ebitda": 4.43980963, "debt_to_assets": 0.38927756, "interest_coverage": 0.51083388, "current_ratio": 0.28554993, "quick_ratio": 0.19374137, "net_debt": 1585900000, "revenue_growth_1y": -0.0139729, "revenue_growth_3y_cagr": 0.02295379, "revenue_growth_5y_cagr": 0.3694947, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.19026706, "book_value_growth_1y": -0.27814158, "piotroski_f_score": 6, "altman_z_score": 0.74762901, "earnings_stability_5y": 28.921864, "revenue_stability_5y": 0.394807, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.08632396, "price_return_3m": -0.19828203, "price_return_6m": -0.35334873, "price_return_9m": -0.5280236, "price_return_12m": -0.53049675, "price_return_12m_ex1m": -0.56780549, "distance_from_52w_high": -0.67583213, "distance_from_52w_low": 0.14169215, "relative_strength": -0.6884378, "local_beta": 0.004, "volatility_252d": 0.794497, "volatility_60d": 1.856471, "max_drawdown_12m": -0.71606368, "revenue_ttm": 2102900000, "gross_profit_ttm": 1802700000, "ebit_ttm": 77800000, "ebitda_ttm": 357200000, "net_income_ttm": -48700000, "eps_diluted_ttm": -1.40426759, "operating_cash_flow_ttm": 290800000, "capital_expenditure_ttm": 391400000, "fcf_ttm": 682200000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 152300000, "cash_and_equivalents": 16600000, "total_current_assets": 124100000, "total_current_liabilities": 434600000, "net_ppe": null, "total_assets": 4116600000, "total_debt": 1602500000, "total_equity": 91200000, "net_working_capital": -239600000, "book_value_per_share": 2.62975779, "retained_earnings": 608800000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -829600000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 74, "rank_ptbv": 50, "rank_ps": 5, "rank_pcf": 4, "rank_ev_ebitda": 14, "rank_ev_ebit": 78, "rank_earnings_yield": 50, "rank_fcf_yield": 8, "rank_dividend_yield": 66, "rank_shareholder_yield": 66, "rank_total_yield": 66, "rank_roe": 92, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 8, "rank_fcf_margin": 26, "rank_piotroski": 27, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 96, "rank_momentum_12m_ex1m": 97, "rank_relative_strength": 96, "value_composite": 18, "quality_composite": 21, "momentum_composite": 98, "growth_composite": 79, "yield_composite": 77, "svqf_composite": 63, "vc1_composite": 12, "vc2_composite": 17, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 26, "factor_coverage": 0.909, "signal_confidence": 0.856, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 81, "small_cap_core_rank": 20, "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": 11.2, "os": 0.74, "value": 0.82, "quality": 0.79, "momentum": 0.02, "confidence": 0.856, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.534, "momentum_12_1": -0.5678, "complete_fields": { "id": 878, "ticker_id": 7694, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2026-01-31", "financials_age_days": 127, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:14.100344+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.2, "market_cap": 388416000, "market_cap_usd": 388416000, "enterprise_value": 1974316000, "shares_outstanding": 34680000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 4.25894737, "ptbv_ratio": null, "ps_ratio": 0.18470493, "pcf_ratio": 1.33568088, "pfcf_ratio": 0.56935796, "ev_ebitda": 5.52720045, "ev_ebit": 25.37681234, "ev_sales": 0.93885396, "ev_fcf": 2.8940428, "earnings_yield": null, "fcf_yield": 0.34553739, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.85724476, "operating_margin": 0.03699653, "net_margin": -0.0231585, "ebitda_margin": 0.16986067, "fcf_margin": 0.32440915, "roe": -0.53399123, "roa": -0.01183015, "roic": 0.0347922, "roc_greenblatt": null, "asset_turnover": 0.51083418, "cash_conversion": -14.00821355, "accruals_ratio": -0.08247097, "sbc_to_revenue": 0.0098911, "debt_to_equity": 44.13815789, "net_debt_to_ebitda": 4.43980963, "debt_to_assets": 0.38927756, "interest_coverage": 0.51083388, "current_ratio": 0.28554993, "quick_ratio": 0.19374137, "net_debt": 1585900000, "revenue_growth_1y": -0.0139729, "revenue_growth_3y_cagr": 0.02295379, "revenue_growth_5y_cagr": 0.3694947, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.19026706, "book_value_growth_1y": -0.27814158, "piotroski_f_score": 6, "altman_z_score": 0.74762901, "earnings_stability_5y": 28.921864, "revenue_stability_5y": 0.394807, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.08632396, "price_return_3m": -0.19828203, "price_return_6m": -0.35334873, "price_return_9m": -0.5280236, "price_return_12m": -0.53049675, "price_return_12m_ex1m": -0.56780549, "distance_from_52w_high": -0.67583213, "distance_from_52w_low": 0.14169215, "relative_strength": -0.6884378, "local_beta": 0.004, "volatility_252d": 0.794497, "volatility_60d": 1.856471, "max_drawdown_12m": -0.71606368, "revenue_ttm": 2102900000, "gross_profit_ttm": 1802700000, "ebit_ttm": 77800000, "ebitda_ttm": 357200000, "net_income_ttm": -48700000, "eps_diluted_ttm": -1.40426759, "operating_cash_flow_ttm": 290800000, "capital_expenditure_ttm": 391400000, "fcf_ttm": 682200000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 152300000, "cash_and_equivalents": 16600000, "total_current_assets": 124100000, "total_current_liabilities": 434600000, "net_ppe": null, "total_assets": 4116600000, "total_debt": 1602500000, "total_equity": 91200000, "net_working_capital": -239600000, "book_value_per_share": 2.62975779, "retained_earnings": 608800000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -829600000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 74, "rank_ptbv": 50, "rank_ps": 5, "rank_pcf": 4, "rank_ev_ebitda": 14, "rank_ev_ebit": 78, "rank_earnings_yield": 50, "rank_fcf_yield": 8, "rank_dividend_yield": 66, "rank_shareholder_yield": 66, "rank_total_yield": 66, "rank_roe": 92, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 8, "rank_fcf_margin": 26, "rank_piotroski": 27, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 96, "rank_momentum_12m_ex1m": 97, "rank_relative_strength": 96, "value_composite": 18, "quality_composite": 21, "momentum_composite": 98, "growth_composite": 79, "yield_composite": 77, "svqf_composite": 63, "vc1_composite": 12, "vc2_composite": 17, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 26, "factor_coverage": 0.909, "signal_confidence": 0.856, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 81, "small_cap_core_rank": 20, "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": "2026-01-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:09.874407+00:00", "is_restated": false, "income_statement": { "revenue": 2102800000, "cost_of_revenue": 300300000, "gross_profit": 1802500000, "ebit": 77800000, "ebitda": 357200000, "pretax_income": -67900000, "tax_provision": -19200000, "net_income": -48700000, "net_income_to_common": -48700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16600000, "total_current_assets": 124100000, "total_assets": 4116600000, "short_term_debt": 87500000, "long_term_debt": 1515000000, "total_debt": 1602500000, "total_liabilities": 4025400000, "total_equity": 91200000, "shares_outstanding": 34670000, "goodwill_and_intangibles": 920800000 }, "cash_flow": { "operating_cash_flow": 290800000, "capital_expenditure": 391400000, "free_cash_flow": 682200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 147231, "ticker_id": 7694, "period_end_date": "2026-01-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:09.874407+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "77800000", "ebitda": "357200000", "netIncome": "-48700000", "grossProfit": "1802500000", "depreciation": "None", "totalRevenue": "2102800000", "costOfRevenue": "300300000", "interestIncome": "600000", "incomeBeforeTax": "-67900000", "interestExpense": "145700000", "operatingIncome": "105100000", "fiscalDateEnding": "2026-01-31", "incomeTaxExpense": "-19200000", "reportedCurrency": "USD", "netInterestIncome": "-154000000", "nonInterestIncome": "None", "operatingExpenses": "1697400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "300300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "279400000", "sellingGeneralAndAdministrative": "652800000", "netIncomeFromContinuingOperations": "-48700000" }, "balance": { "goodwill": "742600000", "inventory": "39900000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "4116600000", "longTermDebt": "1515000000", "shortTermDebt": "87500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-01-31", "intangibleAssets": "178200000", "reportedCurrency": "USD", "retainedEarnings": "608800000", "totalLiabilities": "4025400000", "otherCurrentAssets": "13100000", "totalCurrentAssets": "124100000", "currentLongTermDebt": "7000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3992500000", "currentAccountsPayable": "125500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3165100000", "totalShareholderEquity": "91200000", "capitalLeaseObligations": "1643100000", "otherCurrentLiabilities": "116800000", "totalCurrentLiabilities": "434600000", "otherNonCurrentLiabilities": "444600000", "totalNonCurrentLiabilities": "3590800000", "cashAndShortTermInvestments": "16600000", "commonStockSharesOutstanding": "34670000", "intangibleAssetsExcludingGoodwill": "178200000", "cashAndCashEquivalentsAtCarryingValue": "16600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-01-31", "reportedCurrency": "USD", "changeInInventory": "-100000", "operatingCashflow": "290800000", "capitalExpenditures": "391400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "105800000", "cashflowFromInvestment": "-386900000", "stockBasedCompensation": "19600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "279400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2102800000, "cost_of_revenue": 300300000, "gross_profit": 1802500000, "research_and_development": null, "selling_general_admin": 652800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 77800000, "depreciation_amortisation": 279400000, "ebitda": 357200000, "interest_expense": 145700000, "interest_income": null, "other_non_operating": null, "pretax_income": -67900000, "tax_provision": -19200000, "effective_tax_rate": null, "net_income": -48700000, "net_income_continuing_ops": -48700000, "net_income_to_common": -48700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16600000, "short_term_investments": null, "net_receivables": 54500000, "inventory": 39900000, "other_current_assets": null, "total_current_assets": 124100000, "net_ppe": null, "goodwill": 742600000, "intangible_assets": 178200000, "goodwill_and_intangibles": 920800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3992500000, "total_assets": 4116600000, "short_term_debt": 87500000, "accounts_payable": 125500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 434600000, "long_term_debt": 1515000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3590800000, "total_liabilities": 4025400000, "total_debt": 1602500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 608800000, "total_equity": 91200000, "shares_outstanding": 34670000, "operating_cash_flow": 290800000, "stock_based_compensation": 19600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 391400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -386900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 105800000, "free_cash_flow": 682200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "77800000", "ebitda": "357200000", "netIncome": "-48700000", "grossProfit": "1802500000", "depreciation": "None", "totalRevenue": "2102800000", "costOfRevenue": "300300000", "interestIncome": "600000", "incomeBeforeTax": "-67900000", "interestExpense": "145700000", "operatingIncome": "105100000", "fiscalDateEnding": "2026-01-31", "incomeTaxExpense": "-19200000", "reportedCurrency": "USD", "netInterestIncome": "-154000000", "nonInterestIncome": "None", "operatingExpenses": "1697400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "300300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "279400000", "sellingGeneralAndAdministrative": "652800000", "netIncomeFromContinuingOperations": "-48700000" }, "balance": { "goodwill": "742600000", "inventory": "39900000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "4116600000", "longTermDebt": "1515000000", "shortTermDebt": "87500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-01-31", "intangibleAssets": "178200000", "reportedCurrency": "USD", "retainedEarnings": "608800000", "totalLiabilities": "4025400000", "otherCurrentAssets": "13100000", "totalCurrentAssets": "124100000", "currentLongTermDebt": "7000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3992500000", "currentAccountsPayable": "125500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3165100000", "totalShareholderEquity": "91200000", "capitalLeaseObligations": "1643100000", "otherCurrentLiabilities": "116800000", "totalCurrentLiabilities": "434600000", "otherNonCurrentLiabilities": "444600000", "totalNonCurrentLiabilities": "3590800000", "cashAndShortTermInvestments": "16600000", "commonStockSharesOutstanding": "34670000", "intangibleAssetsExcludingGoodwill": "178200000", "cashAndCashEquivalentsAtCarryingValue": "16600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-01-31", "reportedCurrency": "USD", "changeInInventory": "-100000", "operatingCashflow": "290800000", "capitalExpenditures": "391400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "105800000", "cashflowFromInvestment": "-386900000", "stockBasedCompensation": "19600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "279400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-01-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:09.874407+00:00", "is_restated": false, "income_statement": { "revenue": 2132700000, "cost_of_revenue": 314400000, "gross_profit": 1818300000, "ebit": 195000000, "ebitda": 433200000, "pretax_income": 69900000, "tax_provision": 11600000, "net_income": 58300000, "net_income_to_common": 58300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6900000, "total_current_assets": 94400000, "total_assets": 4015800000, "short_term_debt": 84800000, "long_term_debt": 1479100000, "total_debt": 1563900000, "total_liabilities": 3870000000, "total_equity": 145800000, "shares_outstanding": 40010000, "goodwill_and_intangibles": 920800000 }, "cash_flow": { "operating_cash_flow": 312300000, "capital_expenditure": 530200000, "free_cash_flow": 842500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 147236, "ticker_id": 7694, "period_end_date": "2025-01-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:09.874407+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "195000000", "ebitda": "433200000", "netIncome": "58300000", "grossProfit": "1818300000", "depreciation": "None", "totalRevenue": "2132700000", "costOfRevenue": "314400000", "interestIncome": "400000", "incomeBeforeTax": "69900000", "interestExpense": "135700000", "operatingIncome": "239100000", "fiscalDateEnding": "2025-01-31", "incomeTaxExpense": "11600000", "reportedCurrency": "USD", "netInterestIncome": "-135300000", "nonInterestIncome": "None", "operatingExpenses": "1579200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "314400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "238200000", "sellingGeneralAndAdministrative": "623000000", "netIncomeFromContinuingOperations": "58300000" }, "balance": { "goodwill": "742600000", "inventory": "39800000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "4015800000", "longTermDebt": "1479100000", "shortTermDebt": "84800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-01-31", "intangibleAssets": "178200000", "reportedCurrency": "USD", "retainedEarnings": "657500000", "totalLiabilities": "3870000000", "otherCurrentAssets": "18500000", "totalCurrentAssets": "94400000", "currentLongTermDebt": "7000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3921400000", "currentAccountsPayable": "134400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3139000000", "totalShareholderEquity": "145800000", "capitalLeaseObligations": "1652900000", "otherCurrentLiabilities": "84400000", "totalCurrentLiabilities": "433900000", "otherNonCurrentLiabilities": "308900000", "totalNonCurrentLiabilities": "3436100000", "cashAndShortTermInvestments": "6900000", "commonStockSharesOutstanding": "40010000", "intangibleAssetsExcludingGoodwill": "178200000", "cashAndCashEquivalentsAtCarryingValue": "6900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-01-31", "reportedCurrency": "USD", "changeInInventory": "-2600000", "operatingCashflow": "312300000", "capitalExpenditures": "530200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "187100000", "cashflowFromInvestment": "-529800000", "stockBasedCompensation": "4600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-173600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "238200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2132700000, "cost_of_revenue": 314400000, "gross_profit": 1818300000, "research_and_development": null, "selling_general_admin": 623000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 195000000, "depreciation_amortisation": 238200000, "ebitda": 433200000, "interest_expense": 135700000, "interest_income": null, "other_non_operating": null, "pretax_income": 69900000, "tax_provision": 11600000, "effective_tax_rate": null, "net_income": 58300000, "net_income_continuing_ops": 58300000, "net_income_to_common": 58300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6900000, "short_term_investments": null, "net_receivables": 29200000, "inventory": 39800000, "other_current_assets": null, "total_current_assets": 94400000, "net_ppe": null, "goodwill": 742600000, "intangible_assets": 178200000, "goodwill_and_intangibles": 920800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3921400000, "total_assets": 4015800000, "short_term_debt": 84800000, "accounts_payable": 134400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 433900000, "long_term_debt": 1479100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3436100000, "total_liabilities": 3870000000, "total_debt": 1563900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 657500000, "total_equity": 145800000, "shares_outstanding": 40010000, "operating_cash_flow": 312300000, "stock_based_compensation": 4600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 530200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -529800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 187100000, "free_cash_flow": 842500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "195000000", "ebitda": "433200000", "netIncome": "58300000", "grossProfit": "1818300000", "depreciation": "None", "totalRevenue": "2132700000", "costOfRevenue": "314400000", "interestIncome": "400000", "incomeBeforeTax": "69900000", "interestExpense": "135700000", "operatingIncome": "239100000", "fiscalDateEnding": "2025-01-31", "incomeTaxExpense": "11600000", "reportedCurrency": "USD", "netInterestIncome": "-135300000", "nonInterestIncome": "None", "operatingExpenses": "1579200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "314400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "238200000", "sellingGeneralAndAdministrative": "623000000", "netIncomeFromContinuingOperations": "58300000" }, "balance": { "goodwill": "742600000", "inventory": "39800000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "4015800000", "longTermDebt": "1479100000", "shortTermDebt": "84800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-01-31", "intangibleAssets": "178200000", "reportedCurrency": "USD", "retainedEarnings": "657500000", "totalLiabilities": "3870000000", "otherCurrentAssets": "18500000", "totalCurrentAssets": "94400000", "currentLongTermDebt": "7000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3921400000", "currentAccountsPayable": "134400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3139000000", "totalShareholderEquity": "145800000", "capitalLeaseObligations": "1652900000", "otherCurrentLiabilities": "84400000", "totalCurrentLiabilities": "433900000", "otherNonCurrentLiabilities": "308900000", "totalNonCurrentLiabilities": "3436100000", "cashAndShortTermInvestments": "6900000", "commonStockSharesOutstanding": "40010000", "intangibleAssetsExcludingGoodwill": "178200000", "cashAndCashEquivalentsAtCarryingValue": "6900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-01-31", "reportedCurrency": "USD", "changeInInventory": "-2600000", "operatingCashflow": "312300000", "capitalExpenditures": "530200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "187100000", "cashflowFromInvestment": "-529800000", "stockBasedCompensation": "4600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-173600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "238200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-01-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:09.874407+00:00", "is_restated": false, "income_statement": { "revenue": 2205300000, "cost_of_revenue": 353000000, "gross_profit": 1852300000, "ebit": 283400000, "ebitda": 491900000, "pretax_income": 163100000, "tax_provision": 36200000, "net_income": 126900000, "net_income_to_common": 126900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37300000, "total_current_assets": 137500000, "total_assets": 3754400000, "short_term_debt": 72100000, "long_term_debt": 1284000000, "total_debt": 1356100000, "total_liabilities": 3503200000, "total_equity": 251200000, "shares_outstanding": 44070000, "goodwill_and_intangibles": 920700000 }, "cash_flow": { "operating_cash_flow": 364200000, "capital_expenditure": 330200000, "free_cash_flow": 694400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 147241, "ticker_id": 7694, "period_end_date": "2024-01-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:09.874407+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "283400000", "ebitda": "491900000", "netIncome": "126900000", "grossProfit": "1852300000", "depreciation": "None", "totalRevenue": "2205300000", "costOfRevenue": "353000000", "interestIncome": "4700000", "incomeBeforeTax": "163100000", "interestExpense": "132100000", "operatingIncome": "325000000", "fiscalDateEnding": "2024-01-31", "incomeTaxExpense": "36200000", "reportedCurrency": "USD", "netInterestIncome": "-127400000", "nonInterestIncome": "None", "operatingExpenses": "1527300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "353000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "208500000", "sellingGeneralAndAdministrative": "639700000", "netIncomeFromContinuingOperations": "126900000" }, "balance": { "goodwill": "742500000", "inventory": "37200000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "3754400000", "longTermDebt": "1284000000", "shortTermDebt": "72100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-01-31", "intangibleAssets": "178200000", "reportedCurrency": "USD", "retainedEarnings": "599200000", "totalLiabilities": "3503200000", "otherCurrentAssets": "18200000", "totalCurrentAssets": "137500000", "currentLongTermDebt": "9000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3616900000", "currentAccountsPayable": "118600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2914600000", "totalShareholderEquity": "251200000", "capitalLeaseObligations": "1621600000", "otherCurrentLiabilities": "91700000", "totalCurrentLiabilities": "435600000", "otherNonCurrentLiabilities": "135300000", "totalNonCurrentLiabilities": "3067600000", "cashAndShortTermInvestments": "37300000", "commonStockSharesOutstanding": "44070000", "intangibleAssetsExcludingGoodwill": "178200000", "cashAndCashEquivalentsAtCarryingValue": "37300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "126900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-01-31", "reportedCurrency": "USD", "changeInInventory": "8100000", "operatingCashflow": "364200000", "capitalExpenditures": "330200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-179400000", "cashflowFromInvestment": "-329100000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-303100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "208500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2205300000, "cost_of_revenue": 353000000, "gross_profit": 1852300000, "research_and_development": null, "selling_general_admin": 639700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 283400000, "depreciation_amortisation": 208500000, "ebitda": 491900000, "interest_expense": 132100000, "interest_income": null, "other_non_operating": null, "pretax_income": 163100000, "tax_provision": 36200000, "effective_tax_rate": null, "net_income": 126900000, "net_income_continuing_ops": 126900000, "net_income_to_common": 126900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37300000, "short_term_investments": null, "net_receivables": 44800000, "inventory": 37200000, "other_current_assets": null, "total_current_assets": 137500000, "net_ppe": null, "goodwill": 742500000, "intangible_assets": 178200000, "goodwill_and_intangibles": 920700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3616900000, "total_assets": 3754400000, "short_term_debt": 72100000, "accounts_payable": 118600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 435600000, "long_term_debt": 1284000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3067600000, "total_liabilities": 3503200000, "total_debt": 1356100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 599200000, "total_equity": 251200000, "shares_outstanding": 44070000, "operating_cash_flow": 364200000, "stock_based_compensation": 16000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 330200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -329100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -179400000, "free_cash_flow": 694400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "283400000", "ebitda": "491900000", "netIncome": "126900000", "grossProfit": "1852300000", "depreciation": "None", "totalRevenue": "2205300000", "costOfRevenue": "353000000", "interestIncome": "4700000", "incomeBeforeTax": "163100000", "interestExpense": "132100000", "operatingIncome": "325000000", "fiscalDateEnding": "2024-01-31", "incomeTaxExpense": "36200000", "reportedCurrency": "USD", "netInterestIncome": "-127400000", "nonInterestIncome": "None", "operatingExpenses": "1527300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "353000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "208500000", "sellingGeneralAndAdministrative": "639700000", "netIncomeFromContinuingOperations": "126900000" }, "balance": { "goodwill": "742500000", "inventory": "37200000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "3754400000", "longTermDebt": "1284000000", "shortTermDebt": "72100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-01-31", "intangibleAssets": "178200000", "reportedCurrency": "USD", "retainedEarnings": "599200000", "totalLiabilities": "3503200000", "otherCurrentAssets": "18200000", "totalCurrentAssets": "137500000", "currentLongTermDebt": "9000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3616900000", "currentAccountsPayable": "118600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2914600000", "totalShareholderEquity": "251200000", "capitalLeaseObligations": "1621600000", "otherCurrentLiabilities": "91700000", "totalCurrentLiabilities": "435600000", "otherNonCurrentLiabilities": "135300000", "totalNonCurrentLiabilities": "3067600000", "cashAndShortTermInvestments": "37300000", "commonStockSharesOutstanding": "44070000", "intangibleAssetsExcludingGoodwill": "178200000", "cashAndCashEquivalentsAtCarryingValue": "37300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "126900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-01-31", "reportedCurrency": "USD", "changeInInventory": "8100000", "operatingCashflow": "364200000", "capitalExpenditures": "330200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-179400000", "cashflowFromInvestment": "-329100000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-303100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "208500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-01-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:09.874407+00:00", "is_restated": false, "income_statement": { "revenue": 1964400000, "cost_of_revenue": 323200000, "gross_profit": 1641200000, "ebit": 253100000, "ebitda": 422400000, "pretax_income": 173600000, "tax_provision": 36500000, "net_income": 137100000, "net_income_to_common": 137100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 181600000, "total_current_assets": 293700000, "total_assets": 3761000000, "short_term_debt": 72600000, "long_term_debt": 1222711000, "total_debt": 1295311000, "total_liabilities": 3350500000, "total_equity": 410500000, "shares_outstanding": 49176977, "goodwill_and_intangibles": 922700000 }, "cash_flow": { "operating_cash_flow": 444468000, "capital_expenditure": 234224000, "free_cash_flow": 678692000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 147246, "ticker_id": 7694, "period_end_date": "2023-01-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:09.874407+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "253100000", "ebitda": "422400000", "netIncome": "137100000", "grossProfit": "1641200000", "depreciation": "None", "totalRevenue": "1964400000", "costOfRevenue": "323200000", "interestIncome": "628000", "incomeBeforeTax": "173600000", "interestExpense": "83903000", "operatingIncome": "277100000", "fiscalDateEnding": "2023-01-31", "incomeTaxExpense": "36500000", "reportedCurrency": "USD", "netInterestIncome": "-87363000", "nonInterestIncome": "None", "operatingExpenses": "1364100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1479000", "costofGoodsAndServicesSold": "323200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "169300000", "sellingGeneralAndAdministrative": "607400000", "netIncomeFromContinuingOperations": "137135000" }, "balance": { "goodwill": "744500000", "inventory": "45400000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "3761000000", "longTermDebt": "1222711000", "shortTermDebt": "72600000", "treasuryStock": "-638976000", "deferredRevenue": "None", "fiscalDateEnding": "2023-01-31", "intangibleAssets": "178200000", "reportedCurrency": "USD", "retainedEarnings": "472300000", "totalLiabilities": "3350500000", "otherCurrentAssets": "41169000", "totalCurrentAssets": "293700000", "currentLongTermDebt": "8500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25526000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3467300000", "currentAccountsPayable": "84700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1180231000", "shortLongTermDebtTotal": "2863100000", "totalShareholderEquity": "410500000", "capitalLeaseObligations": "1631917000", "otherCurrentLiabilities": "116253000", "totalCurrentLiabilities": "438000000", "otherNonCurrentLiabilities": "55670000", "totalNonCurrentLiabilities": "2912500000", "cashAndShortTermInvestments": "181600000", "commonStockSharesOutstanding": "49176977", "intangibleAssetsExcludingGoodwill": "178200000", "cashAndCashEquivalentsAtCarryingValue": "181600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "137135000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-01-31", "reportedCurrency": "USD", "changeInInventory": "-176000", "operatingCashflow": "444468000", "capitalExpenditures": "234224000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "762806000", "cashflowFromInvestment": "-1051593000", "stockBasedCompensation": "20000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "155681000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "169302000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1964400000, "cost_of_revenue": 323200000, "gross_profit": 1641200000, "research_and_development": null, "selling_general_admin": 607400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 253100000, "depreciation_amortisation": 169300000, "ebitda": 422400000, "interest_expense": 83903000, "interest_income": null, "other_non_operating": null, "pretax_income": 173600000, "tax_provision": 36500000, "effective_tax_rate": null, "net_income": 137100000, "net_income_continuing_ops": 137135000, "net_income_to_common": 137100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 181600000, "short_term_investments": null, "net_receivables": 25526000, "inventory": 45400000, "other_current_assets": null, "total_current_assets": 293700000, "net_ppe": null, "goodwill": 744500000, "intangible_assets": 178200000, "goodwill_and_intangibles": 922700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3467300000, "total_assets": 3761000000, "short_term_debt": 72600000, "accounts_payable": 84700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 438000000, "long_term_debt": 1222711000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2912500000, "total_liabilities": 3350500000, "total_debt": 1295311000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 472300000, "total_equity": 410500000, "shares_outstanding": 49176977, "operating_cash_flow": 444468000, "stock_based_compensation": 20000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 234224000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1051593000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 762806000, "free_cash_flow": 678692000, "net_change_in_cash": 155681000 }, "raw_data": { "income": { "ebit": "253100000", "ebitda": "422400000", "netIncome": "137100000", "grossProfit": "1641200000", "depreciation": "None", "totalRevenue": "1964400000", "costOfRevenue": "323200000", "interestIncome": "628000", "incomeBeforeTax": "173600000", "interestExpense": "83903000", "operatingIncome": "277100000", "fiscalDateEnding": "2023-01-31", "incomeTaxExpense": "36500000", "reportedCurrency": "USD", "netInterestIncome": "-87363000", "nonInterestIncome": "None", "operatingExpenses": "1364100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1479000", "costofGoodsAndServicesSold": "323200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "169300000", "sellingGeneralAndAdministrative": "607400000", "netIncomeFromContinuingOperations": "137135000" }, "balance": { "goodwill": "744500000", "inventory": "45400000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "3761000000", "longTermDebt": "1222711000", "shortTermDebt": "72600000", "treasuryStock": "-638976000", "deferredRevenue": "None", "fiscalDateEnding": "2023-01-31", "intangibleAssets": "178200000", "reportedCurrency": "USD", "retainedEarnings": "472300000", "totalLiabilities": "3350500000", "otherCurrentAssets": "41169000", "totalCurrentAssets": "293700000", "currentLongTermDebt": "8500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25526000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3467300000", "currentAccountsPayable": "84700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1180231000", "shortLongTermDebtTotal": "2863100000", "totalShareholderEquity": "410500000", "capitalLeaseObligations": "1631917000", "otherCurrentLiabilities": "116253000", "totalCurrentLiabilities": "438000000", "otherNonCurrentLiabilities": "55670000", "totalNonCurrentLiabilities": "2912500000", "cashAndShortTermInvestments": "181600000", "commonStockSharesOutstanding": "49176977", "intangibleAssetsExcludingGoodwill": "178200000", "cashAndCashEquivalentsAtCarryingValue": "181600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "137135000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-01-31", "reportedCurrency": "USD", "changeInInventory": "-176000", "operatingCashflow": "444468000", "capitalExpenditures": "234224000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "762806000", "cashflowFromInvestment": "-1051593000", "stockBasedCompensation": "20000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "155681000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "169302000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-01-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:09.874407+00:00", "is_restated": false, "income_statement": { "revenue": 1304000000, "cost_of_revenue": 204900000, "gross_profit": 1099100000, "ebit": 177400000, "ebitda": 315700000, "pretax_income": 127700000, "tax_provision": 19000000, "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": 25910000, "total_current_assets": 145571000, "total_assets": 2345790000, "short_term_debt": 45445000, "long_term_debt": 431395000, "total_debt": 476840000, "total_liabilities": 2070330000, "total_equity": 275460000, "shares_outstanding": 49263720, "goodwill_and_intangibles": 351597000 }, "cash_flow": { "operating_cash_flow": 283128000, "capital_expenditure": 92197000, "free_cash_flow": 375325000, "dividends_paid": 5124000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 147251, "ticker_id": 7694, "period_end_date": "2022-01-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:09.874407+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "177400000", "ebitda": "315700000", "netIncome": "108700000", "grossProfit": "1099100000", "depreciation": "None", "totalRevenue": "1304000000", "costOfRevenue": "204900000", "interestIncome": "0", "incomeBeforeTax": "127700000", "interestExpense": "49700000", "operatingIncome": "195300000", "fiscalDateEnding": "2022-01-31", "incomeTaxExpense": "19000000", "reportedCurrency": "USD", "netInterestIncome": "-53910000", "nonInterestIncome": "None", "operatingExpenses": "903800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-5617000", "costofGoodsAndServicesSold": "204900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138300000", "sellingGeneralAndAdministrative": "362800000", "netIncomeFromContinuingOperations": "108640000" }, "balance": { "goodwill": "272597000", "inventory": "40319000", "commonStock": "616000", "currentDebt": "None", "investments": "None", "totalAssets": "2345790000", "longTermDebt": "431395000", "shortTermDebt": "45445000", "treasuryStock": "-605435000", "deferredRevenue": "None", "fiscalDateEnding": "2022-01-31", "intangibleAssets": "79000000", "reportedCurrency": "USD", "retainedEarnings": "335131000", "totalLiabilities": "2070330000", "otherCurrentAssets": "14421000", "totalCurrentAssets": "145571000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "64921000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2200219000", "currentAccountsPayable": "62493000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "778597000", "shortLongTermDebtTotal": "1754379000", "totalShareholderEquity": "275460000", "capitalLeaseObligations": "1322984000", "otherCurrentLiabilities": "83846000", "totalCurrentLiabilities": "311515000", "otherNonCurrentLiabilities": "37869000", "totalNonCurrentLiabilities": "1758815000", "cashAndShortTermInvestments": "25910000", "commonStockSharesOutstanding": "49263720", "intangibleAssetsExcludingGoodwill": "79000000", "cashAndCashEquivalentsAtCarryingValue": "25910000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108640000", "profitLoss": "None", "dividendPayout": "5124000", "fiscalDateEnding": "2022-01-31", "reportedCurrency": "USD", "changeInInventory": "-16512000", "operatingCashflow": "283128000", "capitalExpenditures": "92197000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-177641000", "cashflowFromInvestment": "-91468000", "stockBasedCompensation": "12500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5124000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "14019000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138329000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1304000000, "cost_of_revenue": 204900000, "gross_profit": 1099100000, "research_and_development": null, "selling_general_admin": 362800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 177400000, "depreciation_amortisation": 138300000, "ebitda": 315700000, "interest_expense": 49700000, "interest_income": null, "other_non_operating": null, "pretax_income": 127700000, "tax_provision": 19000000, "effective_tax_rate": null, "net_income": 108700000, "net_income_continuing_ops": 108640000, "net_income_to_common": 108700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25910000, "short_term_investments": null, "net_receivables": 64921000, "inventory": 40319000, "other_current_assets": null, "total_current_assets": 145571000, "net_ppe": null, "goodwill": 272597000, "intangible_assets": 79000000, "goodwill_and_intangibles": 351597000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2200219000, "total_assets": 2345790000, "short_term_debt": 45445000, "accounts_payable": 62493000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 311515000, "long_term_debt": 431395000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1758815000, "total_liabilities": 2070330000, "total_debt": 476840000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 335131000, "total_equity": 275460000, "shares_outstanding": 49263720, "operating_cash_flow": 283128000, "stock_based_compensation": 12500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 92197000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -91468000, "dividends_paid": 5124000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -177641000, "free_cash_flow": 375325000, "net_change_in_cash": 14019000 }, "raw_data": { "income": { "ebit": "177400000", "ebitda": "315700000", "netIncome": "108700000", "grossProfit": "1099100000", "depreciation": "None", "totalRevenue": "1304000000", "costOfRevenue": "204900000", "interestIncome": "0", "incomeBeforeTax": "127700000", "interestExpense": "49700000", "operatingIncome": "195300000", "fiscalDateEnding": "2022-01-31", "incomeTaxExpense": "19000000", "reportedCurrency": "USD", "netInterestIncome": "-53910000", "nonInterestIncome": "None", "operatingExpenses": "903800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-5617000", "costofGoodsAndServicesSold": "204900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138300000", "sellingGeneralAndAdministrative": "362800000", "netIncomeFromContinuingOperations": "108640000" }, "balance": { "goodwill": "272597000", "inventory": "40319000", "commonStock": "616000", "currentDebt": "None", "investments": "None", "totalAssets": "2345790000", "longTermDebt": "431395000", "shortTermDebt": "45445000", "treasuryStock": "-605435000", "deferredRevenue": "None", "fiscalDateEnding": "2022-01-31", "intangibleAssets": "79000000", "reportedCurrency": "USD", "retainedEarnings": "335131000", "totalLiabilities": "2070330000", "otherCurrentAssets": "14421000", "totalCurrentAssets": "145571000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "64921000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2200219000", "currentAccountsPayable": "62493000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "778597000", "shortLongTermDebtTotal": "1754379000", "totalShareholderEquity": "275460000", "capitalLeaseObligations": "1322984000", "otherCurrentLiabilities": "83846000", "totalCurrentLiabilities": "311515000", "otherNonCurrentLiabilities": "37869000", "totalNonCurrentLiabilities": "1758815000", "cashAndShortTermInvestments": "25910000", "commonStockSharesOutstanding": "49263720", "intangibleAssetsExcludingGoodwill": "79000000", "cashAndCashEquivalentsAtCarryingValue": "25910000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108640000", "profitLoss": "None", "dividendPayout": "5124000", "fiscalDateEnding": "2022-01-31", "reportedCurrency": "USD", "changeInInventory": "-16512000", "operatingCashflow": "283128000", "capitalExpenditures": "92197000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-177641000", "cashflowFromInvestment": "-91468000", "stockBasedCompensation": "12500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5124000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "14019000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138329000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-01-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:09.874407+00:00", "is_restated": false, "income_statement": { "revenue": 436512000, "cost_of_revenue": 74905000, "gross_profit": 361607000, "ebit": -255678000, "ebitda": -116889000, "pretax_income": -290406000, "tax_provision": -83432000, "net_income": -206974000, "net_income_to_common": -206974000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11891000, "total_current_assets": 118871000, "total_assets": 2352824000, "short_term_debt": 46471000, "long_term_debt": 596388000, "total_debt": 642859000, "total_liabilities": 2199592000, "total_equity": 153232000, "shares_outstanding": 43549887, "goodwill_and_intangibles": 351597000 }, "cash_flow": { "operating_cash_flow": -49224000, "capital_expenditure": 83016000, "free_cash_flow": 33792000, "dividends_paid": 4891000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 147256, "ticker_id": 7694, "period_end_date": "2021-01-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:09.874407+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-255678000", "ebitda": "-116889000", "netIncome": "-206974000", "grossProfit": "361607000", "depreciation": "None", "totalRevenue": "436512000", "costOfRevenue": "74905000", "interestIncome": "66000", "incomeBeforeTax": "-290406000", "interestExpense": "36890000", "operatingIncome": "-252612000", "fiscalDateEnding": "2021-01-31", "incomeTaxExpense": "-83432000", "reportedCurrency": "USD", "netInterestIncome": "-37794000", "nonInterestIncome": "None", "operatingExpenses": "614219000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-904000", "costofGoodsAndServicesSold": "74905000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138789000", "sellingGeneralAndAdministrative": "164690000", "netIncomeFromContinuingOperations": "-206974000" }, "balance": { "goodwill": "272597000", "inventory": "23807000", "commonStock": "605000", "currentDebt": "None", "investments": "None", "totalAssets": "2352824000", "longTermDebt": "596388000", "shortTermDebt": "46471000", "treasuryStock": "-595970000", "deferredRevenue": "None", "fiscalDateEnding": "2021-01-31", "intangibleAssets": "79000000", "reportedCurrency": "USD", "retainedEarnings": "226491000", "totalLiabilities": "2199592000", "otherCurrentAssets": "13109000", "totalCurrentAssets": "118871000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "70064000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2233953000", "currentAccountsPayable": "36400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1852596000", "shortLongTermDebtTotal": "1910650000", "totalShareholderEquity": "153232000", "capitalLeaseObligations": "1314262000", "otherCurrentLiabilities": "87642000", "totalCurrentLiabilities": "271636000", "otherNonCurrentLiabilities": "50119000", "totalNonCurrentLiabilities": "1927956000", "cashAndShortTermInvestments": "11891000", "commonStockSharesOutstanding": "43549887", "intangibleAssetsExcludingGoodwill": "79000000", "cashAndCashEquivalentsAtCarryingValue": "11891000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-206974000", "profitLoss": "None", "dividendPayout": "4891000", "fiscalDateEnding": "2021-01-31", "reportedCurrency": "USD", "changeInInventory": "10670000", "operatingCashflow": "-49224000", "capitalExpenditures": "83016000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "118420000", "cashflowFromInvestment": "-81960000", "stockBasedCompensation": "6985000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4891000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12764000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-929000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138789000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 436512000, "cost_of_revenue": 74905000, "gross_profit": 361607000, "research_and_development": null, "selling_general_admin": 164690000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -255678000, "depreciation_amortisation": 138789000, "ebitda": -116889000, "interest_expense": 36890000, "interest_income": null, "other_non_operating": null, "pretax_income": -290406000, "tax_provision": -83432000, "effective_tax_rate": null, "net_income": -206974000, "net_income_continuing_ops": -206974000, "net_income_to_common": -206974000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11891000, "short_term_investments": null, "net_receivables": 70064000, "inventory": 23807000, "other_current_assets": null, "total_current_assets": 118871000, "net_ppe": null, "goodwill": 272597000, "intangible_assets": 79000000, "goodwill_and_intangibles": 351597000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2233953000, "total_assets": 2352824000, "short_term_debt": 46471000, "accounts_payable": 36400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 271636000, "long_term_debt": 596388000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1927956000, "total_liabilities": 2199592000, "total_debt": 642859000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 226491000, "total_equity": 153232000, "shares_outstanding": 43549887, "operating_cash_flow": -49224000, "stock_based_compensation": 6985000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83016000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -81960000, "dividends_paid": 4891000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 118420000, "free_cash_flow": 33792000, "net_change_in_cash": -12764000 }, "raw_data": { "income": { "ebit": "-255678000", "ebitda": "-116889000", "netIncome": "-206974000", "grossProfit": "361607000", "depreciation": "None", "totalRevenue": "436512000", "costOfRevenue": "74905000", "interestIncome": "66000", "incomeBeforeTax": "-290406000", "interestExpense": "36890000", "operatingIncome": "-252612000", "fiscalDateEnding": "2021-01-31", "incomeTaxExpense": "-83432000", "reportedCurrency": "USD", "netInterestIncome": "-37794000", "nonInterestIncome": "None", "operatingExpenses": "614219000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-904000", "costofGoodsAndServicesSold": "74905000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138789000", "sellingGeneralAndAdministrative": "164690000", "netIncomeFromContinuingOperations": "-206974000" }, "balance": { "goodwill": "272597000", "inventory": "23807000", "commonStock": "605000", "currentDebt": "None", "investments": "None", "totalAssets": "2352824000", "longTermDebt": "596388000", "shortTermDebt": "46471000", "treasuryStock": "-595970000", "deferredRevenue": "None", "fiscalDateEnding": "2021-01-31", "intangibleAssets": "79000000", "reportedCurrency": "USD", "retainedEarnings": "226491000", "totalLiabilities": "2199592000", "otherCurrentAssets": "13109000", "totalCurrentAssets": "118871000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "70064000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2233953000", "currentAccountsPayable": "36400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1852596000", "shortLongTermDebtTotal": "1910650000", "totalShareholderEquity": "153232000", "capitalLeaseObligations": "1314262000", "otherCurrentLiabilities": "87642000", "totalCurrentLiabilities": "271636000", "otherNonCurrentLiabilities": "50119000", "totalNonCurrentLiabilities": "1927956000", "cashAndShortTermInvestments": "11891000", "commonStockSharesOutstanding": "43549887", "intangibleAssetsExcludingGoodwill": "79000000", "cashAndCashEquivalentsAtCarryingValue": "11891000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-206974000", "profitLoss": "None", "dividendPayout": "4891000", "fiscalDateEnding": "2021-01-31", "reportedCurrency": "USD", "changeInInventory": "10670000", "operatingCashflow": "-49224000", "capitalExpenditures": "83016000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "118420000", "cashflowFromInvestment": "-81960000", "stockBasedCompensation": "6985000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4891000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12764000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-929000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138789000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-01-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:09.874407+00:00", "is_restated": false, "income_statement": { "revenue": 1354691000, "cost_of_revenue": 233311000, "gross_profit": 1121380000, "ebit": 147406000, "ebitda": 279866000, "pretax_income": 127142000, "tax_provision": 26879000, "net_income": 100263000, "net_income_to_common": 100263000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24655000, "total_current_assets": 78977000, "total_assets": 2370139000, "short_term_debt": 60611000, "long_term_debt": 632689000, "total_debt": 693300000, "total_liabilities": 2200489000, "total_equity": 169650000, "shares_outstanding": 34099378, "goodwill_and_intangibles": 351636000 }, "cash_flow": { "operating_cash_flow": 288946000, "capital_expenditure": 228091000, "free_cash_flow": 517037000, "dividends_paid": 15724000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 147261, "ticker_id": 7694, "period_end_date": "2020-01-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:09.874407+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "147406000", "ebitda": "279866000", "netIncome": "100263000", "grossProfit": "1121380000", "depreciation": "None", "totalRevenue": "1354691000", "costOfRevenue": "233311000", "interestIncome": "119000", "incomeBeforeTax": "127142000", "interestExpense": "20937000", "operatingIncome": "148079000", "fiscalDateEnding": "2020-01-31", "incomeTaxExpense": "26879000", "reportedCurrency": "USD", "netInterestIncome": "-20937000", "nonInterestIncome": "None", "operatingExpenses": "973301000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "233311000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132460000", "sellingGeneralAndAdministrative": "392439000", "netIncomeFromContinuingOperations": "100263000" }, "balance": { "goodwill": "272636000", "inventory": "34477000", "commonStock": "434000", "currentDebt": "None", "investments": "None", "totalAssets": "2370139000", "longTermDebt": "632689000", "shortTermDebt": "60611000", "treasuryStock": "-595041000", "deferredRevenue": "None", "fiscalDateEnding": "2020-01-31", "intangibleAssets": "79000000", "reportedCurrency": "USD", "retainedEarnings": "433465000", "totalLiabilities": "2200489000", "otherCurrentAssets": "11175000", "totalCurrentAssets": "78977000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8670000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2291162000", "currentAccountsPayable": "65359000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1912205000", "shortLongTermDebtTotal": "1915354000", "totalShareholderEquity": "169650000", "capitalLeaseObligations": "1267665000", "otherCurrentLiabilities": "59925000", "totalCurrentLiabilities": "290865000", "otherNonCurrentLiabilities": "35779000", "totalNonCurrentLiabilities": "1909624000", "cashAndShortTermInvestments": "24655000", "commonStockSharesOutstanding": "34099378", "intangibleAssetsExcludingGoodwill": "79000000", "cashAndCashEquivalentsAtCarryingValue": "24655000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100263000", "profitLoss": "None", "dividendPayout": "15724000", "fiscalDateEnding": "2020-01-31", "reportedCurrency": "USD", "changeInInventory": "-7162000", "operatingCashflow": "288946000", "capitalExpenditures": "228091000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58585000", "cashflowFromInvestment": "-227291000", "stockBasedCompensation": "6857000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15724000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-297912000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132460000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1354691000, "cost_of_revenue": 233311000, "gross_profit": 1121380000, "research_and_development": null, "selling_general_admin": 392439000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 147406000, "depreciation_amortisation": 132460000, "ebitda": 279866000, "interest_expense": 20937000, "interest_income": null, "other_non_operating": null, "pretax_income": 127142000, "tax_provision": 26879000, "effective_tax_rate": null, "net_income": 100263000, "net_income_continuing_ops": 100263000, "net_income_to_common": 100263000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24655000, "short_term_investments": null, "net_receivables": 8670000, "inventory": 34477000, "other_current_assets": null, "total_current_assets": 78977000, "net_ppe": null, "goodwill": 272636000, "intangible_assets": 79000000, "goodwill_and_intangibles": 351636000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2291162000, "total_assets": 2370139000, "short_term_debt": 60611000, "accounts_payable": 65359000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 290865000, "long_term_debt": 632689000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1909624000, "total_liabilities": 2200489000, "total_debt": 693300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 433465000, "total_equity": 169650000, "shares_outstanding": 34099378, "operating_cash_flow": 288946000, "stock_based_compensation": 6857000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 228091000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -227291000, "dividends_paid": 15724000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -58585000, "free_cash_flow": 517037000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "147406000", "ebitda": "279866000", "netIncome": "100263000", "grossProfit": "1121380000", "depreciation": "None", "totalRevenue": "1354691000", "costOfRevenue": "233311000", "interestIncome": "119000", "incomeBeforeTax": "127142000", "interestExpense": "20937000", "operatingIncome": "148079000", "fiscalDateEnding": "2020-01-31", "incomeTaxExpense": "26879000", "reportedCurrency": "USD", "netInterestIncome": "-20937000", "nonInterestIncome": "None", "operatingExpenses": "973301000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "233311000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132460000", "sellingGeneralAndAdministrative": "392439000", "netIncomeFromContinuingOperations": "100263000" }, "balance": { "goodwill": "272636000", "inventory": "34477000", "commonStock": "434000", "currentDebt": "None", "investments": "None", "totalAssets": "2370139000", "longTermDebt": "632689000", "shortTermDebt": "60611000", "treasuryStock": "-595041000", "deferredRevenue": "None", "fiscalDateEnding": "2020-01-31", "intangibleAssets": "79000000", "reportedCurrency": "USD", "retainedEarnings": "433465000", "totalLiabilities": "2200489000", "otherCurrentAssets": "11175000", "totalCurrentAssets": "78977000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8670000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2291162000", "currentAccountsPayable": "65359000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1912205000", "shortLongTermDebtTotal": "1915354000", "totalShareholderEquity": "169650000", "capitalLeaseObligations": "1267665000", "otherCurrentLiabilities": "59925000", "totalCurrentLiabilities": "290865000", "otherNonCurrentLiabilities": "35779000", "totalNonCurrentLiabilities": "1909624000", "cashAndShortTermInvestments": "24655000", "commonStockSharesOutstanding": "34099378", "intangibleAssetsExcludingGoodwill": "79000000", "cashAndCashEquivalentsAtCarryingValue": "24655000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100263000", "profitLoss": "None", "dividendPayout": "15724000", "fiscalDateEnding": "2020-01-31", "reportedCurrency": "USD", "changeInInventory": "-7162000", "operatingCashflow": "288946000", "capitalExpenditures": "228091000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58585000", "cashflowFromInvestment": "-227291000", "stockBasedCompensation": "6857000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15724000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-297912000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132460000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-01-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:09.874407+00:00", "is_restated": false, "income_statement": { "revenue": 1265301000, "cost_of_revenue": 220263000, "gross_profit": 1045038000, "ebit": 160150000, "ebitda": 278425000, "pretax_income": 147887000, "tax_provision": 30666000, "net_income": 117221000, "net_income_to_common": 117221000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21585000, "total_current_assets": 91093000, "total_assets": 1273187000, "short_term_debt": 15000000, "long_term_debt": 378469000, "total_debt": 393469000, "total_liabilities": 885350000, "total_equity": 387837000, "shares_outstanding": 39975122, "goodwill_and_intangibles": 351625000 }, "cash_flow": { "operating_cash_flow": 337616000, "capital_expenditure": 216286000, "free_cash_flow": 553902000, "dividends_paid": 11570000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 147266, "ticker_id": 7694, "period_end_date": "2019-01-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:09.874407+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "160150000", "ebitda": "278425000", "netIncome": "117221000", "grossProfit": "1045038000", "depreciation": "None", "totalRevenue": "1265301000", "costOfRevenue": "220263000", "interestIncome": "136000", "incomeBeforeTax": "147887000", "interestExpense": "13113000", "operatingIncome": "161000000", "fiscalDateEnding": "2019-01-31", "incomeTaxExpense": "30666000", "reportedCurrency": "USD", "netInterestIncome": "-13055000", "nonInterestIncome": "None", "operatingExpenses": "884038000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "220263000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118275000", "sellingGeneralAndAdministrative": "358445000", "netIncomeFromContinuingOperations": "117221000" }, "balance": { "goodwill": "272625000", "inventory": "27315000", "commonStock": "432000", "currentDebt": "None", "investments": "None", "totalAssets": "1273187000", "longTermDebt": "378469000", "shortTermDebt": "15000000", "treasuryStock": "-297129000", "deferredRevenue": "None", "fiscalDateEnding": "2019-01-31", "intangibleAssets": "79000000", "reportedCurrency": "USD", "retainedEarnings": "353962000", "totalLiabilities": "885350000", "otherCurrentAssets": "69508000", "totalCurrentAssets": "91093000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1880000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1182094000", "currentAccountsPayable": "60427000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "805337000", "shortLongTermDebtTotal": "393469000", "totalShareholderEquity": "387837000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "111550000", "totalCurrentLiabilities": "244390000", "otherNonCurrentLiabilities": "24179000", "totalNonCurrentLiabilities": "640960000", "cashAndShortTermInvestments": "21585000", "commonStockSharesOutstanding": "39975122", "intangibleAssetsExcludingGoodwill": "79000000", "cashAndCashEquivalentsAtCarryingValue": "21585000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117221000", "profitLoss": "None", "dividendPayout": "11570000", "fiscalDateEnding": "2019-01-31", "reportedCurrency": "USD", "changeInInventory": "245000", "operatingCashflow": "337616000", "capitalExpenditures": "216286000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131018000", "cashflowFromInvestment": "-203808000", "stockBasedCompensation": "7422000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11570000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2790000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-149798000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118275000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1265301000, "cost_of_revenue": 220263000, "gross_profit": 1045038000, "research_and_development": 0, "selling_general_admin": 358445000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 160150000, "depreciation_amortisation": 118275000, "ebitda": 278425000, "interest_expense": 13113000, "interest_income": null, "other_non_operating": null, "pretax_income": 147887000, "tax_provision": 30666000, "effective_tax_rate": null, "net_income": 117221000, "net_income_continuing_ops": 117221000, "net_income_to_common": 117221000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21585000, "short_term_investments": null, "net_receivables": 1880000, "inventory": 27315000, "other_current_assets": null, "total_current_assets": 91093000, "net_ppe": null, "goodwill": 272625000, "intangible_assets": 79000000, "goodwill_and_intangibles": 351625000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1182094000, "total_assets": 1273187000, "short_term_debt": 15000000, "accounts_payable": 60427000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 244390000, "long_term_debt": 378469000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 640960000, "total_liabilities": 885350000, "total_debt": 393469000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 353962000, "total_equity": 387837000, "shares_outstanding": 39975122, "operating_cash_flow": 337616000, "stock_based_compensation": 7422000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 216286000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -203808000, "dividends_paid": 11570000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -131018000, "free_cash_flow": 553902000, "net_change_in_cash": 2790000 }, "raw_data": { "income": { "ebit": "160150000", "ebitda": "278425000", "netIncome": "117221000", "grossProfit": "1045038000", "depreciation": "None", "totalRevenue": "1265301000", "costOfRevenue": "220263000", "interestIncome": "136000", "incomeBeforeTax": "147887000", "interestExpense": "13113000", "operatingIncome": "161000000", "fiscalDateEnding": "2019-01-31", "incomeTaxExpense": "30666000", "reportedCurrency": "USD", "netInterestIncome": "-13055000", "nonInterestIncome": "None", "operatingExpenses": "884038000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "220263000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118275000", "sellingGeneralAndAdministrative": "358445000", "netIncomeFromContinuingOperations": "117221000" }, "balance": { "goodwill": "272625000", "inventory": "27315000", "commonStock": "432000", "currentDebt": "None", "investments": "None", "totalAssets": "1273187000", "longTermDebt": "378469000", "shortTermDebt": "15000000", "treasuryStock": "-297129000", "deferredRevenue": "None", "fiscalDateEnding": "2019-01-31", "intangibleAssets": "79000000", "reportedCurrency": "USD", "retainedEarnings": "353962000", "totalLiabilities": "885350000", "otherCurrentAssets": "69508000", "totalCurrentAssets": "91093000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1880000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1182094000", "currentAccountsPayable": "60427000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "805337000", "shortLongTermDebtTotal": "393469000", "totalShareholderEquity": "387837000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "111550000", "totalCurrentLiabilities": "244390000", "otherNonCurrentLiabilities": "24179000", "totalNonCurrentLiabilities": "640960000", "cashAndShortTermInvestments": "21585000", "commonStockSharesOutstanding": "39975122", "intangibleAssetsExcludingGoodwill": "79000000", "cashAndCashEquivalentsAtCarryingValue": "21585000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117221000", "profitLoss": "None", "dividendPayout": "11570000", "fiscalDateEnding": "2019-01-31", "reportedCurrency": "USD", "changeInInventory": "245000", "operatingCashflow": "337616000", "capitalExpenditures": "216286000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131018000", "cashflowFromInvestment": "-203808000", "stockBasedCompensation": "7422000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11570000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2790000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-149798000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118275000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-01-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:09.874407+00:00", "is_restated": false, "income_statement": { "revenue": 529600000, "cost_of_revenue": 78200000, "gross_profit": 451400000, "ebit": -16000000, "ebitda": 72000000, "pretax_income": -52200000, "tax_provision": -12500000, "net_income": -39700000, "net_income_to_common": -39700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16600000, "total_current_assets": 124100000, "total_assets": 4116600000, "short_term_debt": 87500000, "long_term_debt": 1515000000, "total_debt": 1602500000, "total_liabilities": 4025400000, "total_equity": 91200000, "shares_outstanding": 34680000, "goodwill_and_intangibles": 920800000 }, "cash_flow": { "operating_cash_flow": 103000000, "capital_expenditure": 69000000, "free_cash_flow": 172000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 147230, "ticker_id": 7694, "period_end_date": "2026-01-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:09.874407+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16000000", "ebitda": "72000000", "netIncome": "-39700000", "grossProfit": "451400000", "depreciation": "None", "totalRevenue": "529600000", "costOfRevenue": "78200000", "interestIncome": "100000", "incomeBeforeTax": "-52200000", "interestExpense": "36200000", "operatingIncome": "-9700000", "fiscalDateEnding": "2026-01-31", "incomeTaxExpense": "-12500000", "reportedCurrency": "USD", "netInterestIncome": "-38300000", "nonInterestIncome": "None", "operatingExpenses": "461100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88000000", "sellingGeneralAndAdministrative": "165000000", "netIncomeFromContinuingOperations": "-39700000" }, "balance": { "goodwill": "742600000", "inventory": "39900000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "4116600000", "longTermDebt": "1515000000", "shortTermDebt": "87500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-01-31", "intangibleAssets": "178200000", "reportedCurrency": "USD", "retainedEarnings": "608800000", "totalLiabilities": "4025400000", "otherCurrentAssets": "13100000", "totalCurrentAssets": "124100000", "currentLongTermDebt": "7000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3992500000", "currentAccountsPayable": "125500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3165100000", "totalShareholderEquity": "91200000", "capitalLeaseObligations": "1643100000", "otherCurrentLiabilities": "116800000", "totalCurrentLiabilities": "434600000", "otherNonCurrentLiabilities": "444600000", "totalNonCurrentLiabilities": "3590800000", "cashAndShortTermInvestments": "16600000", "commonStockSharesOutstanding": "34680000", "intangibleAssetsExcludingGoodwill": "178200000", "cashAndCashEquivalentsAtCarryingValue": "16600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-01-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "103000000", "capitalExpenditures": "69000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31000000", "cashflowFromInvestment": "-69000000", "stockBasedCompensation": "-200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 529600000, "cost_of_revenue": 78200000, "gross_profit": 451400000, "research_and_development": null, "selling_general_admin": 165000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16000000, "depreciation_amortisation": 88000000, "ebitda": 72000000, "interest_expense": 36200000, "interest_income": null, "other_non_operating": null, "pretax_income": -52200000, "tax_provision": -12500000, "effective_tax_rate": null, "net_income": -39700000, "net_income_continuing_ops": -39700000, "net_income_to_common": -39700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16600000, "short_term_investments": null, "net_receivables": 54500000, "inventory": 39900000, "other_current_assets": null, "total_current_assets": 124100000, "net_ppe": null, "goodwill": 742600000, "intangible_assets": 178200000, "goodwill_and_intangibles": 920800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3992500000, "total_assets": 4116600000, "short_term_debt": 87500000, "accounts_payable": 125500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 434600000, "long_term_debt": 1515000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3590800000, "total_liabilities": 4025400000, "total_debt": 1602500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 608800000, "total_equity": 91200000, "shares_outstanding": 34680000, "operating_cash_flow": 103000000, "stock_based_compensation": -200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -69000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -31000000, "free_cash_flow": 172000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16000000", "ebitda": "72000000", "netIncome": "-39700000", "grossProfit": "451400000", "depreciation": "None", "totalRevenue": "529600000", "costOfRevenue": "78200000", "interestIncome": "100000", "incomeBeforeTax": "-52200000", "interestExpense": "36200000", "operatingIncome": "-9700000", "fiscalDateEnding": "2026-01-31", "incomeTaxExpense": "-12500000", "reportedCurrency": "USD", "netInterestIncome": "-38300000", "nonInterestIncome": "None", "operatingExpenses": "461100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88000000", "sellingGeneralAndAdministrative": "165000000", "netIncomeFromContinuingOperations": "-39700000" }, "balance": { "goodwill": "742600000", "inventory": "39900000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "4116600000", "longTermDebt": "1515000000", "shortTermDebt": "87500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-01-31", "intangibleAssets": "178200000", "reportedCurrency": "USD", "retainedEarnings": "608800000", "totalLiabilities": "4025400000", "otherCurrentAssets": "13100000", "totalCurrentAssets": "124100000", "currentLongTermDebt": "7000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3992500000", "currentAccountsPayable": "125500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3165100000", "totalShareholderEquity": "91200000", "capitalLeaseObligations": "1643100000", "otherCurrentLiabilities": "116800000", "totalCurrentLiabilities": "434600000", "otherNonCurrentLiabilities": "444600000", "totalNonCurrentLiabilities": "3590800000", "cashAndShortTermInvestments": "16600000", "commonStockSharesOutstanding": "34680000", "intangibleAssetsExcludingGoodwill": "178200000", "cashAndCashEquivalentsAtCarryingValue": "16600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-01-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "103000000", "capitalExpenditures": "69000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31000000", "cashflowFromInvestment": "-69000000", "stockBasedCompensation": "-200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-10-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:09.874407+00:00", "is_restated": false, "income_statement": { "revenue": 448200000, "cost_of_revenue": 63500000, "gross_profit": 384700000, "ebit": -18500000, "ebitda": 44500000, "pretax_income": -56400000, "tax_provision": -14300000, "net_income": -42100000, "net_income_to_common": -42100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13600000, "total_current_assets": 122000000, "total_assets": 4130700000, "short_term_debt": 89300000, "long_term_debt": 1552800000, "total_debt": 1642100000, "total_liabilities": 3999900000, "total_equity": 130800000, "shares_outstanding": 34530000, "goodwill_and_intangibles": 920800000 }, "cash_flow": { "operating_cash_flow": 58000000, "capital_expenditure": 78600000, "free_cash_flow": 136600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 147232, "ticker_id": 7694, "period_end_date": "2025-10-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:09.874407+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-18500000", "ebitda": "44500000", "netIncome": "-42100000", "grossProfit": "384700000", "depreciation": "None", "totalRevenue": "448200000", "costOfRevenue": "63500000", "interestIncome": "0", "incomeBeforeTax": "-56400000", "interestExpense": "40200000", "operatingIncome": "-11500000", "fiscalDateEnding": "2025-10-31", "incomeTaxExpense": "-14300000", "reportedCurrency": "USD", "netInterestIncome": "-40200000", "nonInterestIncome": "None", "operatingExpenses": "396200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63000000", "sellingGeneralAndAdministrative": "157800000", "netIncomeFromContinuingOperations": "-42100000" }, "balance": { "goodwill": "742600000", "inventory": "39900000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "4130700000", "longTermDebt": "1552800000", "shortTermDebt": "89300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-10-31", "intangibleAssets": "178200000", "reportedCurrency": "USD", "retainedEarnings": "648500000", "totalLiabilities": "3999900000", "otherCurrentAssets": "19300000", "totalCurrentAssets": "122000000", "currentLongTermDebt": "7000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4008700000", "currentAccountsPayable": "90800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3195700000", "totalShareholderEquity": "130800000", "capitalLeaseObligations": "1635900000", "otherCurrentLiabilities": "90500000", "totalCurrentLiabilities": "377600000", "otherNonCurrentLiabilities": "437400000", "totalNonCurrentLiabilities": "3622300000", "cashAndShortTermInvestments": "13600000", "commonStockSharesOutstanding": "34530000", "intangibleAssetsExcludingGoodwill": "178200000", "cashAndCashEquivalentsAtCarryingValue": "13600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-10-31", "reportedCurrency": "USD", "changeInInventory": "-800000", "operatingCashflow": "58000000", "capitalExpenditures": "78600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22200000", "cashflowFromInvestment": "-78600000", "stockBasedCompensation": "8900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 448200000, "cost_of_revenue": 63500000, "gross_profit": 384700000, "research_and_development": null, "selling_general_admin": 157800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -18500000, "depreciation_amortisation": 63000000, "ebitda": 44500000, "interest_expense": 40200000, "interest_income": null, "other_non_operating": null, "pretax_income": -56400000, "tax_provision": -14300000, "effective_tax_rate": null, "net_income": -42100000, "net_income_continuing_ops": -42100000, "net_income_to_common": -42100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13600000, "short_term_investments": null, "net_receivables": 49200000, "inventory": 39900000, "other_current_assets": null, "total_current_assets": 122000000, "net_ppe": null, "goodwill": 742600000, "intangible_assets": 178200000, "goodwill_and_intangibles": 920800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4008700000, "total_assets": 4130700000, "short_term_debt": 89300000, "accounts_payable": 90800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 377600000, "long_term_debt": 1552800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3622300000, "total_liabilities": 3999900000, "total_debt": 1642100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 648500000, "total_equity": 130800000, "shares_outstanding": 34530000, "operating_cash_flow": 58000000, "stock_based_compensation": 8900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 78600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -78600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22200000, "free_cash_flow": 136600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-18500000", "ebitda": "44500000", "netIncome": "-42100000", "grossProfit": "384700000", "depreciation": "None", "totalRevenue": "448200000", "costOfRevenue": "63500000", "interestIncome": "0", "incomeBeforeTax": "-56400000", "interestExpense": "40200000", "operatingIncome": "-11500000", "fiscalDateEnding": "2025-10-31", "incomeTaxExpense": "-14300000", "reportedCurrency": "USD", "netInterestIncome": "-40200000", "nonInterestIncome": "None", "operatingExpenses": "396200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63000000", "sellingGeneralAndAdministrative": "157800000", "netIncomeFromContinuingOperations": "-42100000" }, "balance": { "goodwill": "742600000", "inventory": "39900000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "4130700000", "longTermDebt": "1552800000", "shortTermDebt": "89300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-10-31", "intangibleAssets": "178200000", "reportedCurrency": "USD", "retainedEarnings": "648500000", "totalLiabilities": "3999900000", "otherCurrentAssets": "19300000", "totalCurrentAssets": "122000000", "currentLongTermDebt": "7000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4008700000", "currentAccountsPayable": "90800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3195700000", "totalShareholderEquity": "130800000", "capitalLeaseObligations": "1635900000", "otherCurrentLiabilities": "90500000", "totalCurrentLiabilities": "377600000", "otherNonCurrentLiabilities": "437400000", "totalNonCurrentLiabilities": "3622300000", "cashAndShortTermInvestments": "13600000", "commonStockSharesOutstanding": "34530000", "intangibleAssetsExcludingGoodwill": "178200000", "cashAndCashEquivalentsAtCarryingValue": "13600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-10-31", "reportedCurrency": "USD", "changeInInventory": "-800000", "operatingCashflow": "58000000", "capitalExpenditures": "78600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22200000", "cashflowFromInvestment": "-78600000", "stockBasedCompensation": "8900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-07-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:09.874407+00:00", "is_restated": false, "income_statement": { "revenue": 557400000, "cost_of_revenue": 76400000, "gross_profit": 481000000, "ebit": 51100000, "ebitda": 116300000, "pretax_income": 14300000, "tax_provision": 2900000, "net_income": 11400000, "net_income_to_common": 11400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12000000, "total_current_assets": 116800000, "total_assets": 4093400000, "short_term_debt": 87800000, "long_term_debt": 1549500000, "total_debt": 1637300000, "total_liabilities": 3927200000, "total_equity": 166200000, "shares_outstanding": 35140000, "goodwill_and_intangibles": 920700000 }, "cash_flow": { "operating_cash_flow": 34000000, "capital_expenditure": 89200000, "free_cash_flow": 123200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 147233, "ticker_id": 7694, "period_end_date": "2025-07-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:09.874407+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51100000", "ebitda": "116300000", "netIncome": "11400000", "grossProfit": "481000000", "depreciation": "None", "totalRevenue": "557400000", "costOfRevenue": "76400000", "interestIncome": "100000", "incomeBeforeTax": "14300000", "interestExpense": "38700000", "operatingIncome": "57100000", "fiscalDateEnding": "2025-07-31", "incomeTaxExpense": "2900000", "reportedCurrency": "USD", "netInterestIncome": "-38700000", "nonInterestIncome": "None", "operatingExpenses": "423900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65200000", "sellingGeneralAndAdministrative": "170700000", "netIncomeFromContinuingOperations": "11400000" }, "balance": { "goodwill": "742500000", "inventory": "39100000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "4093400000", "longTermDebt": "1549500000", "shortTermDebt": "87800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-07-31", "intangibleAssets": "178200000", "reportedCurrency": "USD", "retainedEarnings": "690600000", "totalLiabilities": "3927200000", "otherCurrentAssets": "27000000", "totalCurrentAssets": "116800000", "currentLongTermDebt": "7000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3976600000", "currentAccountsPayable": "59200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3175800000", "totalShareholderEquity": "166200000", "capitalLeaseObligations": "1619300000", "otherCurrentLiabilities": "95000000", "totalCurrentLiabilities": "350000000", "otherNonCurrentLiabilities": "413500000", "totalNonCurrentLiabilities": "3577200000", "cashAndShortTermInvestments": "12000000", "commonStockSharesOutstanding": "35140000", "intangibleAssetsExcludingGoodwill": "178200000", "cashAndCashEquivalentsAtCarryingValue": "12000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-07-31", "reportedCurrency": "USD", "changeInInventory": "2200000", "operatingCashflow": "34000000", "capitalExpenditures": "89200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "50800000", "cashflowFromInvestment": "-84700000", "stockBasedCompensation": "9100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "246300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 557400000, "cost_of_revenue": 76400000, "gross_profit": 481000000, "research_and_development": null, "selling_general_admin": 170700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51100000, "depreciation_amortisation": 65200000, "ebitda": 116300000, "interest_expense": 38700000, "interest_income": null, "other_non_operating": null, "pretax_income": 14300000, "tax_provision": 2900000, "effective_tax_rate": null, "net_income": 11400000, "net_income_continuing_ops": 11400000, "net_income_to_common": 11400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12000000, "short_term_investments": null, "net_receivables": 38700000, "inventory": 39100000, "other_current_assets": null, "total_current_assets": 116800000, "net_ppe": null, "goodwill": 742500000, "intangible_assets": 178200000, "goodwill_and_intangibles": 920700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3976600000, "total_assets": 4093400000, "short_term_debt": 87800000, "accounts_payable": 59200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 350000000, "long_term_debt": 1549500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3577200000, "total_liabilities": 3927200000, "total_debt": 1637300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 690600000, "total_equity": 166200000, "shares_outstanding": 35140000, "operating_cash_flow": 34000000, "stock_based_compensation": 9100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 89200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -84700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 50800000, "free_cash_flow": 123200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "51100000", "ebitda": "116300000", "netIncome": "11400000", "grossProfit": "481000000", "depreciation": "None", "totalRevenue": "557400000", "costOfRevenue": "76400000", "interestIncome": "100000", "incomeBeforeTax": "14300000", "interestExpense": "38700000", "operatingIncome": "57100000", "fiscalDateEnding": "2025-07-31", "incomeTaxExpense": "2900000", "reportedCurrency": "USD", "netInterestIncome": "-38700000", "nonInterestIncome": "None", "operatingExpenses": "423900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65200000", "sellingGeneralAndAdministrative": "170700000", "netIncomeFromContinuingOperations": "11400000" }, "balance": { "goodwill": "742500000", "inventory": "39100000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "4093400000", "longTermDebt": "1549500000", "shortTermDebt": "87800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-07-31", "intangibleAssets": "178200000", "reportedCurrency": "USD", "retainedEarnings": "690600000", "totalLiabilities": "3927200000", "otherCurrentAssets": "27000000", "totalCurrentAssets": "116800000", "currentLongTermDebt": "7000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3976600000", "currentAccountsPayable": "59200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3175800000", "totalShareholderEquity": "166200000", "capitalLeaseObligations": "1619300000", "otherCurrentLiabilities": "95000000", "totalCurrentLiabilities": "350000000", "otherNonCurrentLiabilities": "413500000", "totalNonCurrentLiabilities": "3577200000", "cashAndShortTermInvestments": "12000000", "commonStockSharesOutstanding": "35140000", "intangibleAssetsExcludingGoodwill": "178200000", "cashAndCashEquivalentsAtCarryingValue": "12000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-07-31", "reportedCurrency": "USD", "changeInInventory": "2200000", "operatingCashflow": "34000000", "capitalExpenditures": "89200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "50800000", "cashflowFromInvestment": "-84700000", "stockBasedCompensation": "9100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "246300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-04-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:09.874407+00:00", "is_restated": false, "income_statement": { "revenue": 567700000, "cost_of_revenue": 82100000, "gross_profit": 485600000, "ebit": 61200000, "ebitda": 124400000, "pretax_income": 26400000, "tax_provision": 4700000, "net_income": 21700000, "net_income_to_common": 21700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11900000, "total_current_assets": 113400000, "total_assets": 4064700000, "short_term_debt": 92300000, "long_term_debt": 1569500000, "total_debt": 1661800000, "total_liabilities": 3917900000, "total_equity": 146800000, "shares_outstanding": 35190000, "goodwill_and_intangibles": 920700000 }, "cash_flow": { "operating_cash_flow": 95800000, "capital_expenditure": 154600000, "free_cash_flow": 250400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 147234, "ticker_id": 7694, "period_end_date": "2025-04-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:09.874407+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61200000", "ebitda": "124400000", "netIncome": "21700000", "grossProfit": "485600000", "depreciation": "None", "totalRevenue": "567700000", "costOfRevenue": "82100000", "interestIncome": "400000", "incomeBeforeTax": "26400000", "interestExpense": "37200000", "operatingIncome": "69300000", "fiscalDateEnding": "2025-04-30", "incomeTaxExpense": "4700000", "reportedCurrency": "USD", "netInterestIncome": "-36800000", "nonInterestIncome": "None", "operatingExpenses": "416300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63200000", "sellingGeneralAndAdministrative": "159400000", "netIncomeFromContinuingOperations": "21700000" }, "balance": { "goodwill": "742500000", "inventory": "41300000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "4064700000", "longTermDebt": "1569500000", "shortTermDebt": "92300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-04-30", "intangibleAssets": "178200000", "reportedCurrency": "USD", "retainedEarnings": "679200000", "totalLiabilities": "3917900000", "otherCurrentAssets": "30000000", "totalCurrentAssets": "113400000", "currentLongTermDebt": "7000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3951300000", "currentAccountsPayable": "109900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3212100000", "totalShareholderEquity": "146800000", "capitalLeaseObligations": "1635600000", "otherCurrentLiabilities": "69900000", "totalCurrentLiabilities": "431400000", "otherNonCurrentLiabilities": "307300000", "totalNonCurrentLiabilities": "3486500000", "cashAndShortTermInvestments": "11900000", "commonStockSharesOutstanding": "35190000", "intangibleAssetsExcludingGoodwill": "178200000", "cashAndCashEquivalentsAtCarryingValue": "11900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-04-30", "reportedCurrency": "USD", "changeInInventory": "-1500000", "operatingCashflow": "95800000", "capitalExpenditures": "154600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "63800000", "cashflowFromInvestment": "-154600000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 567700000, "cost_of_revenue": 82100000, "gross_profit": 485600000, "research_and_development": null, "selling_general_admin": 159400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61200000, "depreciation_amortisation": 63200000, "ebitda": 124400000, "interest_expense": 37200000, "interest_income": null, "other_non_operating": null, "pretax_income": 26400000, "tax_provision": 4700000, "effective_tax_rate": null, "net_income": 21700000, "net_income_continuing_ops": 21700000, "net_income_to_common": 21700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11900000, "short_term_investments": null, "net_receivables": 30200000, "inventory": 41300000, "other_current_assets": null, "total_current_assets": 113400000, "net_ppe": null, "goodwill": 742500000, "intangible_assets": 178200000, "goodwill_and_intangibles": 920700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3951300000, "total_assets": 4064700000, "short_term_debt": 92300000, "accounts_payable": 109900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 431400000, "long_term_debt": 1569500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3486500000, "total_liabilities": 3917900000, "total_debt": 1661800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 679200000, "total_equity": 146800000, "shares_outstanding": 35190000, "operating_cash_flow": 95800000, "stock_based_compensation": 3000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 154600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -154600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 63800000, "free_cash_flow": 250400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "61200000", "ebitda": "124400000", "netIncome": "21700000", "grossProfit": "485600000", "depreciation": "None", "totalRevenue": "567700000", "costOfRevenue": "82100000", "interestIncome": "400000", "incomeBeforeTax": "26400000", "interestExpense": "37200000", "operatingIncome": "69300000", "fiscalDateEnding": "2025-04-30", "incomeTaxExpense": "4700000", "reportedCurrency": "USD", "netInterestIncome": "-36800000", "nonInterestIncome": "None", "operatingExpenses": "416300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63200000", "sellingGeneralAndAdministrative": "159400000", "netIncomeFromContinuingOperations": "21700000" }, "balance": { "goodwill": "742500000", "inventory": "41300000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "4064700000", "longTermDebt": "1569500000", "shortTermDebt": "92300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-04-30", "intangibleAssets": "178200000", "reportedCurrency": "USD", "retainedEarnings": "679200000", "totalLiabilities": "3917900000", "otherCurrentAssets": "30000000", "totalCurrentAssets": "113400000", "currentLongTermDebt": "7000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3951300000", "currentAccountsPayable": "109900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3212100000", "totalShareholderEquity": "146800000", "capitalLeaseObligations": "1635600000", "otherCurrentLiabilities": "69900000", "totalCurrentLiabilities": "431400000", "otherNonCurrentLiabilities": "307300000", "totalNonCurrentLiabilities": "3486500000", "cashAndShortTermInvestments": "11900000", "commonStockSharesOutstanding": "35190000", "intangibleAssetsExcludingGoodwill": "178200000", "cashAndCashEquivalentsAtCarryingValue": "11900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-04-30", "reportedCurrency": "USD", "changeInInventory": "-1500000", "operatingCashflow": "95800000", "capitalExpenditures": "154600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "63800000", "cashflowFromInvestment": "-154600000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-01-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:09.874407+00:00", "is_restated": false, "income_statement": { "revenue": 534500000, "cost_of_revenue": 77500000, "gross_profit": 457000000, "ebit": 41900000, "ebitda": 105900000, "pretax_income": 8700000, "tax_provision": -600000, "net_income": 9300000, "net_income_to_common": 9300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6900000, "total_current_assets": 94400000, "total_assets": 4015800000, "short_term_debt": 84800000, "long_term_debt": 1479100000, "total_debt": 1563900000, "total_liabilities": 3870000000, "total_equity": 145800000, "shares_outstanding": 38180000, "goodwill_and_intangibles": 920800000 }, "cash_flow": { "operating_cash_flow": 108900000, "capital_expenditure": 169900000, "free_cash_flow": 278800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 147235, "ticker_id": 7694, "period_end_date": "2025-01-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:09.874407+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41900000", "ebitda": "105900000", "netIncome": "9300000", "grossProfit": "457000000", "depreciation": "None", "totalRevenue": "534500000", "costOfRevenue": "77500000", "interestIncome": "0", "incomeBeforeTax": "8700000", "interestExpense": "35400000", "operatingIncome": "50200000", "fiscalDateEnding": "2025-01-31", "incomeTaxExpense": "-600000", "reportedCurrency": "USD", "netInterestIncome": "-35400000", "nonInterestIncome": "None", "operatingExpenses": "406800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64000000", "sellingGeneralAndAdministrative": "140200000", "netIncomeFromContinuingOperations": "9300000" }, "balance": { "goodwill": "742600000", "inventory": "39800000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "4015800000", "longTermDebt": "1479100000", "shortTermDebt": "84800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-01-31", "intangibleAssets": "178200000", "reportedCurrency": "USD", "retainedEarnings": "657500000", "totalLiabilities": "3870000000", "otherCurrentAssets": "18500000", "totalCurrentAssets": "94400000", "currentLongTermDebt": "7000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3921400000", "currentAccountsPayable": "134400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3139000000", "totalShareholderEquity": "145800000", "capitalLeaseObligations": "1652900000", "otherCurrentLiabilities": "84400000", "totalCurrentLiabilities": "433900000", "otherNonCurrentLiabilities": "308900000", "totalNonCurrentLiabilities": "3436100000", "cashAndShortTermInvestments": "6900000", "commonStockSharesOutstanding": "38180000", "intangibleAssetsExcludingGoodwill": "178200000", "cashAndCashEquivalentsAtCarryingValue": "6900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-01-31", "reportedCurrency": "USD", "changeInInventory": "-1500000", "operatingCashflow": "108900000", "capitalExpenditures": "169900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "59300000", "cashflowFromInvestment": "-169900000", "stockBasedCompensation": "-4500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-83900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 534500000, "cost_of_revenue": 77500000, "gross_profit": 457000000, "research_and_development": null, "selling_general_admin": 140200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41900000, "depreciation_amortisation": 64000000, "ebitda": 105900000, "interest_expense": 35400000, "interest_income": null, "other_non_operating": null, "pretax_income": 8700000, "tax_provision": -600000, "effective_tax_rate": null, "net_income": 9300000, "net_income_continuing_ops": 9300000, "net_income_to_common": 9300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6900000, "short_term_investments": null, "net_receivables": 29200000, "inventory": 39800000, "other_current_assets": null, "total_current_assets": 94400000, "net_ppe": null, "goodwill": 742600000, "intangible_assets": 178200000, "goodwill_and_intangibles": 920800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3921400000, "total_assets": 4015800000, "short_term_debt": 84800000, "accounts_payable": 134400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 433900000, "long_term_debt": 1479100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3436100000, "total_liabilities": 3870000000, "total_debt": 1563900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 657500000, "total_equity": 145800000, "shares_outstanding": 38180000, "operating_cash_flow": 108900000, "stock_based_compensation": -4500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 169900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -169900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 59300000, "free_cash_flow": 278800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41900000", "ebitda": "105900000", "netIncome": "9300000", "grossProfit": "457000000", "depreciation": "None", "totalRevenue": "534500000", "costOfRevenue": "77500000", "interestIncome": "0", "incomeBeforeTax": "8700000", "interestExpense": "35400000", "operatingIncome": "50200000", "fiscalDateEnding": "2025-01-31", "incomeTaxExpense": "-600000", "reportedCurrency": "USD", "netInterestIncome": "-35400000", "nonInterestIncome": "None", "operatingExpenses": "406800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64000000", "sellingGeneralAndAdministrative": "140200000", "netIncomeFromContinuingOperations": "9300000" }, "balance": { "goodwill": "742600000", "inventory": "39800000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "4015800000", "longTermDebt": "1479100000", "shortTermDebt": "84800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-01-31", "intangibleAssets": "178200000", "reportedCurrency": "USD", "retainedEarnings": "657500000", "totalLiabilities": "3870000000", "otherCurrentAssets": "18500000", "totalCurrentAssets": "94400000", "currentLongTermDebt": "7000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3921400000", "currentAccountsPayable": "134400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3139000000", "totalShareholderEquity": "145800000", "capitalLeaseObligations": "1652900000", "otherCurrentLiabilities": "84400000", "totalCurrentLiabilities": "433900000", "otherNonCurrentLiabilities": "308900000", "totalNonCurrentLiabilities": "3436100000", "cashAndShortTermInvestments": "6900000", "commonStockSharesOutstanding": "38180000", "intangibleAssetsExcludingGoodwill": "178200000", "cashAndCashEquivalentsAtCarryingValue": "6900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-01-31", "reportedCurrency": "USD", "changeInInventory": "-1500000", "operatingCashflow": "108900000", "capitalExpenditures": "169900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "59300000", "cashflowFromInvestment": "-169900000", "stockBasedCompensation": "-4500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-83900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-10-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:09.874407+00:00", "is_restated": false, "income_statement": { "revenue": 453000000, "cost_of_revenue": 67800000, "gross_profit": 385200000, "ebit": -11600000, "ebitda": 42300000, "pretax_income": -41800000, "tax_provision": -9100000, "net_income": -32700000, "net_income_to_common": -32700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8600000, "total_current_assets": 112000000, "total_assets": 3941100000, "short_term_debt": 80100000, "long_term_debt": 1444800000, "total_debt": 1524900000, "total_liabilities": 3714500000, "total_equity": 226600000, "shares_outstanding": 39110000, "goodwill_and_intangibles": 920700000 }, "cash_flow": { "operating_cash_flow": -7200000, "capital_expenditure": 131200000, "free_cash_flow": 124000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 147237, "ticker_id": 7694, "period_end_date": "2024-10-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:09.874407+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11600000", "ebitda": "42300000", "netIncome": "-32700000", "grossProfit": "385200000", "depreciation": "None", "totalRevenue": "453000000", "costOfRevenue": "67800000", "interestIncome": "100000", "incomeBeforeTax": "-41800000", "interestExpense": "32900000", "operatingIncome": "11500000", "fiscalDateEnding": "2024-10-31", "incomeTaxExpense": "-9100000", "reportedCurrency": "USD", "netInterestIncome": "-32900000", "nonInterestIncome": "None", "operatingExpenses": "373700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53900000", "sellingGeneralAndAdministrative": "145500000", "netIncomeFromContinuingOperations": "-32700000" }, "balance": { "goodwill": "742500000", "inventory": "38400000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "3941100000", "longTermDebt": "1444800000", "shortTermDebt": "80100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-10-31", "intangibleAssets": "178200000", "reportedCurrency": "USD", "retainedEarnings": "648200000", "totalLiabilities": "3714500000", "otherCurrentAssets": "20500000", "totalCurrentAssets": "112000000", "currentLongTermDebt": "7000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3829100000", "currentAccountsPayable": "90300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3118400000", "totalShareholderEquity": "226600000", "capitalLeaseObligations": "1666600000", "otherCurrentLiabilities": "79800000", "totalCurrentLiabilities": "391000000", "otherNonCurrentLiabilities": "201600000", "totalNonCurrentLiabilities": "3323500000", "cashAndShortTermInvestments": "8600000", "commonStockSharesOutstanding": "39110000", "intangibleAssetsExcludingGoodwill": "178200000", "cashAndCashEquivalentsAtCarryingValue": "8600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-10-31", "reportedCurrency": "USD", "changeInInventory": "-1100000", "operatingCashflow": "-7200000", "capitalExpenditures": "131200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "133900000", "cashflowFromInvestment": "-131200000", "stockBasedCompensation": "2800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 453000000, "cost_of_revenue": 67800000, "gross_profit": 385200000, "research_and_development": null, "selling_general_admin": 145500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11600000, "depreciation_amortisation": 53900000, "ebitda": 42300000, "interest_expense": 32900000, "interest_income": null, "other_non_operating": null, "pretax_income": -41800000, "tax_provision": -9100000, "effective_tax_rate": null, "net_income": -32700000, "net_income_continuing_ops": -32700000, "net_income_to_common": -32700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8600000, "short_term_investments": null, "net_receivables": 44500000, "inventory": 38400000, "other_current_assets": null, "total_current_assets": 112000000, "net_ppe": null, "goodwill": 742500000, "intangible_assets": 178200000, "goodwill_and_intangibles": 920700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3829100000, "total_assets": 3941100000, "short_term_debt": 80100000, "accounts_payable": 90300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 391000000, "long_term_debt": 1444800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3323500000, "total_liabilities": 3714500000, "total_debt": 1524900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 648200000, "total_equity": 226600000, "shares_outstanding": 39110000, "operating_cash_flow": -7200000, "stock_based_compensation": 2800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 131200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -131200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 133900000, "free_cash_flow": 124000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11600000", "ebitda": "42300000", "netIncome": "-32700000", "grossProfit": "385200000", "depreciation": "None", "totalRevenue": "453000000", "costOfRevenue": "67800000", "interestIncome": "100000", "incomeBeforeTax": "-41800000", "interestExpense": "32900000", "operatingIncome": "11500000", "fiscalDateEnding": "2024-10-31", "incomeTaxExpense": "-9100000", "reportedCurrency": "USD", "netInterestIncome": "-32900000", "nonInterestIncome": "None", "operatingExpenses": "373700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53900000", "sellingGeneralAndAdministrative": "145500000", "netIncomeFromContinuingOperations": "-32700000" }, "balance": { "goodwill": "742500000", "inventory": "38400000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "3941100000", "longTermDebt": "1444800000", "shortTermDebt": "80100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-10-31", "intangibleAssets": "178200000", "reportedCurrency": "USD", "retainedEarnings": "648200000", "totalLiabilities": "3714500000", "otherCurrentAssets": "20500000", "totalCurrentAssets": "112000000", "currentLongTermDebt": "7000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3829100000", "currentAccountsPayable": "90300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3118400000", "totalShareholderEquity": "226600000", "capitalLeaseObligations": "1666600000", "otherCurrentLiabilities": "79800000", "totalCurrentLiabilities": "391000000", "otherNonCurrentLiabilities": "201600000", "totalNonCurrentLiabilities": "3323500000", "cashAndShortTermInvestments": "8600000", "commonStockSharesOutstanding": "39110000", "intangibleAssetsExcludingGoodwill": "178200000", "cashAndCashEquivalentsAtCarryingValue": "8600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32700000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-10-31", "reportedCurrency": "USD", "changeInInventory": "-1100000", "operatingCashflow": "-7200000", "capitalExpenditures": "131200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "133900000", "cashflowFromInvestment": "-131200000", "stockBasedCompensation": "2800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-07-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:09.874407+00:00", "is_restated": false, "income_statement": { "revenue": 557100000, "cost_of_revenue": 81800000, "gross_profit": 475300000, "ebit": 81900000, "ebitda": 139400000, "pretax_income": 50600000, "tax_provision": 10300000, "net_income": 40300000, "net_income_to_common": 40300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13100000, "total_current_assets": 96100000, "total_assets": 3833900000, "short_term_debt": 73700000, "long_term_debt": 1292400000, "total_debt": 1366100000, "total_liabilities": 3549500000, "total_equity": 284400000, "shares_outstanding": 40780000, "goodwill_and_intangibles": 920700000 }, "cash_flow": { "operating_cash_flow": 101800000, "capital_expenditure": 116100000, "free_cash_flow": 217900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 147238, "ticker_id": 7694, "period_end_date": "2024-07-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:09.874407+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "81900000", "ebitda": "139400000", "netIncome": "40300000", "grossProfit": "475300000", "depreciation": "None", "totalRevenue": "557100000", "costOfRevenue": "81800000", "interestIncome": "200000", "incomeBeforeTax": "50600000", "interestExpense": "34100000", "operatingIncome": "84500000", "fiscalDateEnding": "2024-07-31", "incomeTaxExpense": "10300000", "reportedCurrency": "USD", "netInterestIncome": "-33900000", "nonInterestIncome": "None", "operatingExpenses": "390800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57500000", "sellingGeneralAndAdministrative": "159200000", "netIncomeFromContinuingOperations": "40300000" }, "balance": { "goodwill": "742500000", "inventory": "37200000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "3833900000", "longTermDebt": "1292400000", "shortTermDebt": "73700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-07-31", "intangibleAssets": "178200000", "reportedCurrency": "USD", "retainedEarnings": "680900000", "totalLiabilities": "3549500000", "otherCurrentAssets": "25000000", "totalCurrentAssets": "96100000", "currentLongTermDebt": "9000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3737800000", "currentAccountsPayable": "84100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2955600000", "totalShareholderEquity": "284400000", "capitalLeaseObligations": "1654200000", "otherCurrentLiabilities": "77000000", "totalCurrentLiabilities": "408200000", "otherNonCurrentLiabilities": "173700000", "totalNonCurrentLiabilities": "3141300000", "cashAndShortTermInvestments": "13100000", "commonStockSharesOutstanding": "40780000", "intangibleAssetsExcludingGoodwill": "178200000", "cashAndCashEquivalentsAtCarryingValue": "13100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-07-31", "reportedCurrency": "USD", "changeInInventory": "600000", "operatingCashflow": "101800000", "capitalExpenditures": "116100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4900000", "cashflowFromInvestment": "-115900000", "stockBasedCompensation": "2300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 557100000, "cost_of_revenue": 81800000, "gross_profit": 475300000, "research_and_development": null, "selling_general_admin": 159200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81900000, "depreciation_amortisation": 57500000, "ebitda": 139400000, "interest_expense": 34100000, "interest_income": null, "other_non_operating": null, "pretax_income": 50600000, "tax_provision": 10300000, "effective_tax_rate": null, "net_income": 40300000, "net_income_continuing_ops": 40300000, "net_income_to_common": 40300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13100000, "short_term_investments": null, "net_receivables": 20800000, "inventory": 37200000, "other_current_assets": null, "total_current_assets": 96100000, "net_ppe": null, "goodwill": 742500000, "intangible_assets": 178200000, "goodwill_and_intangibles": 920700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3737800000, "total_assets": 3833900000, "short_term_debt": 73700000, "accounts_payable": 84100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 408200000, "long_term_debt": 1292400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3141300000, "total_liabilities": 3549500000, "total_debt": 1366100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 680900000, "total_equity": 284400000, "shares_outstanding": 40780000, "operating_cash_flow": 101800000, "stock_based_compensation": 2300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 116100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -115900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4900000, "free_cash_flow": 217900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "81900000", "ebitda": "139400000", "netIncome": "40300000", "grossProfit": "475300000", "depreciation": "None", "totalRevenue": "557100000", "costOfRevenue": "81800000", "interestIncome": "200000", "incomeBeforeTax": "50600000", "interestExpense": "34100000", "operatingIncome": "84500000", "fiscalDateEnding": "2024-07-31", "incomeTaxExpense": "10300000", "reportedCurrency": "USD", "netInterestIncome": "-33900000", "nonInterestIncome": "None", "operatingExpenses": "390800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57500000", "sellingGeneralAndAdministrative": "159200000", "netIncomeFromContinuingOperations": "40300000" }, "balance": { "goodwill": "742500000", "inventory": "37200000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "3833900000", "longTermDebt": "1292400000", "shortTermDebt": "73700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-07-31", "intangibleAssets": "178200000", "reportedCurrency": "USD", "retainedEarnings": "680900000", "totalLiabilities": "3549500000", "otherCurrentAssets": "25000000", "totalCurrentAssets": "96100000", "currentLongTermDebt": "9000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3737800000", "currentAccountsPayable": "84100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2955600000", "totalShareholderEquity": "284400000", "capitalLeaseObligations": "1654200000", "otherCurrentLiabilities": "77000000", "totalCurrentLiabilities": "408200000", "otherNonCurrentLiabilities": "173700000", "totalNonCurrentLiabilities": "3141300000", "cashAndShortTermInvestments": "13100000", "commonStockSharesOutstanding": "40780000", "intangibleAssetsExcludingGoodwill": "178200000", "cashAndCashEquivalentsAtCarryingValue": "13100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-07-31", "reportedCurrency": "USD", "changeInInventory": "600000", "operatingCashflow": "101800000", "capitalExpenditures": "116100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4900000", "cashflowFromInvestment": "-115900000", "stockBasedCompensation": "2300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-04-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:09.874407+00:00", "is_restated": false, "income_statement": { "revenue": 588100000, "cost_of_revenue": 87300000, "gross_profit": 500800000, "ebit": 82800000, "ebitda": 145600000, "pretax_income": 52400000, "tax_provision": 11000000, "net_income": 41400000, "net_income_to_common": 41400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32100000, "total_current_assets": 137800000, "total_assets": 3785300000, "short_term_debt": 69000000, "long_term_debt": 1289200000, "total_debt": 1358200000, "total_liabilities": 3492800000, "total_equity": 292500000, "shares_outstanding": 41640000, "goodwill_and_intangibles": 920700000 }, "cash_flow": { "operating_cash_flow": 108800000, "capital_expenditure": 113000000, "free_cash_flow": 221800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 147239, "ticker_id": 7694, "period_end_date": "2024-04-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:09.874407+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "82800000", "ebitda": "145600000", "netIncome": "41400000", "grossProfit": "500800000", "depreciation": "None", "totalRevenue": "588100000", "costOfRevenue": "87300000", "interestIncome": "100000", "incomeBeforeTax": "52400000", "interestExpense": "33200000", "operatingIncome": "85500000", "fiscalDateEnding": "2024-04-30", "incomeTaxExpense": "11000000", "reportedCurrency": "USD", "netInterestIncome": "-33100000", "nonInterestIncome": "None", "operatingExpenses": "415300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62800000", "sellingGeneralAndAdministrative": "169600000", "netIncomeFromContinuingOperations": "41400000" }, "balance": { "goodwill": "742500000", "inventory": "37800000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "3785300000", "longTermDebt": "1289200000", "shortTermDebt": "69000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-04-30", "intangibleAssets": "178200000", "reportedCurrency": "USD", "retainedEarnings": "640600000", "totalLiabilities": "3492800000", "otherCurrentAssets": "34100000", "totalCurrentAssets": "137800000", "currentLongTermDebt": "9000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3647500000", "currentAccountsPayable": "109400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2910200000", "totalShareholderEquity": "292500000", "capitalLeaseObligations": "1612000000", "otherCurrentLiabilities": "63000000", "totalCurrentLiabilities": "424100000", "otherNonCurrentLiabilities": "136600000", "totalNonCurrentLiabilities": "3068700000", "cashAndShortTermInvestments": "32100000", "commonStockSharesOutstanding": "41640000", "intangibleAssetsExcludingGoodwill": "178200000", "cashAndCashEquivalentsAtCarryingValue": "32100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-04-30", "reportedCurrency": "USD", "changeInInventory": "-600000", "operatingCashflow": "108800000", "capitalExpenditures": "113000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1200000", "cashflowFromInvestment": "-112800000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 588100000, "cost_of_revenue": 87300000, "gross_profit": 500800000, "research_and_development": null, "selling_general_admin": 169600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82800000, "depreciation_amortisation": 62800000, "ebitda": 145600000, "interest_expense": 33200000, "interest_income": null, "other_non_operating": null, "pretax_income": 52400000, "tax_provision": 11000000, "effective_tax_rate": null, "net_income": 41400000, "net_income_continuing_ops": 41400000, "net_income_to_common": 41400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32100000, "short_term_investments": null, "net_receivables": 33800000, "inventory": 37800000, "other_current_assets": null, "total_current_assets": 137800000, "net_ppe": null, "goodwill": 742500000, "intangible_assets": 178200000, "goodwill_and_intangibles": 920700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3647500000, "total_assets": 3785300000, "short_term_debt": 69000000, "accounts_payable": 109400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 424100000, "long_term_debt": 1289200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3068700000, "total_liabilities": 3492800000, "total_debt": 1358200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 640600000, "total_equity": 292500000, "shares_outstanding": 41640000, "operating_cash_flow": 108800000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 113000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -112800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1200000, "free_cash_flow": 221800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "82800000", "ebitda": "145600000", "netIncome": "41400000", "grossProfit": "500800000", "depreciation": "None", "totalRevenue": "588100000", "costOfRevenue": "87300000", "interestIncome": "100000", "incomeBeforeTax": "52400000", "interestExpense": "33200000", "operatingIncome": "85500000", "fiscalDateEnding": "2024-04-30", "incomeTaxExpense": "11000000", "reportedCurrency": "USD", "netInterestIncome": "-33100000", "nonInterestIncome": "None", "operatingExpenses": "415300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62800000", "sellingGeneralAndAdministrative": "169600000", "netIncomeFromContinuingOperations": "41400000" }, "balance": { "goodwill": "742500000", "inventory": "37800000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "3785300000", "longTermDebt": "1289200000", "shortTermDebt": "69000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-04-30", "intangibleAssets": "178200000", "reportedCurrency": "USD", "retainedEarnings": "640600000", "totalLiabilities": "3492800000", "otherCurrentAssets": "34100000", "totalCurrentAssets": "137800000", "currentLongTermDebt": "9000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3647500000", "currentAccountsPayable": "109400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2910200000", "totalShareholderEquity": "292500000", "capitalLeaseObligations": "1612000000", "otherCurrentLiabilities": "63000000", "totalCurrentLiabilities": "424100000", "otherNonCurrentLiabilities": "136600000", "totalNonCurrentLiabilities": "3068700000", "cashAndShortTermInvestments": "32100000", "commonStockSharesOutstanding": "41640000", "intangibleAssetsExcludingGoodwill": "178200000", "cashAndCashEquivalentsAtCarryingValue": "32100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-04-30", "reportedCurrency": "USD", "changeInInventory": "-600000", "operatingCashflow": "108800000", "capitalExpenditures": "113000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1200000", "cashflowFromInvestment": "-112800000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-01-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:09.874407+00:00", "is_restated": false, "income_statement": { "revenue": 599000000, "cost_of_revenue": 90300000, "gross_profit": 508700000, "ebit": 77500000, "ebitda": 136100000, "pretax_income": 49700000, "tax_provision": 13600000, "net_income": 36100000, "net_income_to_common": 36100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37300000, "total_current_assets": 137500000, "total_assets": 3754400000, "short_term_debt": 72100000, "long_term_debt": 1284000000, "total_debt": 1356100000, "total_liabilities": 3503200000, "total_equity": 251200000, "shares_outstanding": 41180000, "goodwill_and_intangibles": 920700000 }, "cash_flow": { "operating_cash_flow": 97200000, "capital_expenditure": 122600000, "free_cash_flow": 219800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 147240, "ticker_id": 7694, "period_end_date": "2024-01-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:09.874407+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "77500000", "ebitda": "136100000", "netIncome": "36100000", "grossProfit": "508700000", "depreciation": "None", "totalRevenue": "599000000", "costOfRevenue": "90300000", "interestIncome": "None", "incomeBeforeTax": "49700000", "interestExpense": "34900000", "operatingIncome": "89500000", "fiscalDateEnding": "2024-01-31", "incomeTaxExpense": "13600000", "reportedCurrency": "USD", "netInterestIncome": "-34900000", "nonInterestIncome": "None", "operatingExpenses": "419200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58600000", "sellingGeneralAndAdministrative": "179100000", "netIncomeFromContinuingOperations": "36100000" }, "balance": { "goodwill": "742500000", "inventory": "37200000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "3754400000", "longTermDebt": "1284000000", "shortTermDebt": "72100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-01-31", "intangibleAssets": "178200000", "reportedCurrency": "USD", "retainedEarnings": "599200000", "totalLiabilities": "3503200000", "otherCurrentAssets": "18200000", "totalCurrentAssets": "137500000", "currentLongTermDebt": "9000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3616900000", "currentAccountsPayable": "118600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2914600000", "totalShareholderEquity": "251200000", "capitalLeaseObligations": "1621600000", "otherCurrentLiabilities": "91700000", "totalCurrentLiabilities": "435600000", "otherNonCurrentLiabilities": "135300000", "totalNonCurrentLiabilities": "3067600000", "cashAndShortTermInvestments": "37300000", "commonStockSharesOutstanding": "41180000", "intangibleAssetsExcludingGoodwill": "178200000", "cashAndCashEquivalentsAtCarryingValue": "37300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-01-31", "reportedCurrency": "USD", "changeInInventory": "6000000", "operatingCashflow": "97200000", "capitalExpenditures": "122600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2000000", "cashflowFromInvestment": "-121900000", "stockBasedCompensation": "600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 599000000, "cost_of_revenue": 90300000, "gross_profit": 508700000, "research_and_development": null, "selling_general_admin": 179100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 77500000, "depreciation_amortisation": 58600000, "ebitda": 136100000, "interest_expense": 34900000, "interest_income": null, "other_non_operating": null, "pretax_income": 49700000, "tax_provision": 13600000, "effective_tax_rate": null, "net_income": 36100000, "net_income_continuing_ops": 36100000, "net_income_to_common": 36100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37300000, "short_term_investments": null, "net_receivables": 44800000, "inventory": 37200000, "other_current_assets": null, "total_current_assets": 137500000, "net_ppe": null, "goodwill": 742500000, "intangible_assets": 178200000, "goodwill_and_intangibles": 920700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3616900000, "total_assets": 3754400000, "short_term_debt": 72100000, "accounts_payable": 118600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 435600000, "long_term_debt": 1284000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3067600000, "total_liabilities": 3503200000, "total_debt": 1356100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 599200000, "total_equity": 251200000, "shares_outstanding": 41180000, "operating_cash_flow": 97200000, "stock_based_compensation": 600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 122600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -121900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2000000, "free_cash_flow": 219800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "77500000", "ebitda": "136100000", "netIncome": "36100000", "grossProfit": "508700000", "depreciation": "None", "totalRevenue": "599000000", "costOfRevenue": "90300000", "interestIncome": "None", "incomeBeforeTax": "49700000", "interestExpense": "34900000", "operatingIncome": "89500000", "fiscalDateEnding": "2024-01-31", "incomeTaxExpense": "13600000", "reportedCurrency": "USD", "netInterestIncome": "-34900000", "nonInterestIncome": "None", "operatingExpenses": "419200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58600000", "sellingGeneralAndAdministrative": "179100000", "netIncomeFromContinuingOperations": "36100000" }, "balance": { "goodwill": "742500000", "inventory": "37200000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "3754400000", "longTermDebt": "1284000000", "shortTermDebt": "72100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-01-31", "intangibleAssets": "178200000", "reportedCurrency": "USD", "retainedEarnings": "599200000", "totalLiabilities": "3503200000", "otherCurrentAssets": "18200000", "totalCurrentAssets": "137500000", "currentLongTermDebt": "9000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3616900000", "currentAccountsPayable": "118600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2914600000", "totalShareholderEquity": "251200000", "capitalLeaseObligations": "1621600000", "otherCurrentLiabilities": "91700000", "totalCurrentLiabilities": "435600000", "otherNonCurrentLiabilities": "135300000", "totalNonCurrentLiabilities": "3067600000", "cashAndShortTermInvestments": "37300000", "commonStockSharesOutstanding": "41180000", "intangibleAssetsExcludingGoodwill": "178200000", "cashAndCashEquivalentsAtCarryingValue": "37300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-01-31", "reportedCurrency": "USD", "changeInInventory": "6000000", "operatingCashflow": "97200000", "capitalExpenditures": "122600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2000000", "cashflowFromInvestment": "-121900000", "stockBasedCompensation": "600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-10-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:09.874407+00:00", "is_restated": false, "income_statement": { "revenue": 466900000, "cost_of_revenue": 76400000, "gross_profit": 390500000, "ebit": 19100000, "ebitda": 71000000, "pretax_income": -10300000, "tax_provision": -5100000, "net_income": -5200000, "net_income_to_common": -5200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64000000, "total_current_assets": 157000000, "total_assets": 3697800000, "short_term_debt": 79400000, "long_term_debt": 1281300000, "total_debt": 1360700000, "total_liabilities": 3486200000, "total_equity": 211600000, "shares_outstanding": 41810000, "goodwill_and_intangibles": 920700000 }, "cash_flow": { "operating_cash_flow": 70800000, "capital_expenditure": 73800000, "free_cash_flow": 144600000, "dividends_paid": 200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 147242, "ticker_id": 7694, "period_end_date": "2023-10-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:09.874407+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19100000", "ebitda": "71000000", "netIncome": "-5200000", "grossProfit": "390500000", "depreciation": "None", "totalRevenue": "466900000", "costOfRevenue": "76400000", "interestIncome": "3100000", "incomeBeforeTax": "-10300000", "interestExpense": "28900000", "operatingIncome": "18600000", "fiscalDateEnding": "2023-10-31", "incomeTaxExpense": "-5100000", "reportedCurrency": "USD", "netInterestIncome": "-28900000", "nonInterestIncome": "None", "operatingExpenses": "371900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51900000", "sellingGeneralAndAdministrative": "148300000", "netIncomeFromContinuingOperations": "-5200000" }, "balance": { "goodwill": "742500000", "inventory": "43300000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "3697800000", "longTermDebt": "1281300000", "shortTermDebt": "79400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-10-31", "intangibleAssets": "178200000", "reportedCurrency": "USD", "retainedEarnings": "563100000", "totalLiabilities": "3486200000", "otherCurrentAssets": "23400000", "totalCurrentAssets": "157000000", "currentLongTermDebt": "9000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3540800000", "currentAccountsPayable": "69600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2944500000", "totalShareholderEquity": "211600000", "capitalLeaseObligations": "1654200000", "otherCurrentLiabilities": "94100000", "totalCurrentLiabilities": "419300000", "otherNonCurrentLiabilities": "128100000", "totalNonCurrentLiabilities": "3066900000", "cashAndShortTermInvestments": "64000000", "commonStockSharesOutstanding": "41810000", "intangibleAssetsExcludingGoodwill": "178200000", "cashAndCashEquivalentsAtCarryingValue": "64000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5200000", "profitLoss": "None", "dividendPayout": "200000", "fiscalDateEnding": "2023-10-31", "reportedCurrency": "USD", "changeInInventory": "400000", "operatingCashflow": "70800000", "capitalExpenditures": "73800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15600000", "cashflowFromInvestment": "-73800000", "stockBasedCompensation": "3500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 466900000, "cost_of_revenue": 76400000, "gross_profit": 390500000, "research_and_development": null, "selling_general_admin": 148300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19100000, "depreciation_amortisation": 51900000, "ebitda": 71000000, "interest_expense": 28900000, "interest_income": null, "other_non_operating": null, "pretax_income": -10300000, "tax_provision": -5100000, "effective_tax_rate": null, "net_income": -5200000, "net_income_continuing_ops": -5200000, "net_income_to_common": -5200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64000000, "short_term_investments": null, "net_receivables": 26300000, "inventory": 43300000, "other_current_assets": null, "total_current_assets": 157000000, "net_ppe": null, "goodwill": 742500000, "intangible_assets": 178200000, "goodwill_and_intangibles": 920700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3540800000, "total_assets": 3697800000, "short_term_debt": 79400000, "accounts_payable": 69600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 419300000, "long_term_debt": 1281300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3066900000, "total_liabilities": 3486200000, "total_debt": 1360700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 563100000, "total_equity": 211600000, "shares_outstanding": 41810000, "operating_cash_flow": 70800000, "stock_based_compensation": 3500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 73800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -73800000, "dividends_paid": 200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15600000, "free_cash_flow": 144600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19100000", "ebitda": "71000000", "netIncome": "-5200000", "grossProfit": "390500000", "depreciation": "None", "totalRevenue": "466900000", "costOfRevenue": "76400000", "interestIncome": "3100000", "incomeBeforeTax": "-10300000", "interestExpense": "28900000", "operatingIncome": "18600000", "fiscalDateEnding": "2023-10-31", "incomeTaxExpense": "-5100000", "reportedCurrency": "USD", "netInterestIncome": "-28900000", "nonInterestIncome": "None", "operatingExpenses": "371900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51900000", "sellingGeneralAndAdministrative": "148300000", "netIncomeFromContinuingOperations": "-5200000" }, "balance": { "goodwill": "742500000", "inventory": "43300000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "3697800000", "longTermDebt": "1281300000", "shortTermDebt": "79400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-10-31", "intangibleAssets": "178200000", "reportedCurrency": "USD", "retainedEarnings": "563100000", "totalLiabilities": "3486200000", "otherCurrentAssets": "23400000", "totalCurrentAssets": "157000000", "currentLongTermDebt": "9000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3540800000", "currentAccountsPayable": "69600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2944500000", "totalShareholderEquity": "211600000", "capitalLeaseObligations": "1654200000", "otherCurrentLiabilities": "94100000", "totalCurrentLiabilities": "419300000", "otherNonCurrentLiabilities": "128100000", "totalNonCurrentLiabilities": "3066900000", "cashAndShortTermInvestments": "64000000", "commonStockSharesOutstanding": "41810000", "intangibleAssetsExcludingGoodwill": "178200000", "cashAndCashEquivalentsAtCarryingValue": "64000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5200000", "profitLoss": "None", "dividendPayout": "200000", "fiscalDateEnding": "2023-10-31", "reportedCurrency": "USD", "changeInInventory": "400000", "operatingCashflow": "70800000", "capitalExpenditures": "73800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15600000", "cashflowFromInvestment": "-73800000", "stockBasedCompensation": "3500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-07-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:09.874407+00:00", "is_restated": false, "income_statement": { "revenue": 542100000, "cost_of_revenue": 87100000, "gross_profit": 455000000, "ebit": 62900000, "ebitda": 112000000, "pretax_income": 33000000, "tax_provision": 7100000, "net_income": 25900000, "net_income_to_common": 25900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82600000, "total_current_assets": 208000000, "total_assets": 3729400000, "short_term_debt": 78100000, "long_term_debt": 1278700000, "total_debt": 1356800000, "total_liabilities": 3415000000, "total_equity": 314400000, "shares_outstanding": 43380000, "goodwill_and_intangibles": 920700000 }, "cash_flow": { "operating_cash_flow": 103800000, "capital_expenditure": 82600000, "free_cash_flow": 186400000, "dividends_paid": 600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 147243, "ticker_id": 7694, "period_end_date": "2023-07-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:09.874407+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62900000", "ebitda": "112000000", "netIncome": "25900000", "grossProfit": "455000000", "depreciation": "None", "totalRevenue": "542100000", "costOfRevenue": "87100000", "interestIncome": "0", "incomeBeforeTax": "33000000", "interestExpense": "32900000", "operatingIncome": "77100000", "fiscalDateEnding": "2023-07-31", "incomeTaxExpense": "7100000", "reportedCurrency": "USD", "netInterestIncome": "-44100000", "nonInterestIncome": "None", "operatingExpenses": "377900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-11200000", "costofGoodsAndServicesSold": "87100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49100000", "sellingGeneralAndAdministrative": "159200000", "netIncomeFromContinuingOperations": "25900000" }, "balance": { "goodwill": "742500000", "inventory": "43700000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "3729400000", "longTermDebt": "1278700000", "shortTermDebt": "78100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-07-31", "intangibleAssets": "178200000", "reportedCurrency": "USD", "retainedEarnings": "568300000", "totalLiabilities": "3415000000", "otherCurrentAssets": "25100000", "totalCurrentAssets": "208000000", "currentLongTermDebt": "9000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "56600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3521400000", "currentAccountsPayable": "69600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1221700000", "shortLongTermDebtTotal": "2943600000", "totalShareholderEquity": "314400000", "capitalLeaseObligations": "1586800000", "otherCurrentLiabilities": "106500000", "totalCurrentLiabilities": "422500000", "otherNonCurrentLiabilities": "43500000", "totalNonCurrentLiabilities": "2992500000", "cashAndShortTermInvestments": "82600000", "commonStockSharesOutstanding": "43380000", "intangibleAssetsExcludingGoodwill": "178200000", "cashAndCashEquivalentsAtCarryingValue": "82600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25900000", "profitLoss": "None", "dividendPayout": "600000", "fiscalDateEnding": "2023-07-31", "reportedCurrency": "USD", "changeInInventory": "4200000", "operatingCashflow": "103800000", "capitalExpenditures": "82600000", "changeInReceivables": "-1600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30100000", "cashflowFromInvestment": "-82600000", "stockBasedCompensation": "5200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 542100000, "cost_of_revenue": 87100000, "gross_profit": 455000000, "research_and_development": null, "selling_general_admin": 159200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62900000, "depreciation_amortisation": 49100000, "ebitda": 112000000, "interest_expense": 32900000, "interest_income": null, "other_non_operating": null, "pretax_income": 33000000, "tax_provision": 7100000, "effective_tax_rate": null, "net_income": 25900000, "net_income_continuing_ops": 25900000, "net_income_to_common": 25900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 82600000, "short_term_investments": null, "net_receivables": 56600000, "inventory": 43700000, "other_current_assets": null, "total_current_assets": 208000000, "net_ppe": null, "goodwill": 742500000, "intangible_assets": 178200000, "goodwill_and_intangibles": 920700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3521400000, "total_assets": 3729400000, "short_term_debt": 78100000, "accounts_payable": 69600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 422500000, "long_term_debt": 1278700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2992500000, "total_liabilities": 3415000000, "total_debt": 1356800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 568300000, "total_equity": 314400000, "shares_outstanding": 43380000, "operating_cash_flow": 103800000, "stock_based_compensation": 5200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -82600000, "dividends_paid": 600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30100000, "free_cash_flow": 186400000, "net_change_in_cash": -8900000 }, "raw_data": { "income": { "ebit": "62900000", "ebitda": "112000000", "netIncome": "25900000", "grossProfit": "455000000", "depreciation": "None", "totalRevenue": "542100000", "costOfRevenue": "87100000", "interestIncome": "0", "incomeBeforeTax": "33000000", "interestExpense": "32900000", "operatingIncome": "77100000", "fiscalDateEnding": "2023-07-31", "incomeTaxExpense": "7100000", "reportedCurrency": "USD", "netInterestIncome": "-44100000", "nonInterestIncome": "None", "operatingExpenses": "377900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-11200000", "costofGoodsAndServicesSold": "87100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49100000", "sellingGeneralAndAdministrative": "159200000", "netIncomeFromContinuingOperations": "25900000" }, "balance": { "goodwill": "742500000", "inventory": "43700000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "3729400000", "longTermDebt": "1278700000", "shortTermDebt": "78100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-07-31", "intangibleAssets": "178200000", "reportedCurrency": "USD", "retainedEarnings": "568300000", "totalLiabilities": "3415000000", "otherCurrentAssets": "25100000", "totalCurrentAssets": "208000000", "currentLongTermDebt": "9000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "56600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3521400000", "currentAccountsPayable": "69600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1221700000", "shortLongTermDebtTotal": "2943600000", "totalShareholderEquity": "314400000", "capitalLeaseObligations": "1586800000", "otherCurrentLiabilities": "106500000", "totalCurrentLiabilities": "422500000", "otherNonCurrentLiabilities": "43500000", "totalNonCurrentLiabilities": "2992500000", "cashAndShortTermInvestments": "82600000", "commonStockSharesOutstanding": "43380000", "intangibleAssetsExcludingGoodwill": "178200000", "cashAndCashEquivalentsAtCarryingValue": "82600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25900000", "profitLoss": "None", "dividendPayout": "600000", "fiscalDateEnding": "2023-07-31", "reportedCurrency": "USD", "changeInInventory": "4200000", "operatingCashflow": "103800000", "capitalExpenditures": "82600000", "changeInReceivables": "-1600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30100000", "cashflowFromInvestment": "-82600000", "stockBasedCompensation": "5200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-04-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:09.874407+00:00", "is_restated": false, "income_statement": { "revenue": 597300000, "cost_of_revenue": 94300000, "gross_profit": 503000000, "ebit": 120300000, "ebitda": 169200000, "pretax_income": 90700000, "tax_provision": 20600000, "net_income": 70100000, "net_income_to_common": 70100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91500000, "total_current_assets": 207600000, "total_assets": 3694400000, "short_term_debt": 70800000, "long_term_debt": 1221100000, "total_debt": 1291900000, "total_liabilities": 3334500000, "total_equity": 359900000, "shares_outstanding": 48470000, "goodwill_and_intangibles": 920300000 }, "cash_flow": { "operating_cash_flow": 92400000, "capital_expenditure": 51200000, "free_cash_flow": 143600000, "dividends_paid": 100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 147244, "ticker_id": 7694, "period_end_date": "2023-04-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:49:09.874407+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "120300000", "ebitda": "169200000", "netIncome": "70100000", "grossProfit": "503000000", "depreciation": "None", "totalRevenue": "597300000", "costOfRevenue": "94300000", "interestIncome": "1900000", "incomeBeforeTax": "90700000", "interestExpense": "30700000", "operatingIncome": "121400000", "fiscalDateEnding": "2023-04-30", "incomeTaxExpense": "20600000", "reportedCurrency": "USD", "netInterestIncome": "-30700000", "nonInterestIncome": "None", "operatingExpenses": "381600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "94300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48900000", "sellingGeneralAndAdministrative": "162000000", "netIncomeFromContinuingOperations": "70100000" }, "balance": { "goodwill": "742100000", "inventory": "47900000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "3694400000", "longTermDebt": "1221100000", "shortTermDebt": "70800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-04-30", "intangibleAssets": "178200000", "reportedCurrency": "USD", "retainedEarnings": "542400000", "totalLiabilities": "3334500000", "otherCurrentAssets": "27200000", "totalCurrentAssets": "207600000", "currentLongTermDebt": "8500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3486800000", "currentAccountsPayable": "64000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1185500000", "shortLongTermDebtTotal": "2875000000", "totalShareholderEquity": "359900000", "capitalLeaseObligations": "1583100000", "otherCurrentLiabilities": "102200000", "totalCurrentLiabilities": "409500000", "otherNonCurrentLiabilities": "42500000", "totalNonCurrentLiabilities": "2925000000", "cashAndShortTermInvestments": "91500000", "commonStockSharesOutstanding": "48470000", "intangibleAssetsExcludingGoodwill": "178200000", "cashAndCashEquivalentsAtCarryingValue": "91500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70100000", "profitLoss": "None", "dividendPayout": "100000", "fiscalDateEnding": "2023-04-30", "reportedCurrency": "USD", "changeInInventory": "-2500000", "operatingCashflow": "92400000", "capitalExpenditures": "51200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131700000", "cashflowFromInvestment": "-50800000", "stockBasedCompensation": "6700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-90100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-127500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 597300000, "cost_of_revenue": 94300000, "gross_profit": 503000000, "research_and_development": null, "selling_general_admin": 162000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 120300000, "depreciation_amortisation": 48900000, "ebitda": 169200000, "interest_expense": 30700000, "interest_income": null, "other_non_operating": null, "pretax_income": 90700000, "tax_provision": 20600000, "effective_tax_rate": null, "net_income": 70100000, "net_income_continuing_ops": 70100000, "net_income_to_common": 70100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91500000, "short_term_investments": null, "net_receivables": 41000000, "inventory": 47900000, "other_current_assets": null, "total_current_assets": 207600000, "net_ppe": null, "goodwill": 742100000, "intangible_assets": 178200000, "goodwill_and_intangibles": 920300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3486800000, "total_assets": 3694400000, "short_term_debt": 70800000, "accounts_payable": 64000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 409500000, "long_term_debt": 1221100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2925000000, "total_liabilities": 3334500000, "total_debt": 1291900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 542400000, "total_equity": 359900000, "shares_outstanding": 48470000, "operating_cash_flow": 92400000, "stock_based_compensation": 6700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50800000, "dividends_paid": 100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -131700000, "free_cash_flow": 143600000, "net_change_in_cash": -90100000 }, "raw_data": { "income": { "ebit": "120300000", "ebitda": "169200000", "netIncome": "70100000", "grossProfit": "503000000", "depreciation": "None", "totalRevenue": "597300000", "costOfRevenue": "94300000", "interestIncome": "1900000", "incomeBeforeTax": "90700000", "interestExpense": "30700000", "operatingIncome": "121400000", "fiscalDateEnding": "2023-04-30", "incomeTaxExpense": "20600000", "reportedCurrency": "USD", "netInterestIncome": "-30700000", "nonInterestIncome": "None", "operatingExpenses": "381600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "94300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48900000", "sellingGeneralAndAdministrative": "162000000", "netIncomeFromContinuingOperations": "70100000" }, "balance": { "goodwill": "742100000", "inventory": "47900000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "3694400000", "longTermDebt": "1221100000", "shortTermDebt": "70800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-04-30", "intangibleAssets": "178200000", "reportedCurrency": "USD", "retainedEarnings": "542400000", "totalLiabilities": "3334500000", "otherCurrentAssets": "27200000", "totalCurrentAssets": "207600000", "currentLongTermDebt": "8500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3486800000", "currentAccountsPayable": "64000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1185500000", "shortLongTermDebtTotal": "2875000000", "totalShareholderEquity": "359900000", "capitalLeaseObligations": "1583100000", "otherCurrentLiabilities": "102200000", "totalCurrentLiabilities": "409500000", "otherNonCurrentLiabilities": "42500000", "totalNonCurrentLiabilities": "2925000000", "cashAndShortTermInvestments": "91500000", "commonStockSharesOutstanding": "48470000", "intangibleAssetsExcludingGoodwill": "178200000", "cashAndCashEquivalentsAtCarryingValue": "91500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70100000", "profitLoss": "None", "dividendPayout": "100000", "fiscalDateEnding": "2023-04-30", "reportedCurrency": "USD", "changeInInventory": "-2500000", "operatingCashflow": "92400000", "capitalExpenditures": "51200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131700000", "cashflowFromInvestment": "-50800000", "stockBasedCompensation": "6700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-90100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-127500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "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" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2026-01-31" }, "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" ] } } }