{ "ticker": { "uuid": "f22c9666-cdb5-4ff3-9539-3ca4f4fe7e65", "symbol": "SGRY", "name": "Surgery Partners Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/f22c9666-cdb5-4ff3-9539-3ca4f4fe7e65/", "api_url": "https://sharemaestro.com/factors/api/tickers/f22c9666-cdb5-4ff3-9539-3ca4f4fe7e65/" }, "ticker_metadata": { "id": 8203, "uuid": "f22c9666-cdb5-4ff3-9539-3ca4f4fe7e65", "symbol": "SGRY", "name": "Surgery Partners Inc", "asset_type": "equity", "market_cap": 1744714000, "stock_exchange_id": 2, "industry": "Medical Care Facilities", "sector": "Healthcare", "description": "Surgery Partners, Inc. owns and operates a network of surgical facilities and ancillary services in the United States. The company is headquartered in Brentwood, Tennessee.", "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": "f22c9666-cdb5-4ff3-9539-3ca4f4fe7e65", "symbol": "SGRY", "name": "Surgery Partners Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/f22c9666-cdb5-4ff3-9539-3ca4f4fe7e65/", "api_url": "https://sharemaestro.com/factors/api/tickers/f22c9666-cdb5-4ff3-9539-3ca4f4fe7e65/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.5, "value": 0.85, "quality": 0.19, "momentum": 0.05, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 13.71, "market_cap": 1759911570, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1825, "shareholder_yield": 0, "roe": -0.0451, "piotroski_f_score": 5, "momentum_12_1": -0.3773, "volatility_252d": 0.524 }, "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": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:49.989341+00:00", "batch_id": "" }, "size": { "price_close": 13.71, "market_cap": 1759911570, "market_cap_usd": 1759911570, "enterprise_value": 5333711570, "shares_outstanding": 128367000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.0426, "ptbv_ratio": null, "ps_ratio": 0.5264, "pcf_ratio": 6.2854, "pfcf_ratio": 4.9997, "ev_ebitda": 5.4795, "ev_ebit": 6.7074, "ev_sales": 1.5952, "ev_fcf": 15.1526, "earnings_yield": null, "fcf_yield": 0.066, "price_to_sales": 0.5264, "price_to_book": 1.0426, "price_to_cashflow": 6.2854, "ebitda_to_ev": 0.1825, "sales_yield": 0.6269 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2168, "operating_margin": 0.2378, "net_margin": -0.0228, "ebitda_margin": 0.2911, "fcf_margin": 0.1053, "roe": -0.0451, "roa": -0.0095, "roic": 0.1288, "roc_greenblatt": null, "asset_turnover": 0.4158, "cash_conversion": -4.6255, "accruals_ratio": -0.0443, "sbc_to_revenue": 0.0039, "piotroski_f_score": 5, "altman_z_score": 0.9002, "earnings_stability_5y": 0.9648, "revenue_stability_5y": 0.2306, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0901, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.7019, "net_debt_to_ebitda": 3.6715, "debt_to_assets": 0.4671, "interest_coverage": 1.1938, "current_ratio": 1.8609, "quick_ratio": 1.6882, "net_debt": 3573800000, "local_beta": 0.0004, "volatility_252d": 0.524, "volatility_60d": 1.1718, "max_drawdown_12m": -0.514, "risk_adjusted_momentum": -0.7201 }, "growth": { "revenue_growth_1y": 0.0538, "revenue_growth_3y_cagr": 0.0922, "revenue_growth_5y_cagr": 0.1221, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0154, "book_value_growth_1y": -0.0511, "revenue_growth": 0.0538, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0506, "price_return_3m": 0.0262, "price_return_6m": -0.2024, "price_return_9m": -0.3909, "price_return_12m": -0.4088, "price_return_12m_ex1m": -0.3773, "momentum_6m": -0.2024, "momentum_12m": -0.4088, "momentum_12_1": -0.3773, "distance_from_52w_high": -0.4201, "distance_from_52w_low": 0.1932, "relative_strength": -0.5667 }, "raw_ttm": { "revenue_ttm": 3343600000, "gross_profit_ttm": 724800000, "ebit_ttm": 795200000, "ebitda_ttm": 973400000, "net_income_ttm": -76100000, "eps_diluted_ttm": -0.5928, "operating_cash_flow_ttm": 280000000, "capital_expenditure_ttm": 72000000, "fcf_ttm": 352000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 666100000, "cash_and_equivalents": 182300000, "total_current_assets": 1082500000, "total_current_liabilities": 581700000, "net_ppe": null, "total_assets": 8042100000, "total_debt": 3756100000, "total_equity": 1688000000, "net_working_capital": 461100000, "book_value_per_share": 13.1498, "retained_earnings": -851100000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -3557000000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 23, "rank_ptbv": 50, "rank_ps": 15, "rank_pcf": 24, "rank_ev_ebitda": 14, "rank_ev_ebit": 32, "rank_earnings_yield": 50, "rank_fcf_yield": 58, "rank_dividend_yield": 80, "rank_shareholder_yield": 80, "rank_total_yield": 80, "rank_roe": 76, "rank_roc": 50, "rank_roic": 29, "rank_gross_margin": 81, "rank_fcf_margin": 68, "rank_piotroski": 56, "rank_accruals": 47, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 56, "rank_momentum_12m": 92, "rank_momentum_12m_ex1m": 91, "rank_relative_strength": 92 }, "composites": { "value_composite": 15, "quality_composite": 81, "momentum_composite": 95, "growth_composite": 69, "yield_composite": 86, "svqf_composite": 68, "vc1_composite": 8, "vc2_composite": 15, "vc3_composite": 15, "trending_value_composite": null, "overall_composite": 50, "quality_value_composite": 0.4019, "os_score": 0.5, "value_percentile": 0.85, "quality_percentile": 0.19, "momentum_percentile": 0.05, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 87, "small_cap_core_rank": 19, "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": 2881, "ticker_id": 8203, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:49.989341+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.71, "market_cap": 1759911570, "market_cap_usd": 1759911570, "enterprise_value": 5333711570, "shares_outstanding": 128367000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.04260164, "ptbv_ratio": null, "ps_ratio": 0.52635231, "pcf_ratio": 6.28539846, "pfcf_ratio": 4.99974878, "ev_ebitda": 5.47946535, "ev_ebit": 6.70738377, "ev_sales": 1.59520025, "ev_fcf": 15.15258969, "earnings_yield": null, "fcf_yield": 0.06599532, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.21677234, "operating_margin": 0.23782749, "net_margin": -0.0227599, "ebitda_margin": 0.29112334, "fcf_margin": 0.10527575, "roe": -0.04508294, "roa": -0.0094627, "roic": 0.12883609, "roc_greenblatt": null, "asset_turnover": 0.41576205, "cash_conversion": -4.62549277, "accruals_ratio": -0.04427948, "sbc_to_revenue": 0.00388802, "debt_to_equity": 2.70189573, "net_debt_to_ebitda": 3.67146086, "debt_to_assets": 0.46705463, "interest_coverage": 1.19381474, "current_ratio": 1.86092488, "quick_ratio": 1.68815541, "net_debt": 3573800000, "revenue_growth_1y": 0.05379936, "revenue_growth_3y_cagr": 0.0922309, "revenue_growth_5y_cagr": 0.12208103, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.01538462, "book_value_growth_1y": -0.05109053, "piotroski_f_score": 5, "altman_z_score": 0.90015553, "earnings_stability_5y": 0.964847, "revenue_stability_5y": 0.230599, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05055402, "price_return_3m": 0.0261976, "price_return_6m": -0.20244328, "price_return_9m": -0.39093736, "price_return_12m": -0.4087969, "price_return_12m_ex1m": -0.37731781, "distance_from_52w_high": -0.42005076, "distance_from_52w_low": 0.19321149, "relative_strength": -0.56673795, "local_beta": 0.0004, "volatility_252d": 0.523993, "volatility_60d": 1.171812, "max_drawdown_12m": -0.51395939, "revenue_ttm": 3343600000, "gross_profit_ttm": 724800000, "ebit_ttm": 795200000, "ebitda_ttm": 973400000, "net_income_ttm": -76100000, "eps_diluted_ttm": -0.59283149, "operating_cash_flow_ttm": 280000000, "capital_expenditure_ttm": 72000000, "fcf_ttm": 352000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 666100000, "cash_and_equivalents": 182300000, "total_current_assets": 1082500000, "total_current_liabilities": 581700000, "net_ppe": null, "total_assets": 8042100000, "total_debt": 3756100000, "total_equity": 1688000000, "net_working_capital": 461100000, "book_value_per_share": 13.14979707, "retained_earnings": -851100000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -3557000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 23, "rank_ptbv": 50, "rank_ps": 15, "rank_pcf": 24, "rank_ev_ebitda": 14, "rank_ev_ebit": 32, "rank_earnings_yield": 50, "rank_fcf_yield": 58, "rank_dividend_yield": 80, "rank_shareholder_yield": 80, "rank_total_yield": 80, "rank_roe": 76, "rank_roc": 50, "rank_roic": 29, "rank_gross_margin": 81, "rank_fcf_margin": 68, "rank_piotroski": 56, "rank_accruals": 47, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 56, "rank_momentum_12m": 92, "rank_momentum_12m_ex1m": 91, "rank_relative_strength": 92, "value_composite": 15, "quality_composite": 81, "momentum_composite": 95, "growth_composite": 69, "yield_composite": 86, "svqf_composite": 68, "vc1_composite": 8, "vc2_composite": 15, "vc3_composite": 15, "trending_value_composite": null, "overall_composite": 50, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 87, "small_cap_core_rank": 19, "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": 13.71, "os": 0.5, "value": 0.85, "quality": 0.19, "momentum": 0.05, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0451, "momentum_12_1": -0.3773, "complete_fields": { "id": 2881, "ticker_id": 8203, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:49.989341+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.71, "market_cap": 1759911570, "market_cap_usd": 1759911570, "enterprise_value": 5333711570, "shares_outstanding": 128367000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.04260164, "ptbv_ratio": null, "ps_ratio": 0.52635231, "pcf_ratio": 6.28539846, "pfcf_ratio": 4.99974878, "ev_ebitda": 5.47946535, "ev_ebit": 6.70738377, "ev_sales": 1.59520025, "ev_fcf": 15.15258969, "earnings_yield": null, "fcf_yield": 0.06599532, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.21677234, "operating_margin": 0.23782749, "net_margin": -0.0227599, "ebitda_margin": 0.29112334, "fcf_margin": 0.10527575, "roe": -0.04508294, "roa": -0.0094627, "roic": 0.12883609, "roc_greenblatt": null, "asset_turnover": 0.41576205, "cash_conversion": -4.62549277, "accruals_ratio": -0.04427948, "sbc_to_revenue": 0.00388802, "debt_to_equity": 2.70189573, "net_debt_to_ebitda": 3.67146086, "debt_to_assets": 0.46705463, "interest_coverage": 1.19381474, "current_ratio": 1.86092488, "quick_ratio": 1.68815541, "net_debt": 3573800000, "revenue_growth_1y": 0.05379936, "revenue_growth_3y_cagr": 0.0922309, "revenue_growth_5y_cagr": 0.12208103, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.01538462, "book_value_growth_1y": -0.05109053, "piotroski_f_score": 5, "altman_z_score": 0.90015553, "earnings_stability_5y": 0.964847, "revenue_stability_5y": 0.230599, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05055402, "price_return_3m": 0.0261976, "price_return_6m": -0.20244328, "price_return_9m": -0.39093736, "price_return_12m": -0.4087969, "price_return_12m_ex1m": -0.37731781, "distance_from_52w_high": -0.42005076, "distance_from_52w_low": 0.19321149, "relative_strength": -0.56673795, "local_beta": 0.0004, "volatility_252d": 0.523993, "volatility_60d": 1.171812, "max_drawdown_12m": -0.51395939, "revenue_ttm": 3343600000, "gross_profit_ttm": 724800000, "ebit_ttm": 795200000, "ebitda_ttm": 973400000, "net_income_ttm": -76100000, "eps_diluted_ttm": -0.59283149, "operating_cash_flow_ttm": 280000000, "capital_expenditure_ttm": 72000000, "fcf_ttm": 352000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 666100000, "cash_and_equivalents": 182300000, "total_current_assets": 1082500000, "total_current_liabilities": 581700000, "net_ppe": null, "total_assets": 8042100000, "total_debt": 3756100000, "total_equity": 1688000000, "net_working_capital": 461100000, "book_value_per_share": 13.14979707, "retained_earnings": -851100000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -3557000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 23, "rank_ptbv": 50, "rank_ps": 15, "rank_pcf": 24, "rank_ev_ebitda": 14, "rank_ev_ebit": 32, "rank_earnings_yield": 50, "rank_fcf_yield": 58, "rank_dividend_yield": 80, "rank_shareholder_yield": 80, "rank_total_yield": 80, "rank_roe": 76, "rank_roc": 50, "rank_roic": 29, "rank_gross_margin": 81, "rank_fcf_margin": 68, "rank_piotroski": 56, "rank_accruals": 47, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 56, "rank_momentum_12m": 92, "rank_momentum_12m_ex1m": 91, "rank_relative_strength": 92, "value_composite": 15, "quality_composite": 81, "momentum_composite": 95, "growth_composite": 69, "yield_composite": 86, "svqf_composite": 68, "vc1_composite": 8, "vc2_composite": 15, "vc3_composite": 15, "trending_value_composite": null, "overall_composite": 50, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 87, "small_cap_core_rank": 19, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:20.450393+00:00", "is_restated": false, "income_statement": { "revenue": 3308700000, "cost_of_revenue": 2543700000, "gross_profit": 765000000, "ebit": 389500000, "ebitda": 565500000, "pretax_income": 116900000, "tax_provision": 18000000, "net_income": -77900000, "net_income_to_common": -77900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 239900000, "total_current_assets": 1150700000, "total_assets": 8242000000, "short_term_debt": 142000000, "long_term_debt": 3602900000, "total_debt": 3744900000, "total_liabilities": 4715200000, "total_equity": 1712900000, "shares_outstanding": 127209000, "goodwill_and_intangibles": 5235600000 }, "cash_flow": { "operating_cash_flow": 274300000, "capital_expenditure": 78700000, "free_cash_flow": 353000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168507, "ticker_id": 8203, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:20.450393+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "389500000", "ebitda": "565500000", "netIncome": "-77900000", "grossProfit": "765000000", "depreciation": "None", "totalRevenue": "3308700000", "costOfRevenue": "2543700000", "interestIncome": "None", "incomeBeforeTax": "116900000", "interestExpense": "272600000", "operatingIncome": "389500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "18000000", "reportedCurrency": "USD", "netInterestIncome": "-272600000", "nonInterestIncome": "None", "operatingExpenses": "375500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2543700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176000000", "sellingGeneralAndAdministrative": "522700000", "netIncomeFromContinuingOperations": "98900000" }, "balance": { "goodwill": "5194600000", "inventory": "96600000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "8242000000", "longTermDebt": "3602900000", "shortTermDebt": "142000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "41000000", "reportedCurrency": "USD", "retainedEarnings": "-815200000", "totalLiabilities": "4715200000", "otherCurrentAssets": "212000000", "totalCurrentAssets": "1150700000", "currentLongTermDebt": "99300000", "longTermInvestments": "234000000", "shortTermInvestments": "None", "currentNetReceivables": "602200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7091300000", "currentAccountsPayable": "208700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4024800000", "totalShareholderEquity": "1712900000", "capitalLeaseObligations": "322600000", "otherCurrentLiabilities": "264800000", "totalCurrentLiabilities": "615500000", "otherNonCurrentLiabilities": "41200000", "totalNonCurrentLiabilities": "4099700000", "cashAndShortTermInvestments": "239900000", "commonStockSharesOutstanding": "127209000", "intangibleAssetsExcludingGoodwill": "41000000", "cashAndCashEquivalentsAtCarryingValue": "239900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "274300000", "capitalExpenditures": "78700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57300000", "cashflowFromInvestment": "-246600000", "stockBasedCompensation": "14800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "176000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3308700000, "cost_of_revenue": 2543700000, "gross_profit": 765000000, "research_and_development": null, "selling_general_admin": 522700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 389500000, "depreciation_amortisation": 176000000, "ebitda": 565500000, "interest_expense": 272600000, "interest_income": null, "other_non_operating": null, "pretax_income": 116900000, "tax_provision": 18000000, "effective_tax_rate": null, "net_income": -77900000, "net_income_continuing_ops": 98900000, "net_income_to_common": -77900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 239900000, "short_term_investments": null, "net_receivables": 602200000, "inventory": 96600000, "other_current_assets": null, "total_current_assets": 1150700000, "net_ppe": null, "goodwill": 5194600000, "intangible_assets": 41000000, "goodwill_and_intangibles": 5235600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7091300000, "total_assets": 8242000000, "short_term_debt": 142000000, "accounts_payable": 208700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 615500000, "long_term_debt": 3602900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4099700000, "total_liabilities": 4715200000, "total_debt": 3744900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -815200000, "total_equity": 1712900000, "shares_outstanding": 127209000, "operating_cash_flow": 274300000, "stock_based_compensation": 14800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 78700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -246600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -57300000, "free_cash_flow": 353000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "389500000", "ebitda": "565500000", "netIncome": "-77900000", "grossProfit": "765000000", "depreciation": "None", "totalRevenue": "3308700000", "costOfRevenue": "2543700000", "interestIncome": "None", "incomeBeforeTax": "116900000", "interestExpense": "272600000", "operatingIncome": "389500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "18000000", "reportedCurrency": "USD", "netInterestIncome": "-272600000", "nonInterestIncome": "None", "operatingExpenses": "375500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2543700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176000000", "sellingGeneralAndAdministrative": "522700000", "netIncomeFromContinuingOperations": "98900000" }, "balance": { "goodwill": "5194600000", "inventory": "96600000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "8242000000", "longTermDebt": "3602900000", "shortTermDebt": "142000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "41000000", "reportedCurrency": "USD", "retainedEarnings": "-815200000", "totalLiabilities": "4715200000", "otherCurrentAssets": "212000000", "totalCurrentAssets": "1150700000", "currentLongTermDebt": "99300000", "longTermInvestments": "234000000", "shortTermInvestments": "None", "currentNetReceivables": "602200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7091300000", "currentAccountsPayable": "208700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4024800000", "totalShareholderEquity": "1712900000", "capitalLeaseObligations": "322600000", "otherCurrentLiabilities": "264800000", "totalCurrentLiabilities": "615500000", "otherNonCurrentLiabilities": "41200000", "totalNonCurrentLiabilities": "4099700000", "cashAndShortTermInvestments": "239900000", "commonStockSharesOutstanding": "127209000", "intangibleAssetsExcludingGoodwill": "41000000", "cashAndCashEquivalentsAtCarryingValue": "239900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "274300000", "capitalExpenditures": "78700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57300000", "cashflowFromInvestment": "-246600000", "stockBasedCompensation": "14800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "176000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:20.450393+00:00", "is_restated": false, "income_statement": { "revenue": 3114300000, "cost_of_revenue": 2368700000, "gross_profit": 745600000, "ebit": 348800000, "ebitda": 501400000, "pretax_income": 147100000, "tax_provision": 134600000, "net_income": -168100000, "net_income_to_common": -168100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 269500000, "total_current_assets": 1119400000, "total_assets": 7890000000, "short_term_debt": 142400000, "long_term_debt": 3268900000, "total_debt": 3411300000, "total_liabilities": 4254800000, "total_equity": 1789700000, "shares_outstanding": 126122000, "goodwill_and_intangibles": 5113700000 }, "cash_flow": { "operating_cash_flow": 300100000, "capital_expenditure": 90400000, "free_cash_flow": 390500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168512, "ticker_id": 8203, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:20.450393+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "348800000", "ebitda": "501400000", "netIncome": "-168100000", "grossProfit": "745600000", "depreciation": "None", "totalRevenue": "3114300000", "costOfRevenue": "2368700000", "interestIncome": "None", "incomeBeforeTax": "147100000", "interestExpense": "201700000", "operatingIncome": "348800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "134600000", "reportedCurrency": "USD", "netInterestIncome": "-201700000", "nonInterestIncome": "None", "operatingExpenses": "396800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2368700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152600000", "sellingGeneralAndAdministrative": "138700000", "netIncomeFromContinuingOperations": "12500000" }, "balance": { "goodwill": "5068000000", "inventory": "88400000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "7890000000", "longTermDebt": "3268900000", "shortTermDebt": "142400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "45700000", "reportedCurrency": "USD", "retainedEarnings": "-737300000", "totalLiabilities": "4254800000", "otherCurrentAssets": "182400000", "totalCurrentAssets": "1119400000", "currentLongTermDebt": "101400000", "longTermInvestments": "215400000", "shortTermInvestments": "None", "currentNetReceivables": "579100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6770600000", "currentAccountsPayable": "208700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3703400000", "totalShareholderEquity": "1789700000", "capitalLeaseObligations": "333100000", "otherCurrentLiabilities": "273300000", "totalCurrentLiabilities": "624400000", "otherNonCurrentLiabilities": "30200000", "totalNonCurrentLiabilities": "3630400000", "cashAndShortTermInvestments": "269500000", "commonStockSharesOutstanding": "126122000", "intangibleAssetsExcludingGoodwill": "45700000", "cashAndCashEquivalentsAtCarryingValue": "269500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "300100000", "capitalExpenditures": "90400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "262000000", "cashflowFromInvestment": "-488500000", "stockBasedCompensation": "33300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3114300000, "cost_of_revenue": 2368700000, "gross_profit": 745600000, "research_and_development": null, "selling_general_admin": 138700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 348800000, "depreciation_amortisation": 152600000, "ebitda": 501400000, "interest_expense": 201700000, "interest_income": null, "other_non_operating": null, "pretax_income": 147100000, "tax_provision": 134600000, "effective_tax_rate": null, "net_income": -168100000, "net_income_continuing_ops": 12500000, "net_income_to_common": -168100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 269500000, "short_term_investments": null, "net_receivables": 579100000, "inventory": 88400000, "other_current_assets": null, "total_current_assets": 1119400000, "net_ppe": null, "goodwill": 5068000000, "intangible_assets": 45700000, "goodwill_and_intangibles": 5113700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6770600000, "total_assets": 7890000000, "short_term_debt": 142400000, "accounts_payable": 208700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 624400000, "long_term_debt": 3268900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3630400000, "total_liabilities": 4254800000, "total_debt": 3411300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -737300000, "total_equity": 1789700000, "shares_outstanding": 126122000, "operating_cash_flow": 300100000, "stock_based_compensation": 33300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 90400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -488500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 262000000, "free_cash_flow": 390500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "348800000", "ebitda": "501400000", "netIncome": "-168100000", "grossProfit": "745600000", "depreciation": "None", "totalRevenue": "3114300000", "costOfRevenue": "2368700000", "interestIncome": "None", "incomeBeforeTax": "147100000", "interestExpense": "201700000", "operatingIncome": "348800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "134600000", "reportedCurrency": "USD", "netInterestIncome": "-201700000", "nonInterestIncome": "None", "operatingExpenses": "396800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2368700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152600000", "sellingGeneralAndAdministrative": "138700000", "netIncomeFromContinuingOperations": "12500000" }, "balance": { "goodwill": "5068000000", "inventory": "88400000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "7890000000", "longTermDebt": "3268900000", "shortTermDebt": "142400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "45700000", "reportedCurrency": "USD", "retainedEarnings": "-737300000", "totalLiabilities": "4254800000", "otherCurrentAssets": "182400000", "totalCurrentAssets": "1119400000", "currentLongTermDebt": "101400000", "longTermInvestments": "215400000", "shortTermInvestments": "None", "currentNetReceivables": "579100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6770600000", "currentAccountsPayable": "208700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3703400000", "totalShareholderEquity": "1789700000", "capitalLeaseObligations": "333100000", "otherCurrentLiabilities": "273300000", "totalCurrentLiabilities": "624400000", "otherNonCurrentLiabilities": "30200000", "totalNonCurrentLiabilities": "3630400000", "cashAndShortTermInvestments": "269500000", "commonStockSharesOutstanding": "126122000", "intangibleAssetsExcludingGoodwill": "45700000", "cashAndCashEquivalentsAtCarryingValue": "269500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "300100000", "capitalExpenditures": "90400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "262000000", "cashflowFromInvestment": "-488500000", "stockBasedCompensation": "33300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:20.450393+00:00", "is_restated": false, "income_statement": { "revenue": 2743300000, "cost_of_revenue": 2095800000, "gross_profit": 647500000, "ebit": 328000000, "ebitda": 446100000, "pretax_income": 135000000, "tax_provision": -300000, "net_income": -11900000, "net_income_to_common": -11900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 195900000, "total_current_assets": 895000000, "total_assets": 6876700000, "short_term_debt": 110900000, "long_term_debt": 2701800000, "total_debt": 2812700000, "total_liabilities": 3514800000, "total_equity": 1987200000, "shares_outstanding": 125613000, "goodwill_and_intangibles": 4380800000 }, "cash_flow": { "operating_cash_flow": 293800000, "capital_expenditure": 88800000, "free_cash_flow": 382600000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168517, "ticker_id": 8203, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:20.450393+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "328000000", "ebitda": "446100000", "netIncome": "-11900000", "grossProfit": "647500000", "depreciation": "None", "totalRevenue": "2743300000", "costOfRevenue": "2095800000", "interestIncome": "None", "incomeBeforeTax": "135000000", "interestExpense": "193000000", "operatingIncome": "328000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-300000", "reportedCurrency": "USD", "netInterestIncome": "-205300000", "nonInterestIncome": "None", "operatingExpenses": "319500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2095800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118100000", "sellingGeneralAndAdministrative": "120900000", "netIncomeFromContinuingOperations": "111900000" }, "balance": { "goodwill": "4326000000", "inventory": "75200000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "6876700000", "longTermDebt": "2701800000", "shortTermDebt": "110900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "54800000", "reportedCurrency": "USD", "retainedEarnings": "-569200000", "totalLiabilities": "3514800000", "otherCurrentAssets": "127500000", "totalCurrentAssets": "895000000", "currentLongTermDebt": "73300000", "longTermInvestments": "184100000", "shortTermInvestments": "74600000", "currentNetReceivables": "496400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5981700000", "currentAccountsPayable": "171800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3061600000", "totalShareholderEquity": "1987200000", "capitalLeaseObligations": "286500000", "otherCurrentLiabilities": "240300000", "totalCurrentLiabilities": "523000000", "otherNonCurrentLiabilities": "41100000", "totalNonCurrentLiabilities": "2991800000", "cashAndShortTermInvestments": "195900000", "commonStockSharesOutstanding": "125613000", "intangibleAssetsExcludingGoodwill": "54800000", "cashAndCashEquivalentsAtCarryingValue": "195900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "135300000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "293800000", "capitalExpenditures": "88800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-155200000", "cashflowFromInvestment": "-225600000", "stockBasedCompensation": "17700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2743300000, "cost_of_revenue": 2095800000, "gross_profit": 647500000, "research_and_development": null, "selling_general_admin": 120900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 328000000, "depreciation_amortisation": 118100000, "ebitda": 446100000, "interest_expense": 193000000, "interest_income": null, "other_non_operating": null, "pretax_income": 135000000, "tax_provision": -300000, "effective_tax_rate": null, "net_income": -11900000, "net_income_continuing_ops": 111900000, "net_income_to_common": -11900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 195900000, "short_term_investments": 74600000, "net_receivables": 496400000, "inventory": 75200000, "other_current_assets": null, "total_current_assets": 895000000, "net_ppe": null, "goodwill": 4326000000, "intangible_assets": 54800000, "goodwill_and_intangibles": 4380800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5981700000, "total_assets": 6876700000, "short_term_debt": 110900000, "accounts_payable": 171800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 523000000, "long_term_debt": 2701800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2991800000, "total_liabilities": 3514800000, "total_debt": 2812700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -569200000, "total_equity": 1987200000, "shares_outstanding": 125613000, "operating_cash_flow": 293800000, "stock_based_compensation": 17700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 88800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -225600000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -155200000, "free_cash_flow": 382600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "328000000", "ebitda": "446100000", "netIncome": "-11900000", "grossProfit": "647500000", "depreciation": "None", "totalRevenue": "2743300000", "costOfRevenue": "2095800000", "interestIncome": "None", "incomeBeforeTax": "135000000", "interestExpense": "193000000", "operatingIncome": "328000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-300000", "reportedCurrency": "USD", "netInterestIncome": "-205300000", "nonInterestIncome": "None", "operatingExpenses": "319500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2095800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118100000", "sellingGeneralAndAdministrative": "120900000", "netIncomeFromContinuingOperations": "111900000" }, "balance": { "goodwill": "4326000000", "inventory": "75200000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "6876700000", "longTermDebt": "2701800000", "shortTermDebt": "110900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "54800000", "reportedCurrency": "USD", "retainedEarnings": "-569200000", "totalLiabilities": "3514800000", "otherCurrentAssets": "127500000", "totalCurrentAssets": "895000000", "currentLongTermDebt": "73300000", "longTermInvestments": "184100000", "shortTermInvestments": "74600000", "currentNetReceivables": "496400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5981700000", "currentAccountsPayable": "171800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3061600000", "totalShareholderEquity": "1987200000", "capitalLeaseObligations": "286500000", "otherCurrentLiabilities": "240300000", "totalCurrentLiabilities": "523000000", "otherNonCurrentLiabilities": "41100000", "totalNonCurrentLiabilities": "2991800000", "cashAndShortTermInvestments": "195900000", "commonStockSharesOutstanding": "125613000", "intangibleAssetsExcludingGoodwill": "54800000", "cashAndCashEquivalentsAtCarryingValue": "195900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "135300000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "293800000", "capitalExpenditures": "88800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-155200000", "cashflowFromInvestment": "-225600000", "stockBasedCompensation": "17700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:20.450393+00:00", "is_restated": false, "income_statement": { "revenue": 2539300000, "cost_of_revenue": 1964400000, "gross_profit": 574900000, "ebit": 345200000, "ebitda": 460000000, "pretax_income": 110300000, "tax_provision": 23300000, "net_income": -54600000, "net_income_to_common": -54600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 282900000, "total_current_assets": 921000000, "total_assets": 6682100000, "short_term_debt": 99300000, "long_term_debt": 2559000000, "total_debt": 2658300000, "total_liabilities": 3399200000, "total_equity": 1998200000, "shares_outstanding": 91952000, "goodwill_and_intangibles": 4179400000 }, "cash_flow": { "operating_cash_flow": 158800000, "capital_expenditure": 80600000, "free_cash_flow": 239400000, "dividends_paid": 146800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168522, "ticker_id": 8203, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:20.450393+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "345200000", "ebitda": "460000000", "netIncome": "-54600000", "grossProfit": "574900000", "depreciation": "None", "totalRevenue": "2539300000", "costOfRevenue": "1964400000", "interestIncome": "None", "incomeBeforeTax": "110300000", "interestExpense": "234900000", "operatingIncome": "345200000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "23300000", "reportedCurrency": "USD", "netInterestIncome": "-234900000", "nonInterestIncome": "None", "operatingExpenses": "229700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1964400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114800000", "sellingGeneralAndAdministrative": "102200000", "netIncomeFromContinuingOperations": "87000000" }, "balance": { "goodwill": "4137100000", "inventory": "71400000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "6682100000", "longTermDebt": "2559000000", "shortTermDebt": "99300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "42300000", "reportedCurrency": "USD", "retainedEarnings": "-557300000", "totalLiabilities": "3399200000", "otherCurrentAssets": "110400000", "totalCurrentAssets": "921000000", "currentLongTermDebt": "62800000", "longTermInvestments": "190300000", "shortTermInvestments": "None", "currentNetReceivables": "456300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5761100000", "currentAccountsPayable": "151600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1155700000", "shortLongTermDebtTotal": "2929700000", "totalShareholderEquity": "1998200000", "capitalLeaseObligations": "307900000", "otherCurrentLiabilities": "239300000", "totalCurrentLiabilities": "493400000", "otherNonCurrentLiabilities": "75400000", "totalNonCurrentLiabilities": "2905800000", "cashAndShortTermInvestments": "282900000", "commonStockSharesOutstanding": "91952000", "intangibleAssetsExcludingGoodwill": "42300000", "cashAndCashEquivalentsAtCarryingValue": "282900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "87000000", "profitLoss": "None", "dividendPayout": "146800000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "158800000", "capitalExpenditures": "80600000", "changeInReceivables": "-35300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "42100000", "cashflowFromInvestment": "-307900000", "stockBasedCompensation": "18400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "146800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-107000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "854300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2539300000, "cost_of_revenue": 1964400000, "gross_profit": 574900000, "research_and_development": null, "selling_general_admin": 102200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 345200000, "depreciation_amortisation": 114800000, "ebitda": 460000000, "interest_expense": 234900000, "interest_income": null, "other_non_operating": null, "pretax_income": 110300000, "tax_provision": 23300000, "effective_tax_rate": null, "net_income": -54600000, "net_income_continuing_ops": 87000000, "net_income_to_common": -54600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 282900000, "short_term_investments": null, "net_receivables": 456300000, "inventory": 71400000, "other_current_assets": null, "total_current_assets": 921000000, "net_ppe": null, "goodwill": 4137100000, "intangible_assets": 42300000, "goodwill_and_intangibles": 4179400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5761100000, "total_assets": 6682100000, "short_term_debt": 99300000, "accounts_payable": 151600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 493400000, "long_term_debt": 2559000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2905800000, "total_liabilities": 3399200000, "total_debt": 2658300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -557300000, "total_equity": 1998200000, "shares_outstanding": 91952000, "operating_cash_flow": 158800000, "stock_based_compensation": 18400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -307900000, "dividends_paid": 146800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 42100000, "free_cash_flow": 239400000, "net_change_in_cash": -107000000 }, "raw_data": { "income": { "ebit": "345200000", "ebitda": "460000000", "netIncome": "-54600000", "grossProfit": "574900000", "depreciation": "None", "totalRevenue": "2539300000", "costOfRevenue": "1964400000", "interestIncome": "None", "incomeBeforeTax": "110300000", "interestExpense": "234900000", "operatingIncome": "345200000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "23300000", "reportedCurrency": "USD", "netInterestIncome": "-234900000", "nonInterestIncome": "None", "operatingExpenses": "229700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1964400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114800000", "sellingGeneralAndAdministrative": "102200000", "netIncomeFromContinuingOperations": "87000000" }, "balance": { "goodwill": "4137100000", "inventory": "71400000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "6682100000", "longTermDebt": "2559000000", "shortTermDebt": "99300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "42300000", "reportedCurrency": "USD", "retainedEarnings": "-557300000", "totalLiabilities": "3399200000", "otherCurrentAssets": "110400000", "totalCurrentAssets": "921000000", "currentLongTermDebt": "62800000", "longTermInvestments": "190300000", "shortTermInvestments": "None", "currentNetReceivables": "456300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5761100000", "currentAccountsPayable": "151600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1155700000", "shortLongTermDebtTotal": "2929700000", "totalShareholderEquity": "1998200000", "capitalLeaseObligations": "307900000", "otherCurrentLiabilities": "239300000", "totalCurrentLiabilities": "493400000", "otherNonCurrentLiabilities": "75400000", "totalNonCurrentLiabilities": "2905800000", "cashAndShortTermInvestments": "282900000", "commonStockSharesOutstanding": "91952000", "intangibleAssetsExcludingGoodwill": "42300000", "cashAndCashEquivalentsAtCarryingValue": "282900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "87000000", "profitLoss": "None", "dividendPayout": "146800000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "158800000", "capitalExpenditures": "80600000", "changeInReceivables": "-35300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "42100000", "cashflowFromInvestment": "-307900000", "stockBasedCompensation": "18400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "146800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-107000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "854300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:20.450393+00:00", "is_restated": false, "income_statement": { "revenue": 2225100000, "cost_of_revenue": 1733700000, "gross_profit": 491400000, "ebit": 302200000, "ebitda": 401000000, "pretax_income": 81200000, "tax_provision": 10500000, "net_income": -70900000, "net_income_to_common": -70900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 389900000, "total_current_assets": 946100000, "total_assets": 6117600000, "short_term_debt": 100500000, "long_term_debt": 2878400000, "total_debt": 2978900000, "total_liabilities": 3817800000, "total_equity": 1089000000, "shares_outstanding": 72427000, "goodwill_and_intangibles": 3955500000 }, "cash_flow": { "operating_cash_flow": 87100000, "capital_expenditure": 57600000, "free_cash_flow": 144700000, "dividends_paid": 5100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168527, "ticker_id": 8203, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:20.450393+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "302200000", "ebitda": "401000000", "netIncome": "-70900000", "grossProfit": "491400000", "depreciation": "None", "totalRevenue": "2225100000", "costOfRevenue": "1733700000", "interestIncome": "None", "incomeBeforeTax": "81200000", "interestExpense": "221000000", "operatingIncome": "302200000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "10500000", "reportedCurrency": "USD", "netInterestIncome": "-221000000", "nonInterestIncome": "None", "operatingExpenses": "189200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1733700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98800000", "sellingGeneralAndAdministrative": "104000000", "netIncomeFromContinuingOperations": "70700000" }, "balance": { "goodwill": "3911800000", "inventory": "61100000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "6117600000", "longTermDebt": "2878400000", "shortTermDebt": "100500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "43700000", "reportedCurrency": "USD", "retainedEarnings": "-502700000", "totalLiabilities": "3817800000", "otherCurrentAssets": "64900000", "totalCurrentAssets": "946100000", "currentLongTermDebt": "60400000", "longTermInvestments": "88700000", "shortTermInvestments": "None", "currentNetReceivables": "430200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5171500000", "currentAccountsPayable": "124900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "953800000", "shortLongTermDebtTotal": "3294500000", "totalShareholderEquity": "1089000000", "capitalLeaseObligations": "355700000", "otherCurrentLiabilities": "247000000", "totalCurrentLiabilities": "536800000", "otherNonCurrentLiabilities": "87000000", "totalNonCurrentLiabilities": "3281000000", "cashAndShortTermInvestments": "389900000", "commonStockSharesOutstanding": "72427000", "intangibleAssetsExcludingGoodwill": "43700000", "cashAndCashEquivalentsAtCarryingValue": "389900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70700000", "profitLoss": "None", "dividendPayout": "5100000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "87100000", "capitalExpenditures": "57600000", "changeInReceivables": "-32100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "316300000", "cashflowFromInvestment": "-331700000", "stockBasedCompensation": "17400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "71700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-233500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2225100000, "cost_of_revenue": 1733700000, "gross_profit": 491400000, "research_and_development": null, "selling_general_admin": 104000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 302200000, "depreciation_amortisation": 98800000, "ebitda": 401000000, "interest_expense": 221000000, "interest_income": null, "other_non_operating": null, "pretax_income": 81200000, "tax_provision": 10500000, "effective_tax_rate": null, "net_income": -70900000, "net_income_continuing_ops": 70700000, "net_income_to_common": -70900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 389900000, "short_term_investments": null, "net_receivables": 430200000, "inventory": 61100000, "other_current_assets": null, "total_current_assets": 946100000, "net_ppe": null, "goodwill": 3911800000, "intangible_assets": 43700000, "goodwill_and_intangibles": 3955500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5171500000, "total_assets": 6117600000, "short_term_debt": 100500000, "accounts_payable": 124900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 536800000, "long_term_debt": 2878400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3281000000, "total_liabilities": 3817800000, "total_debt": 2978900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -502700000, "total_equity": 1089000000, "shares_outstanding": 72427000, "operating_cash_flow": 87100000, "stock_based_compensation": 17400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -331700000, "dividends_paid": 5100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 316300000, "free_cash_flow": 144700000, "net_change_in_cash": 71700000 }, "raw_data": { "income": { "ebit": "302200000", "ebitda": "401000000", "netIncome": "-70900000", "grossProfit": "491400000", "depreciation": "None", "totalRevenue": "2225100000", "costOfRevenue": "1733700000", "interestIncome": "None", "incomeBeforeTax": "81200000", "interestExpense": "221000000", "operatingIncome": "302200000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "10500000", "reportedCurrency": "USD", "netInterestIncome": "-221000000", "nonInterestIncome": "None", "operatingExpenses": "189200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1733700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98800000", "sellingGeneralAndAdministrative": "104000000", "netIncomeFromContinuingOperations": "70700000" }, "balance": { "goodwill": "3911800000", "inventory": "61100000", "commonStock": "900000", "currentDebt": "None", "investments": "None", "totalAssets": "6117600000", "longTermDebt": "2878400000", "shortTermDebt": "100500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "43700000", "reportedCurrency": "USD", "retainedEarnings": "-502700000", "totalLiabilities": "3817800000", "otherCurrentAssets": "64900000", "totalCurrentAssets": "946100000", "currentLongTermDebt": "60400000", "longTermInvestments": "88700000", "shortTermInvestments": "None", "currentNetReceivables": "430200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5171500000", "currentAccountsPayable": "124900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "953800000", "shortLongTermDebtTotal": "3294500000", "totalShareholderEquity": "1089000000", "capitalLeaseObligations": "355700000", "otherCurrentLiabilities": "247000000", "totalCurrentLiabilities": "536800000", "otherNonCurrentLiabilities": "87000000", "totalNonCurrentLiabilities": "3281000000", "cashAndShortTermInvestments": "389900000", "commonStockSharesOutstanding": "72427000", "intangibleAssetsExcludingGoodwill": "43700000", "cashAndCashEquivalentsAtCarryingValue": "389900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70700000", "profitLoss": "None", "dividendPayout": "5100000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "87100000", "capitalExpenditures": "57600000", "changeInReceivables": "-32100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "316300000", "cashflowFromInvestment": "-331700000", "stockBasedCompensation": "17400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "71700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-233500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:20.450393+00:00", "is_restated": false, "income_statement": { "revenue": 1860100000, "cost_of_revenue": 1480300000, "gross_profit": 379800000, "ebit": 183000000, "ebitda": 277800000, "pretax_income": -18800000, "tax_provision": -20100000, "net_income": -116100000, "net_income_to_common": -116100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 317900000, "total_current_assets": 801500000, "total_assets": 5413200000, "short_term_debt": 103600000, "long_term_debt": 2792400000, "total_debt": 2896000000, "total_liabilities": 3789800000, "total_equity": 550100000, "shares_outstanding": 48776000, "goodwill_and_intangibles": 3514900000 }, "cash_flow": { "operating_cash_flow": 246900000, "capital_expenditure": 42900000, "free_cash_flow": 289800000, "dividends_paid": 109600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168532, "ticker_id": 8203, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:20.450393+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "183000000", "ebitda": "277800000", "netIncome": "-116100000", "grossProfit": "379800000", "depreciation": "None", "totalRevenue": "1860100000", "costOfRevenue": "1480300000", "interestIncome": "None", "incomeBeforeTax": "-18800000", "interestExpense": "201800000", "operatingIncome": "183000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-20100000", "reportedCurrency": "USD", "netInterestIncome": "-201800000", "nonInterestIncome": "None", "operatingExpenses": "196800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1480300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94800000", "sellingGeneralAndAdministrative": "97100000", "netIncomeFromContinuingOperations": "1300000" }, "balance": { "goodwill": "3468000000", "inventory": "56400000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "5413200000", "longTermDebt": "2792400000", "shortTermDebt": "103600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "46900000", "reportedCurrency": "USD", "retainedEarnings": "-431800000", "totalLiabilities": "3789800000", "otherCurrentAssets": "45000000", "totalCurrentAssets": "801500000", "currentLongTermDebt": "64400000", "longTermInvestments": "90300000", "shortTermInvestments": "90000000", "currentNetReceivables": "382200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4611700000", "currentAccountsPayable": "100200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "854700000", "shortLongTermDebtTotal": "3196900000", "totalShareholderEquity": "550100000", "capitalLeaseObligations": "340100000", "otherCurrentLiabilities": "243200000", "totalCurrentLiabilities": "556800000", "otherNonCurrentLiabilities": "139700000", "totalNonCurrentLiabilities": "3233000000", "cashAndShortTermInvestments": "317900000", "commonStockSharesOutstanding": "48776000", "intangibleAssetsExcludingGoodwill": "46900000", "cashAndCashEquivalentsAtCarryingValue": "317900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1300000", "profitLoss": "None", "dividendPayout": "109600000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "246900000", "capitalExpenditures": "42900000", "changeInReceivables": "-46600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "66700000", "cashflowFromInvestment": "-88400000", "stockBasedCompensation": "13200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "109600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "225200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1860100000, "cost_of_revenue": 1480300000, "gross_profit": 379800000, "research_and_development": null, "selling_general_admin": 97100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 183000000, "depreciation_amortisation": 94800000, "ebitda": 277800000, "interest_expense": 201800000, "interest_income": null, "other_non_operating": null, "pretax_income": -18800000, "tax_provision": -20100000, "effective_tax_rate": null, "net_income": -116100000, "net_income_continuing_ops": 1300000, "net_income_to_common": -116100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 317900000, "short_term_investments": 90000000, "net_receivables": 382200000, "inventory": 56400000, "other_current_assets": null, "total_current_assets": 801500000, "net_ppe": null, "goodwill": 3468000000, "intangible_assets": 46900000, "goodwill_and_intangibles": 3514900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4611700000, "total_assets": 5413200000, "short_term_debt": 103600000, "accounts_payable": 100200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 556800000, "long_term_debt": 2792400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3233000000, "total_liabilities": 3789800000, "total_debt": 2896000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -431800000, "total_equity": 550100000, "shares_outstanding": 48776000, "operating_cash_flow": 246900000, "stock_based_compensation": 13200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -88400000, "dividends_paid": 109600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 66700000, "free_cash_flow": 289800000, "net_change_in_cash": 225200000 }, "raw_data": { "income": { "ebit": "183000000", "ebitda": "277800000", "netIncome": "-116100000", "grossProfit": "379800000", "depreciation": "None", "totalRevenue": "1860100000", "costOfRevenue": "1480300000", "interestIncome": "None", "incomeBeforeTax": "-18800000", "interestExpense": "201800000", "operatingIncome": "183000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-20100000", "reportedCurrency": "USD", "netInterestIncome": "-201800000", "nonInterestIncome": "None", "operatingExpenses": "196800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1480300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94800000", "sellingGeneralAndAdministrative": "97100000", "netIncomeFromContinuingOperations": "1300000" }, "balance": { "goodwill": "3468000000", "inventory": "56400000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "5413200000", "longTermDebt": "2792400000", "shortTermDebt": "103600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "46900000", "reportedCurrency": "USD", "retainedEarnings": "-431800000", "totalLiabilities": "3789800000", "otherCurrentAssets": "45000000", "totalCurrentAssets": "801500000", "currentLongTermDebt": "64400000", "longTermInvestments": "90300000", "shortTermInvestments": "90000000", "currentNetReceivables": "382200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4611700000", "currentAccountsPayable": "100200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "854700000", "shortLongTermDebtTotal": "3196900000", "totalShareholderEquity": "550100000", "capitalLeaseObligations": "340100000", "otherCurrentLiabilities": "243200000", "totalCurrentLiabilities": "556800000", "otherNonCurrentLiabilities": "139700000", "totalNonCurrentLiabilities": "3233000000", "cashAndShortTermInvestments": "317900000", "commonStockSharesOutstanding": "48776000", "intangibleAssetsExcludingGoodwill": "46900000", "cashAndCashEquivalentsAtCarryingValue": "317900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1300000", "profitLoss": "None", "dividendPayout": "109600000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "246900000", "capitalExpenditures": "42900000", "changeInReceivables": "-46600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "66700000", "cashflowFromInvestment": "-88400000", "stockBasedCompensation": "13200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "109600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "225200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:20.450393+00:00", "is_restated": false, "income_statement": { "revenue": 1831400000, "cost_of_revenue": 1407600000, "gross_profit": 423800000, "ebit": 233500000, "ebitda": 310000000, "pretax_income": 54600000, "tax_provision": 9500000, "net_income": -74800000, "net_income_to_common": -74800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92700000, "total_current_assets": 525500000, "total_assets": 5018900000, "short_term_debt": 93300000, "long_term_debt": 2524700000, "total_debt": 2618000000, "total_liabilities": 3319500000, "total_equity": 691800000, "shares_outstanding": 48280000, "goodwill_and_intangibles": 3449700000 }, "cash_flow": { "operating_cash_flow": 129500000, "capital_expenditure": 73600000, "free_cash_flow": 203100000, "dividends_paid": 121200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168537, "ticker_id": 8203, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:20.450393+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "233500000", "ebitda": "310000000", "netIncome": "-74800000", "grossProfit": "423800000", "depreciation": "None", "totalRevenue": "1831400000", "costOfRevenue": "1407600000", "interestIncome": "178900000", "incomeBeforeTax": "54600000", "interestExpense": "178900000", "operatingIncome": "235900000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "9500000", "reportedCurrency": "USD", "netInterestIncome": "-178900000", "nonInterestIncome": "None", "operatingExpenses": "187900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1407600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76500000", "sellingGeneralAndAdministrative": "88600000", "netIncomeFromContinuingOperations": "45100000" }, "balance": { "goodwill": "3402400000", "inventory": "46300000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "5018900000", "longTermDebt": "2524700000", "shortTermDebt": "93300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "47300000", "reportedCurrency": "USD", "retainedEarnings": "-315700000", "totalLiabilities": "3319500000", "otherCurrentAssets": "59600000", "totalCurrentAssets": "525500000", "currentLongTermDebt": "56000000", "longTermInvestments": "93200000", "shortTermInvestments": "None", "currentNetReceivables": "326900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4493400000", "currentAccountsPayable": "96700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "821000000", "shortLongTermDebtTotal": "2901100000", "totalShareholderEquity": "691800000", "capitalLeaseObligations": "320400000", "otherCurrentLiabilities": "208100000", "totalCurrentLiabilities": "398100000", "otherNonCurrentLiabilities": "113600000", "totalNonCurrentLiabilities": "2921400000", "cashAndShortTermInvestments": "92700000", "commonStockSharesOutstanding": "48280000", "intangibleAssetsExcludingGoodwill": "47300000", "cashAndCashEquivalentsAtCarryingValue": "92700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45100000", "profitLoss": "None", "dividendPayout": "121200000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "129500000", "capitalExpenditures": "73600000", "changeInReceivables": "-23500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135900000", "cashflowFromInvestment": "-85200000", "stockBasedCompensation": "10200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "121200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-91600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1831400000, "cost_of_revenue": 1407600000, "gross_profit": 423800000, "research_and_development": null, "selling_general_admin": 88600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 233500000, "depreciation_amortisation": 76500000, "ebitda": 310000000, "interest_expense": 178900000, "interest_income": null, "other_non_operating": null, "pretax_income": 54600000, "tax_provision": 9500000, "effective_tax_rate": null, "net_income": -74800000, "net_income_continuing_ops": 45100000, "net_income_to_common": -74800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 92700000, "short_term_investments": null, "net_receivables": 326900000, "inventory": 46300000, "other_current_assets": null, "total_current_assets": 525500000, "net_ppe": null, "goodwill": 3402400000, "intangible_assets": 47300000, "goodwill_and_intangibles": 3449700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4493400000, "total_assets": 5018900000, "short_term_debt": 93300000, "accounts_payable": 96700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 398100000, "long_term_debt": 2524700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2921400000, "total_liabilities": 3319500000, "total_debt": 2618000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -315700000, "total_equity": 691800000, "shares_outstanding": 48280000, "operating_cash_flow": 129500000, "stock_based_compensation": 10200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 73600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -85200000, "dividends_paid": 121200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -135900000, "free_cash_flow": 203100000, "net_change_in_cash": -91600000 }, "raw_data": { "income": { "ebit": "233500000", "ebitda": "310000000", "netIncome": "-74800000", "grossProfit": "423800000", "depreciation": "None", "totalRevenue": "1831400000", "costOfRevenue": "1407600000", "interestIncome": "178900000", "incomeBeforeTax": "54600000", "interestExpense": "178900000", "operatingIncome": "235900000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "9500000", "reportedCurrency": "USD", "netInterestIncome": "-178900000", "nonInterestIncome": "None", "operatingExpenses": "187900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1407600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76500000", "sellingGeneralAndAdministrative": "88600000", "netIncomeFromContinuingOperations": "45100000" }, "balance": { "goodwill": "3402400000", "inventory": "46300000", "commonStock": "500000", "currentDebt": "None", "investments": "None", "totalAssets": "5018900000", "longTermDebt": "2524700000", "shortTermDebt": "93300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "47300000", "reportedCurrency": "USD", "retainedEarnings": "-315700000", "totalLiabilities": "3319500000", "otherCurrentAssets": "59600000", "totalCurrentAssets": "525500000", "currentLongTermDebt": "56000000", "longTermInvestments": "93200000", "shortTermInvestments": "None", "currentNetReceivables": "326900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4493400000", "currentAccountsPayable": "96700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "821000000", "shortLongTermDebtTotal": "2901100000", "totalShareholderEquity": "691800000", "capitalLeaseObligations": "320400000", "otherCurrentLiabilities": "208100000", "totalCurrentLiabilities": "398100000", "otherNonCurrentLiabilities": "113600000", "totalNonCurrentLiabilities": "2921400000", "cashAndShortTermInvestments": "92700000", "commonStockSharesOutstanding": "48280000", "intangibleAssetsExcludingGoodwill": "47300000", "cashAndCashEquivalentsAtCarryingValue": "92700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45100000", "profitLoss": "None", "dividendPayout": "121200000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "129500000", "capitalExpenditures": "73600000", "changeInReceivables": "-23500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135900000", "cashflowFromInvestment": "-85200000", "stockBasedCompensation": "10200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "121200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-91600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:20.450393+00:00", "is_restated": false, "income_statement": { "revenue": 1771456000, "cost_of_revenue": 1361431000, "gross_profit": 410025000, "ebit": 77238000, "ebitda": 144678000, "pretax_income": -69165000, "tax_provision": 26461000, "net_income": -205706000, "net_income_to_common": -205706000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184308000, "total_current_assets": 588322000, "total_assets": 4676267000, "short_term_debt": 55600000, "long_term_debt": 2270898000, "total_debt": 2326498000, "total_liabilities": 4676267000, "total_equity": 404640000, "shares_outstanding": 48027875, "goodwill_and_intangibles": 3437139000 }, "cash_flow": { "operating_cash_flow": 144600000, "capital_expenditure": 39805000, "free_cash_flow": 184405000, "dividends_paid": 7800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168542, "ticker_id": 8203, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:20.450393+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "77238000", "ebitda": "144678000", "netIncome": "-205706000", "grossProfit": "410025000", "depreciation": "None", "totalRevenue": "1771456000", "costOfRevenue": "1361431000", "interestIncome": "147003000", "incomeBeforeTax": "-69165000", "interestExpense": "147003000", "operatingIncome": "77838000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "26461000", "reportedCurrency": "USD", "netInterestIncome": "-147003000", "nonInterestIncome": "None", "operatingExpenses": "157230000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1361431000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67440000", "sellingGeneralAndAdministrative": "93558000", "netIncomeFromContinuingOperations": "-95626000" }, "balance": { "goodwill": "3382846000", "inventory": "43363000", "commonStock": "489000", "currentDebt": "None", "investments": "None", "totalAssets": "4676267000", "longTermDebt": "2270898000", "shortTermDebt": "55600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "54293000", "reportedCurrency": "USD", "retainedEarnings": "-247022000", "totalLiabilities": "4676267000", "otherCurrentAssets": "44509000", "totalCurrentAssets": "588322000", "currentLongTermDebt": "55552000", "longTermInvestments": "78477000", "shortTermInvestments": "None", "currentNetReceivables": "316142000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4087945000", "currentAccountsPayable": "83292000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "426300000", "shortLongTermDebtTotal": "2476261000", "totalShareholderEquity": "404640000", "capitalLeaseObligations": "149811000", "otherCurrentLiabilities": "210407000", "totalCurrentLiabilities": "349299000", "otherNonCurrentLiabilities": "121376000", "totalNonCurrentLiabilities": "2542085000", "cashAndShortTermInvestments": "184308000", "commonStockSharesOutstanding": "48027875", "intangibleAssetsExcludingGoodwill": "54293000", "cashAndCashEquivalentsAtCarryingValue": "184308000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-95626000", "profitLoss": "None", "dividendPayout": "7800000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "144600000", "capitalExpenditures": "39805000", "changeInReceivables": "-22819000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6300000", "cashflowFromInvestment": "-128862000", "stockBasedCompensation": "9344000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9394000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67440000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1771456000, "cost_of_revenue": 1361431000, "gross_profit": 410025000, "research_and_development": 0, "selling_general_admin": 93558000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 77238000, "depreciation_amortisation": 67440000, "ebitda": 144678000, "interest_expense": 147003000, "interest_income": null, "other_non_operating": null, "pretax_income": -69165000, "tax_provision": 26461000, "effective_tax_rate": null, "net_income": -205706000, "net_income_continuing_ops": -95626000, "net_income_to_common": -205706000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 184308000, "short_term_investments": null, "net_receivables": 316142000, "inventory": 43363000, "other_current_assets": null, "total_current_assets": 588322000, "net_ppe": null, "goodwill": 3382846000, "intangible_assets": 54293000, "goodwill_and_intangibles": 3437139000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4087945000, "total_assets": 4676267000, "short_term_debt": 55600000, "accounts_payable": 83292000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 349299000, "long_term_debt": 2270898000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2542085000, "total_liabilities": 4676267000, "total_debt": 2326498000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -247022000, "total_equity": 404640000, "shares_outstanding": 48027875, "operating_cash_flow": 144600000, "stock_based_compensation": 9344000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39805000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -128862000, "dividends_paid": 7800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6300000, "free_cash_flow": 184405000, "net_change_in_cash": 9394000 }, "raw_data": { "income": { "ebit": "77238000", "ebitda": "144678000", "netIncome": "-205706000", "grossProfit": "410025000", "depreciation": "None", "totalRevenue": "1771456000", "costOfRevenue": "1361431000", "interestIncome": "147003000", "incomeBeforeTax": "-69165000", "interestExpense": "147003000", "operatingIncome": "77838000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "26461000", "reportedCurrency": "USD", "netInterestIncome": "-147003000", "nonInterestIncome": "None", "operatingExpenses": "157230000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1361431000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67440000", "sellingGeneralAndAdministrative": "93558000", "netIncomeFromContinuingOperations": "-95626000" }, "balance": { "goodwill": "3382846000", "inventory": "43363000", "commonStock": "489000", "currentDebt": "None", "investments": "None", "totalAssets": "4676267000", "longTermDebt": "2270898000", "shortTermDebt": "55600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "54293000", "reportedCurrency": "USD", "retainedEarnings": "-247022000", "totalLiabilities": "4676267000", "otherCurrentAssets": "44509000", "totalCurrentAssets": "588322000", "currentLongTermDebt": "55552000", "longTermInvestments": "78477000", "shortTermInvestments": "None", "currentNetReceivables": "316142000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4087945000", "currentAccountsPayable": "83292000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "426300000", "shortLongTermDebtTotal": "2476261000", "totalShareholderEquity": "404640000", "capitalLeaseObligations": "149811000", "otherCurrentLiabilities": "210407000", "totalCurrentLiabilities": "349299000", "otherNonCurrentLiabilities": "121376000", "totalNonCurrentLiabilities": "2542085000", "cashAndShortTermInvestments": "184308000", "commonStockSharesOutstanding": "48027875", "intangibleAssetsExcludingGoodwill": "54293000", "cashAndCashEquivalentsAtCarryingValue": "184308000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-95626000", "profitLoss": "None", "dividendPayout": "7800000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "144600000", "capitalExpenditures": "39805000", "changeInReceivables": "-22819000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6300000", "cashflowFromInvestment": "-128862000", "stockBasedCompensation": "9344000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9394000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67440000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:20.450393+00:00", "is_restated": false, "income_statement": { "revenue": 810900000, "cost_of_revenue": 689200000, "gross_profit": 121700000, "ebit": 82400000, "ebitda": 120900000, "pretax_income": -3300000, "tax_provision": -1200000, "net_income": -35900000, "net_income_to_common": -35900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 182300000, "total_current_assets": 1082500000, "total_assets": 8042100000, "short_term_debt": 142600000, "long_term_debt": 3613500000, "total_debt": 3756100000, "total_liabilities": 4560800000, "total_equity": 1688000000, "shares_outstanding": 128367000, "goodwill_and_intangibles": 5245000000 }, "cash_flow": { "operating_cash_flow": 11700000, "capital_expenditure": 16000000, "free_cash_flow": 27700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168505, "ticker_id": 8203, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:20.450393+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "82400000", "ebitda": "120900000", "netIncome": "-35900000", "grossProfit": "121700000", "depreciation": "None", "totalRevenue": "810900000", "costOfRevenue": "689200000", "interestIncome": "None", "incomeBeforeTax": "-3300000", "interestExpense": "70500000", "operatingIncome": "82400000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-1200000", "reportedCurrency": "USD", "netInterestIncome": "-69100000", "nonInterestIncome": "None", "operatingExpenses": "39300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "689200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38500000", "sellingGeneralAndAdministrative": "140600000", "netIncomeFromContinuingOperations": "-2100000" }, "balance": { "goodwill": "None", "inventory": "100500000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "8042100000", "longTermDebt": "3613500000", "shortTermDebt": "142600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "5245000000", "reportedCurrency": "USD", "retainedEarnings": "-851100000", "totalLiabilities": "4560800000", "otherCurrentAssets": "196300000", "totalCurrentAssets": "1082500000", "currentLongTermDebt": "100400000", "longTermInvestments": "225400000", "shortTermInvestments": "None", "currentNetReceivables": "603400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6959600000", "currentAccountsPayable": "168600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4028000000", "totalShareholderEquity": "1688000000", "capitalLeaseObligations": "314100000", "otherCurrentLiabilities": "270500000", "totalCurrentLiabilities": "581700000", "otherNonCurrentLiabilities": "41600000", "totalNonCurrentLiabilities": "3979100000", "cashAndShortTermInvestments": "182300000", "commonStockSharesOutstanding": "128367000", "intangibleAssetsExcludingGoodwill": "5245000000", "cashAndCashEquivalentsAtCarryingValue": "182300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11700000", "capitalExpenditures": "16000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55900000", "cashflowFromInvestment": "-13400000", "stockBasedCompensation": "5800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 810900000, "cost_of_revenue": 689200000, "gross_profit": 121700000, "research_and_development": null, "selling_general_admin": 140600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82400000, "depreciation_amortisation": 38500000, "ebitda": 120900000, "interest_expense": 70500000, "interest_income": null, "other_non_operating": null, "pretax_income": -3300000, "tax_provision": -1200000, "effective_tax_rate": null, "net_income": -35900000, "net_income_continuing_ops": -2100000, "net_income_to_common": -35900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 182300000, "short_term_investments": null, "net_receivables": 603400000, "inventory": 100500000, "other_current_assets": null, "total_current_assets": 1082500000, "net_ppe": null, "goodwill": null, "intangible_assets": 5245000000, "goodwill_and_intangibles": 5245000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6959600000, "total_assets": 8042100000, "short_term_debt": 142600000, "accounts_payable": 168600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 581700000, "long_term_debt": 3613500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3979100000, "total_liabilities": 4560800000, "total_debt": 3756100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -851100000, "total_equity": 1688000000, "shares_outstanding": 128367000, "operating_cash_flow": 11700000, "stock_based_compensation": 5800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -55900000, "free_cash_flow": 27700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "82400000", "ebitda": "120900000", "netIncome": "-35900000", "grossProfit": "121700000", "depreciation": "None", "totalRevenue": "810900000", "costOfRevenue": "689200000", "interestIncome": "None", "incomeBeforeTax": "-3300000", "interestExpense": "70500000", "operatingIncome": "82400000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-1200000", "reportedCurrency": "USD", "netInterestIncome": "-69100000", "nonInterestIncome": "None", "operatingExpenses": "39300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "689200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38500000", "sellingGeneralAndAdministrative": "140600000", "netIncomeFromContinuingOperations": "-2100000" }, "balance": { "goodwill": "None", "inventory": "100500000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "8042100000", "longTermDebt": "3613500000", "shortTermDebt": "142600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "5245000000", "reportedCurrency": "USD", "retainedEarnings": "-851100000", "totalLiabilities": "4560800000", "otherCurrentAssets": "196300000", "totalCurrentAssets": "1082500000", "currentLongTermDebt": "100400000", "longTermInvestments": "225400000", "shortTermInvestments": "None", "currentNetReceivables": "603400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6959600000", "currentAccountsPayable": "168600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4028000000", "totalShareholderEquity": "1688000000", "capitalLeaseObligations": "314100000", "otherCurrentLiabilities": "270500000", "totalCurrentLiabilities": "581700000", "otherNonCurrentLiabilities": "41600000", "totalNonCurrentLiabilities": "3979100000", "cashAndShortTermInvestments": "182300000", "commonStockSharesOutstanding": "128367000", "intangibleAssetsExcludingGoodwill": "5245000000", "cashAndCashEquivalentsAtCarryingValue": "182300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11700000", "capitalExpenditures": "16000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55900000", "cashflowFromInvestment": "-13400000", "stockBasedCompensation": "5800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:20.450393+00:00", "is_restated": false, "income_statement": { "revenue": 885000000, "cost_of_revenue": 672800000, "gross_profit": 212200000, "ebit": 235200000, "ebitda": 295100000, "pretax_income": 42600000, "tax_provision": 13600000, "net_income": -15000000, "net_income_to_common": -15000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 239900000, "total_current_assets": 1150700000, "total_assets": 8242000000, "short_term_debt": 142000000, "long_term_debt": 3602900000, "total_debt": 3744900000, "total_liabilities": 4715200000, "total_equity": 1712900000, "shares_outstanding": 127209000, "goodwill_and_intangibles": 5235600000 }, "cash_flow": { "operating_cash_flow": 103400000, "capital_expenditure": 12800000, "free_cash_flow": 116200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168506, "ticker_id": 8203, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:20.450393+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "235200000", "ebitda": "295100000", "netIncome": "-15000000", "grossProfit": "212200000", "depreciation": "None", "totalRevenue": "885000000", "costOfRevenue": "672800000", "interestIncome": "None", "incomeBeforeTax": "42600000", "interestExpense": "192600000", "operatingIncome": "110200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "13600000", "reportedCurrency": "USD", "netInterestIncome": "-67600000", "nonInterestIncome": "None", "operatingExpenses": "102000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "672800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59900000", "sellingGeneralAndAdministrative": "126800000", "netIncomeFromContinuingOperations": "29000000" }, "balance": { "goodwill": "5194600000", "inventory": "96600000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "8242000000", "longTermDebt": "3602900000", "shortTermDebt": "142000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "41000000", "reportedCurrency": "USD", "retainedEarnings": "-815200000", "totalLiabilities": "4715200000", "otherCurrentAssets": "212000000", "totalCurrentAssets": "1150700000", "currentLongTermDebt": "99300000", "longTermInvestments": "234000000", "shortTermInvestments": "None", "currentNetReceivables": "602200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7091300000", "currentAccountsPayable": "208700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4024800000", "totalShareholderEquity": "1712900000", "capitalLeaseObligations": "322600000", "otherCurrentLiabilities": "264800000", "totalCurrentLiabilities": "615500000", "otherNonCurrentLiabilities": "41200000", "totalNonCurrentLiabilities": "4099700000", "cashAndShortTermInvestments": "239900000", "commonStockSharesOutstanding": "127209000", "intangibleAssetsExcludingGoodwill": "41000000", "cashAndCashEquivalentsAtCarryingValue": "239900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "103400000", "capitalExpenditures": "12800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "59200000", "cashflowFromInvestment": "-126100000", "stockBasedCompensation": "-2200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 885000000, "cost_of_revenue": 672800000, "gross_profit": 212200000, "research_and_development": null, "selling_general_admin": 126800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 235200000, "depreciation_amortisation": 59900000, "ebitda": 295100000, "interest_expense": 192600000, "interest_income": null, "other_non_operating": null, "pretax_income": 42600000, "tax_provision": 13600000, "effective_tax_rate": null, "net_income": -15000000, "net_income_continuing_ops": 29000000, "net_income_to_common": -15000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 239900000, "short_term_investments": null, "net_receivables": 602200000, "inventory": 96600000, "other_current_assets": null, "total_current_assets": 1150700000, "net_ppe": null, "goodwill": 5194600000, "intangible_assets": 41000000, "goodwill_and_intangibles": 5235600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7091300000, "total_assets": 8242000000, "short_term_debt": 142000000, "accounts_payable": 208700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 615500000, "long_term_debt": 3602900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4099700000, "total_liabilities": 4715200000, "total_debt": 3744900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -815200000, "total_equity": 1712900000, "shares_outstanding": 127209000, "operating_cash_flow": 103400000, "stock_based_compensation": -2200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -126100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 59200000, "free_cash_flow": 116200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "235200000", "ebitda": "295100000", "netIncome": "-15000000", "grossProfit": "212200000", "depreciation": "None", "totalRevenue": "885000000", "costOfRevenue": "672800000", "interestIncome": "None", "incomeBeforeTax": "42600000", "interestExpense": "192600000", "operatingIncome": "110200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "13600000", "reportedCurrency": "USD", "netInterestIncome": "-67600000", "nonInterestIncome": "None", "operatingExpenses": "102000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "672800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59900000", "sellingGeneralAndAdministrative": "126800000", "netIncomeFromContinuingOperations": "29000000" }, "balance": { "goodwill": "5194600000", "inventory": "96600000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "8242000000", "longTermDebt": "3602900000", "shortTermDebt": "142000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "41000000", "reportedCurrency": "USD", "retainedEarnings": "-815200000", "totalLiabilities": "4715200000", "otherCurrentAssets": "212000000", "totalCurrentAssets": "1150700000", "currentLongTermDebt": "99300000", "longTermInvestments": "234000000", "shortTermInvestments": "None", "currentNetReceivables": "602200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7091300000", "currentAccountsPayable": "208700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4024800000", "totalShareholderEquity": "1712900000", "capitalLeaseObligations": "322600000", "otherCurrentLiabilities": "264800000", "totalCurrentLiabilities": "615500000", "otherNonCurrentLiabilities": "41200000", "totalNonCurrentLiabilities": "4099700000", "cashAndShortTermInvestments": "239900000", "commonStockSharesOutstanding": "127209000", "intangibleAssetsExcludingGoodwill": "41000000", "cashAndCashEquivalentsAtCarryingValue": "239900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "103400000", "capitalExpenditures": "12800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "59200000", "cashflowFromInvestment": "-126100000", "stockBasedCompensation": "-2200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:20.450393+00:00", "is_restated": false, "income_statement": { "revenue": 821500000, "cost_of_revenue": 626200000, "gross_profit": 195300000, "ebit": 365900000, "ebitda": 405400000, "pretax_income": 30800000, "tax_provision": 5500000, "net_income": -22700000, "net_income_to_common": -22700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 203400000, "total_current_assets": 1102200000, "total_assets": 7946600000, "short_term_debt": 144300000, "long_term_debt": 3460600000, "total_debt": 3604900000, "total_liabilities": 4393600000, "total_equity": 1729500000, "shares_outstanding": 126932000, "goodwill_and_intangibles": 5134600000 }, "cash_flow": { "operating_cash_flow": 83600000, "capital_expenditure": 19800000, "free_cash_flow": 103400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168508, "ticker_id": 8203, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:20.450393+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "365900000", "ebitda": "405400000", "netIncome": "-22700000", "grossProfit": "195300000", "depreciation": "None", "totalRevenue": "821500000", "costOfRevenue": "626200000", "interestIncome": "None", "incomeBeforeTax": "30800000", "interestExpense": "335100000", "operatingIncome": "105700000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "5500000", "reportedCurrency": "USD", "netInterestIncome": "-74900000", "nonInterestIncome": "None", "operatingExpenses": "89600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "626200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39500000", "sellingGeneralAndAdministrative": "323800000", "netIncomeFromContinuingOperations": "25300000" }, "balance": { "goodwill": "None", "inventory": "92300000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "7946600000", "longTermDebt": "3460600000", "shortTermDebt": "144300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "5134600000", "reportedCurrency": "USD", "retainedEarnings": "-800200000", "totalLiabilities": "4393600000", "otherCurrentAssets": "227200000", "totalCurrentAssets": "1102200000", "currentLongTermDebt": "103000000", "longTermInvestments": "229400000", "shortTermInvestments": "None", "currentNetReceivables": "579300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6844400000", "currentAccountsPayable": "174600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3871200000", "totalShareholderEquity": "1729500000", "capitalLeaseObligations": "307600000", "otherCurrentLiabilities": "267100000", "totalCurrentLiabilities": "586000000", "otherNonCurrentLiabilities": "38100000", "totalNonCurrentLiabilities": "3807600000", "cashAndShortTermInvestments": "203400000", "commonStockSharesOutstanding": "126932000", "intangibleAssetsExcludingGoodwill": "5134600000", "cashAndCashEquivalentsAtCarryingValue": "203400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "83600000", "capitalExpenditures": "19800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-84100000", "cashflowFromInvestment": "-46200000", "stockBasedCompensation": "2600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 821500000, "cost_of_revenue": 626200000, "gross_profit": 195300000, "research_and_development": null, "selling_general_admin": 323800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 365900000, "depreciation_amortisation": 39500000, "ebitda": 405400000, "interest_expense": 335100000, "interest_income": null, "other_non_operating": null, "pretax_income": 30800000, "tax_provision": 5500000, "effective_tax_rate": null, "net_income": -22700000, "net_income_continuing_ops": 25300000, "net_income_to_common": -22700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 203400000, "short_term_investments": null, "net_receivables": 579300000, "inventory": 92300000, "other_current_assets": null, "total_current_assets": 1102200000, "net_ppe": null, "goodwill": null, "intangible_assets": 5134600000, "goodwill_and_intangibles": 5134600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6844400000, "total_assets": 7946600000, "short_term_debt": 144300000, "accounts_payable": 174600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 586000000, "long_term_debt": 3460600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3807600000, "total_liabilities": 4393600000, "total_debt": 3604900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -800200000, "total_equity": 1729500000, "shares_outstanding": 126932000, "operating_cash_flow": 83600000, "stock_based_compensation": 2600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -84100000, "free_cash_flow": 103400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "365900000", "ebitda": "405400000", "netIncome": "-22700000", "grossProfit": "195300000", "depreciation": "None", "totalRevenue": "821500000", "costOfRevenue": "626200000", "interestIncome": "None", "incomeBeforeTax": "30800000", "interestExpense": "335100000", "operatingIncome": "105700000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "5500000", "reportedCurrency": "USD", "netInterestIncome": "-74900000", "nonInterestIncome": "None", "operatingExpenses": "89600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "626200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39500000", "sellingGeneralAndAdministrative": "323800000", "netIncomeFromContinuingOperations": "25300000" }, "balance": { "goodwill": "None", "inventory": "92300000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "7946600000", "longTermDebt": "3460600000", "shortTermDebt": "144300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "5134600000", "reportedCurrency": "USD", "retainedEarnings": "-800200000", "totalLiabilities": "4393600000", "otherCurrentAssets": "227200000", "totalCurrentAssets": "1102200000", "currentLongTermDebt": "103000000", "longTermInvestments": "229400000", "shortTermInvestments": "None", "currentNetReceivables": "579300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6844400000", "currentAccountsPayable": "174600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3871200000", "totalShareholderEquity": "1729500000", "capitalLeaseObligations": "307600000", "otherCurrentLiabilities": "267100000", "totalCurrentLiabilities": "586000000", "otherNonCurrentLiabilities": "38100000", "totalNonCurrentLiabilities": "3807600000", "cashAndShortTermInvestments": "203400000", "commonStockSharesOutstanding": "126932000", "intangibleAssetsExcludingGoodwill": "5134600000", "cashAndCashEquivalentsAtCarryingValue": "203400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "83600000", "capitalExpenditures": "19800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-84100000", "cashflowFromInvestment": "-46200000", "stockBasedCompensation": "2600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:20.450393+00:00", "is_restated": false, "income_statement": { "revenue": 826200000, "cost_of_revenue": 630600000, "gross_profit": 195600000, "ebit": 111700000, "ebitda": 152000000, "pretax_income": 43800000, "tax_provision": -1100000, "net_income": -2500000, "net_income_to_common": -2500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 250100000, "total_current_assets": 1105300000, "total_assets": 7954800000, "short_term_debt": 149600000, "long_term_debt": 3465200000, "total_debt": 3614800000, "total_liabilities": 4375900000, "total_equity": 1748300000, "shares_outstanding": 126980000, "goodwill_and_intangibles": 5140000000 }, "cash_flow": { "operating_cash_flow": 81300000, "capital_expenditure": 23400000, "free_cash_flow": 104700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168509, "ticker_id": 8203, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:20.450393+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "111700000", "ebitda": "152000000", "netIncome": "-2500000", "grossProfit": "195600000", "depreciation": "None", "totalRevenue": "826200000", "costOfRevenue": "630600000", "interestIncome": "None", "incomeBeforeTax": "43800000", "interestExpense": "67900000", "operatingIncome": "111700000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-1100000", "reportedCurrency": "USD", "netInterestIncome": "-67900000", "nonInterestIncome": "None", "operatingExpenses": "83900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "630600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40300000", "sellingGeneralAndAdministrative": "36100000", "netIncomeFromContinuingOperations": "44900000" }, "balance": { "goodwill": "None", "inventory": "87300000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "7954800000", "longTermDebt": "3465200000", "shortTermDebt": "149600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "5140000000", "reportedCurrency": "USD", "retainedEarnings": "-777500000", "totalLiabilities": "4375900000", "otherCurrentAssets": "204800000", "totalCurrentAssets": "1105300000", "currentLongTermDebt": "110000000", "longTermInvestments": "220200000", "shortTermInvestments": "None", "currentNetReceivables": "563100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6849500000", "currentAccountsPayable": "174900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3878500000", "totalShareholderEquity": "1748300000", "capitalLeaseObligations": "303300000", "otherCurrentLiabilities": "248800000", "totalCurrentLiabilities": "573300000", "otherNonCurrentLiabilities": "36300000", "totalNonCurrentLiabilities": "3802600000", "cashAndShortTermInvestments": "250100000", "commonStockSharesOutstanding": "126980000", "intangibleAssetsExcludingGoodwill": "5140000000", "cashAndCashEquivalentsAtCarryingValue": "250100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "81300000", "capitalExpenditures": "23400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62600000", "cashflowFromInvestment": "2100000", "stockBasedCompensation": "6800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 826200000, "cost_of_revenue": 630600000, "gross_profit": 195600000, "research_and_development": null, "selling_general_admin": 36100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 111700000, "depreciation_amortisation": 40300000, "ebitda": 152000000, "interest_expense": 67900000, "interest_income": null, "other_non_operating": null, "pretax_income": 43800000, "tax_provision": -1100000, "effective_tax_rate": null, "net_income": -2500000, "net_income_continuing_ops": 44900000, "net_income_to_common": -2500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 250100000, "short_term_investments": null, "net_receivables": 563100000, "inventory": 87300000, "other_current_assets": null, "total_current_assets": 1105300000, "net_ppe": null, "goodwill": null, "intangible_assets": 5140000000, "goodwill_and_intangibles": 5140000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6849500000, "total_assets": 7954800000, "short_term_debt": 149600000, "accounts_payable": 174900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 573300000, "long_term_debt": 3465200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3802600000, "total_liabilities": 4375900000, "total_debt": 3614800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -777500000, "total_equity": 1748300000, "shares_outstanding": 126980000, "operating_cash_flow": 81300000, "stock_based_compensation": 6800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -62600000, "free_cash_flow": 104700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "111700000", "ebitda": "152000000", "netIncome": "-2500000", "grossProfit": "195600000", "depreciation": "None", "totalRevenue": "826200000", "costOfRevenue": "630600000", "interestIncome": "None", "incomeBeforeTax": "43800000", "interestExpense": "67900000", "operatingIncome": "111700000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-1100000", "reportedCurrency": "USD", "netInterestIncome": "-67900000", "nonInterestIncome": "None", "operatingExpenses": "83900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "630600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40300000", "sellingGeneralAndAdministrative": "36100000", "netIncomeFromContinuingOperations": "44900000" }, "balance": { "goodwill": "None", "inventory": "87300000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "7954800000", "longTermDebt": "3465200000", "shortTermDebt": "149600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "5140000000", "reportedCurrency": "USD", "retainedEarnings": "-777500000", "totalLiabilities": "4375900000", "otherCurrentAssets": "204800000", "totalCurrentAssets": "1105300000", "currentLongTermDebt": "110000000", "longTermInvestments": "220200000", "shortTermInvestments": "None", "currentNetReceivables": "563100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6849500000", "currentAccountsPayable": "174900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3878500000", "totalShareholderEquity": "1748300000", "capitalLeaseObligations": "303300000", "otherCurrentLiabilities": "248800000", "totalCurrentLiabilities": "573300000", "otherNonCurrentLiabilities": "36300000", "totalNonCurrentLiabilities": "3802600000", "cashAndShortTermInvestments": "250100000", "commonStockSharesOutstanding": "126980000", "intangibleAssetsExcludingGoodwill": "5140000000", "cashAndCashEquivalentsAtCarryingValue": "250100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "81300000", "capitalExpenditures": "23400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62600000", "cashflowFromInvestment": "2100000", "stockBasedCompensation": "6800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:20.450393+00:00", "is_restated": false, "income_statement": { "revenue": 776000000, "cost_of_revenue": 614100000, "gross_profit": 161900000, "ebit": 61900000, "ebitda": 98200000, "pretax_income": -300000, "tax_provision": 37400000, "net_income": -37700000, "net_income_to_common": -37700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 229300000, "total_current_assets": 1074600000, "total_assets": 7949200000, "short_term_debt": 143500000, "long_term_debt": 3446900000, "total_debt": 3590400000, "total_liabilities": 4362700000, "total_equity": 1740400000, "shares_outstanding": 126602000, "goodwill_and_intangibles": 5171400000 }, "cash_flow": { "operating_cash_flow": 6000000, "capital_expenditure": 22700000, "free_cash_flow": 28700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168510, "ticker_id": 8203, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:20.450393+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61900000", "ebitda": "98200000", "netIncome": "-37700000", "grossProfit": "161900000", "depreciation": "None", "totalRevenue": "776000000", "costOfRevenue": "614100000", "interestIncome": "None", "incomeBeforeTax": "-300000", "interestExpense": "62200000", "operatingIncome": "61900000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "37400000", "reportedCurrency": "USD", "netInterestIncome": "-62200000", "nonInterestIncome": "None", "operatingExpenses": "100000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "614100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36300000", "sellingGeneralAndAdministrative": "36000000", "netIncomeFromContinuingOperations": "-300000" }, "balance": { "goodwill": "5126200000", "inventory": "88100000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "7949200000", "longTermDebt": "3446900000", "shortTermDebt": "143500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "45200000", "reportedCurrency": "USD", "retainedEarnings": "-775000000", "totalLiabilities": "4362700000", "otherCurrentAssets": "186600000", "totalCurrentAssets": "1074600000", "currentLongTermDebt": "103900000", "longTermInvestments": "218600000", "shortTermInvestments": "None", "currentNetReceivables": "570600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6874600000", "currentAccountsPayable": "165000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3875100000", "totalShareholderEquity": "1740400000", "capitalLeaseObligations": "312500000", "otherCurrentLiabilities": "260900000", "totalCurrentLiabilities": "569400000", "otherNonCurrentLiabilities": "34600000", "totalNonCurrentLiabilities": "3793300000", "cashAndShortTermInvestments": "229300000", "commonStockSharesOutstanding": "126602000", "intangibleAssetsExcludingGoodwill": "45200000", "cashAndCashEquivalentsAtCarryingValue": "229300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6000000", "capitalExpenditures": "22700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30200000", "cashflowFromInvestment": "-76400000", "stockBasedCompensation": "7600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 776000000, "cost_of_revenue": 614100000, "gross_profit": 161900000, "research_and_development": null, "selling_general_admin": 36000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61900000, "depreciation_amortisation": 36300000, "ebitda": 98200000, "interest_expense": 62200000, "interest_income": null, "other_non_operating": null, "pretax_income": -300000, "tax_provision": 37400000, "effective_tax_rate": null, "net_income": -37700000, "net_income_continuing_ops": -300000, "net_income_to_common": -37700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 229300000, "short_term_investments": null, "net_receivables": 570600000, "inventory": 88100000, "other_current_assets": null, "total_current_assets": 1074600000, "net_ppe": null, "goodwill": 5126200000, "intangible_assets": 45200000, "goodwill_and_intangibles": 5171400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6874600000, "total_assets": 7949200000, "short_term_debt": 143500000, "accounts_payable": 165000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 569400000, "long_term_debt": 3446900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3793300000, "total_liabilities": 4362700000, "total_debt": 3590400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -775000000, "total_equity": 1740400000, "shares_outstanding": 126602000, "operating_cash_flow": 6000000, "stock_based_compensation": 7600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -76400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 30200000, "free_cash_flow": 28700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "61900000", "ebitda": "98200000", "netIncome": "-37700000", "grossProfit": "161900000", "depreciation": "None", "totalRevenue": "776000000", "costOfRevenue": "614100000", "interestIncome": "None", "incomeBeforeTax": "-300000", "interestExpense": "62200000", "operatingIncome": "61900000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "37400000", "reportedCurrency": "USD", "netInterestIncome": "-62200000", "nonInterestIncome": "None", "operatingExpenses": "100000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "614100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36300000", "sellingGeneralAndAdministrative": "36000000", "netIncomeFromContinuingOperations": "-300000" }, "balance": { "goodwill": "5126200000", "inventory": "88100000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "7949200000", "longTermDebt": "3446900000", "shortTermDebt": "143500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "45200000", "reportedCurrency": "USD", "retainedEarnings": "-775000000", "totalLiabilities": "4362700000", "otherCurrentAssets": "186600000", "totalCurrentAssets": "1074600000", "currentLongTermDebt": "103900000", "longTermInvestments": "218600000", "shortTermInvestments": "None", "currentNetReceivables": "570600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6874600000", "currentAccountsPayable": "165000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3875100000", "totalShareholderEquity": "1740400000", "capitalLeaseObligations": "312500000", "otherCurrentLiabilities": "260900000", "totalCurrentLiabilities": "569400000", "otherNonCurrentLiabilities": "34600000", "totalNonCurrentLiabilities": "3793300000", "cashAndShortTermInvestments": "229300000", "commonStockSharesOutstanding": "126602000", "intangibleAssetsExcludingGoodwill": "45200000", "cashAndCashEquivalentsAtCarryingValue": "229300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6000000", "capitalExpenditures": "22700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30200000", "cashflowFromInvestment": "-76400000", "stockBasedCompensation": "7600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:20.450393+00:00", "is_restated": false, "income_statement": { "revenue": 864400000, "cost_of_revenue": 630800000, "gross_profit": 233600000, "ebit": 127100000, "ebitda": 161000000, "pretax_income": 74200000, "tax_provision": 120800000, "net_income": -108500000, "net_income_to_common": -108500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 269500000, "total_current_assets": 1119400000, "total_assets": 7890000000, "short_term_debt": 142400000, "long_term_debt": 3268900000, "total_debt": 3411300000, "total_liabilities": 4254800000, "total_equity": 1789700000, "shares_outstanding": 126209000, "goodwill_and_intangibles": 5113700000 }, "cash_flow": { "operating_cash_flow": 111400000, "capital_expenditure": 22300000, "free_cash_flow": 133700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168511, "ticker_id": 8203, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:20.450393+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "127100000", "ebitda": "161000000", "netIncome": "-108500000", "grossProfit": "233600000", "depreciation": "None", "totalRevenue": "864400000", "costOfRevenue": "630800000", "interestIncome": "None", "incomeBeforeTax": "74200000", "interestExpense": "52900000", "operatingIncome": "127100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "120800000", "reportedCurrency": "USD", "netInterestIncome": "-52900000", "nonInterestIncome": "None", "operatingExpenses": "106500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "630800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33900000", "sellingGeneralAndAdministrative": "36000000", "netIncomeFromContinuingOperations": "-46600000" }, "balance": { "goodwill": "5068000000", "inventory": "88400000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "7890000000", "longTermDebt": "3268900000", "shortTermDebt": "142400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "45700000", "reportedCurrency": "USD", "retainedEarnings": "-737300000", "totalLiabilities": "4254800000", "otherCurrentAssets": "182400000", "totalCurrentAssets": "1119400000", "currentLongTermDebt": "101400000", "longTermInvestments": "215400000", "shortTermInvestments": "None", "currentNetReceivables": "579100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6770600000", "currentAccountsPayable": "208700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3703400000", "totalShareholderEquity": "1789700000", "capitalLeaseObligations": "333100000", "otherCurrentLiabilities": "273300000", "totalCurrentLiabilities": "624400000", "otherNonCurrentLiabilities": "30200000", "totalNonCurrentLiabilities": "3630400000", "cashAndShortTermInvestments": "269500000", "commonStockSharesOutstanding": "126209000", "intangibleAssetsExcludingGoodwill": "45700000", "cashAndCashEquivalentsAtCarryingValue": "269500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "111400000", "capitalExpenditures": "22300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48000000", "cashflowFromInvestment": "-111700000", "stockBasedCompensation": "6200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 864400000, "cost_of_revenue": 630800000, "gross_profit": 233600000, "research_and_development": null, "selling_general_admin": 36000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 127100000, "depreciation_amortisation": 33900000, "ebitda": 161000000, "interest_expense": 52900000, "interest_income": null, "other_non_operating": null, "pretax_income": 74200000, "tax_provision": 120800000, "effective_tax_rate": null, "net_income": -108500000, "net_income_continuing_ops": -46600000, "net_income_to_common": -108500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 269500000, "short_term_investments": null, "net_receivables": 579100000, "inventory": 88400000, "other_current_assets": null, "total_current_assets": 1119400000, "net_ppe": null, "goodwill": 5068000000, "intangible_assets": 45700000, "goodwill_and_intangibles": 5113700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6770600000, "total_assets": 7890000000, "short_term_debt": 142400000, "accounts_payable": 208700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 624400000, "long_term_debt": 3268900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3630400000, "total_liabilities": 4254800000, "total_debt": 3411300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -737300000, "total_equity": 1789700000, "shares_outstanding": 126209000, "operating_cash_flow": 111400000, "stock_based_compensation": 6200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -111700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 48000000, "free_cash_flow": 133700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "127100000", "ebitda": "161000000", "netIncome": "-108500000", "grossProfit": "233600000", "depreciation": "None", "totalRevenue": "864400000", "costOfRevenue": "630800000", "interestIncome": "None", "incomeBeforeTax": "74200000", "interestExpense": "52900000", "operatingIncome": "127100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "120800000", "reportedCurrency": "USD", "netInterestIncome": "-52900000", "nonInterestIncome": "None", "operatingExpenses": "106500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "630800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33900000", "sellingGeneralAndAdministrative": "36000000", "netIncomeFromContinuingOperations": "-46600000" }, "balance": { "goodwill": "5068000000", "inventory": "88400000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "7890000000", "longTermDebt": "3268900000", "shortTermDebt": "142400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "45700000", "reportedCurrency": "USD", "retainedEarnings": "-737300000", "totalLiabilities": "4254800000", "otherCurrentAssets": "182400000", "totalCurrentAssets": "1119400000", "currentLongTermDebt": "101400000", "longTermInvestments": "215400000", "shortTermInvestments": "None", "currentNetReceivables": "579100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6770600000", "currentAccountsPayable": "208700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3703400000", "totalShareholderEquity": "1789700000", "capitalLeaseObligations": "333100000", "otherCurrentLiabilities": "273300000", "totalCurrentLiabilities": "624400000", "otherNonCurrentLiabilities": "30200000", "totalNonCurrentLiabilities": "3630400000", "cashAndShortTermInvestments": "269500000", "commonStockSharesOutstanding": "126209000", "intangibleAssetsExcludingGoodwill": "45700000", "cashAndCashEquivalentsAtCarryingValue": "269500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "111400000", "capitalExpenditures": "22300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48000000", "cashflowFromInvestment": "-111700000", "stockBasedCompensation": "6200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:20.450393+00:00", "is_restated": false, "income_statement": { "revenue": 770400000, "cost_of_revenue": 592900000, "gross_profit": 177500000, "ebit": 60900000, "ebitda": 111100000, "pretax_income": 10900000, "tax_provision": 4500000, "net_income": -31700000, "net_income_to_common": -31700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 221800000, "total_current_assets": 1035800000, "total_assets": 7534400000, "short_term_debt": 138700000, "long_term_debt": 3094200000, "total_debt": 3232900000, "total_liabilities": 3986100000, "total_equity": 1896500000, "shares_outstanding": 126172000, "goodwill_and_intangibles": 4861500000 }, "cash_flow": { "operating_cash_flow": 65200000, "capital_expenditure": 20200000, "free_cash_flow": 85400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168513, "ticker_id": 8203, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:20.450393+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "60900000", "ebitda": "111100000", "netIncome": "-31700000", "grossProfit": "177500000", "depreciation": "None", "totalRevenue": "770400000", "costOfRevenue": "592900000", "interestIncome": "None", "incomeBeforeTax": "10900000", "interestExpense": "50000000", "operatingIncome": "60900000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4500000", "reportedCurrency": "USD", "netInterestIncome": "-50000000", "nonInterestIncome": "None", "operatingExpenses": "116600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "592900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50200000", "sellingGeneralAndAdministrative": "29200000", "netIncomeFromContinuingOperations": "6400000" }, "balance": { "goodwill": "4861500000", "inventory": "82000000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "7534400000", "longTermDebt": "3094200000", "shortTermDebt": "138700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-628800000", "totalLiabilities": "3986100000", "otherCurrentAssets": "189100000", "totalCurrentAssets": "1035800000", "currentLongTermDebt": "97300000", "longTermInvestments": "214800000", "shortTermInvestments": "None", "currentNetReceivables": "542900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6498600000", "currentAccountsPayable": "170800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3519300000", "totalShareholderEquity": "1896500000", "capitalLeaseObligations": "327800000", "otherCurrentLiabilities": "265700000", "totalCurrentLiabilities": "575200000", "otherNonCurrentLiabilities": "30300000", "totalNonCurrentLiabilities": "3410900000", "cashAndShortTermInvestments": "221800000", "commonStockSharesOutstanding": "126172000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "221800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "65200000", "capitalExpenditures": "20200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7300000", "cashflowFromInvestment": "-49600000", "stockBasedCompensation": "7100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 770400000, "cost_of_revenue": 592900000, "gross_profit": 177500000, "research_and_development": null, "selling_general_admin": 29200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 60900000, "depreciation_amortisation": 50200000, "ebitda": 111100000, "interest_expense": 50000000, "interest_income": null, "other_non_operating": null, "pretax_income": 10900000, "tax_provision": 4500000, "effective_tax_rate": null, "net_income": -31700000, "net_income_continuing_ops": 6400000, "net_income_to_common": -31700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 221800000, "short_term_investments": null, "net_receivables": 542900000, "inventory": 82000000, "other_current_assets": null, "total_current_assets": 1035800000, "net_ppe": null, "goodwill": 4861500000, "intangible_assets": null, "goodwill_and_intangibles": 4861500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6498600000, "total_assets": 7534400000, "short_term_debt": 138700000, "accounts_payable": 170800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 575200000, "long_term_debt": 3094200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3410900000, "total_liabilities": 3986100000, "total_debt": 3232900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -628800000, "total_equity": 1896500000, "shares_outstanding": 126172000, "operating_cash_flow": 65200000, "stock_based_compensation": 7100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7300000, "free_cash_flow": 85400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "60900000", "ebitda": "111100000", "netIncome": "-31700000", "grossProfit": "177500000", "depreciation": "None", "totalRevenue": "770400000", "costOfRevenue": "592900000", "interestIncome": "None", "incomeBeforeTax": "10900000", "interestExpense": "50000000", "operatingIncome": "60900000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4500000", "reportedCurrency": "USD", "netInterestIncome": "-50000000", "nonInterestIncome": "None", "operatingExpenses": "116600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "592900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50200000", "sellingGeneralAndAdministrative": "29200000", "netIncomeFromContinuingOperations": "6400000" }, "balance": { "goodwill": "4861500000", "inventory": "82000000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "7534400000", "longTermDebt": "3094200000", "shortTermDebt": "138700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-628800000", "totalLiabilities": "3986100000", "otherCurrentAssets": "189100000", "totalCurrentAssets": "1035800000", "currentLongTermDebt": "97300000", "longTermInvestments": "214800000", "shortTermInvestments": "None", "currentNetReceivables": "542900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6498600000", "currentAccountsPayable": "170800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3519300000", "totalShareholderEquity": "1896500000", "capitalLeaseObligations": "327800000", "otherCurrentLiabilities": "265700000", "totalCurrentLiabilities": "575200000", "otherNonCurrentLiabilities": "30300000", "totalNonCurrentLiabilities": "3410900000", "cashAndShortTermInvestments": "221800000", "commonStockSharesOutstanding": "126172000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "221800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6400000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "65200000", "capitalExpenditures": "20200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7300000", "cashflowFromInvestment": "-49600000", "stockBasedCompensation": "7100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:20.450393+00:00", "is_restated": false, "income_statement": { "revenue": 762100000, "cost_of_revenue": 582900000, "gross_profit": 179200000, "ebit": 84800000, "ebitda": 119600000, "pretax_income": 33300000, "tax_provision": 4900000, "net_income": -15500000, "net_income_to_common": -15500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 213500000, "total_current_assets": 1012500000, "total_assets": 7488600000, "short_term_debt": 131700000, "long_term_debt": 3039700000, "total_debt": 3171400000, "total_liabilities": 3870200000, "total_equity": 1952400000, "shares_outstanding": 126134000, "goodwill_and_intangibles": 4858500000 }, "cash_flow": { "operating_cash_flow": 82800000, "capital_expenditure": 26900000, "free_cash_flow": 109700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168514, "ticker_id": 8203, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:20.450393+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "84800000", "ebitda": "119600000", "netIncome": "-15500000", "grossProfit": "179200000", "depreciation": "None", "totalRevenue": "762100000", "costOfRevenue": "582900000", "interestIncome": "None", "incomeBeforeTax": "33300000", "interestExpense": "51500000", "operatingIncome": "84800000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4900000", "reportedCurrency": "USD", "netInterestIncome": "-51500000", "nonInterestIncome": "None", "operatingExpenses": "94400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "582900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34800000", "sellingGeneralAndAdministrative": "40300000", "netIncomeFromContinuingOperations": "28400000" }, "balance": { "goodwill": "4806300000", "inventory": "80900000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "7488600000", "longTermDebt": "3039700000", "shortTermDebt": "131700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "52200000", "reportedCurrency": "USD", "retainedEarnings": "-597100000", "totalLiabilities": "3870200000", "otherCurrentAssets": "194700000", "totalCurrentAssets": "1012500000", "currentLongTermDebt": "92400000", "longTermInvestments": "227100000", "shortTermInvestments": "4200000", "currentNetReceivables": "523400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6476100000", "currentAccountsPayable": "174000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3429000000", "totalShareholderEquity": "1952400000", "capitalLeaseObligations": "296900000", "otherCurrentLiabilities": "246100000", "totalCurrentLiabilities": "551800000", "otherNonCurrentLiabilities": "21100000", "totalNonCurrentLiabilities": "3318400000", "cashAndShortTermInvestments": "213500000", "commonStockSharesOutstanding": "126134000", "intangibleAssetsExcludingGoodwill": "52200000", "cashAndCashEquivalentsAtCarryingValue": "213500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "82800000", "capitalExpenditures": "26900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "189600000", "cashflowFromInvestment": "-244100000", "stockBasedCompensation": "15100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 762100000, "cost_of_revenue": 582900000, "gross_profit": 179200000, "research_and_development": null, "selling_general_admin": 40300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 84800000, "depreciation_amortisation": 34800000, "ebitda": 119600000, "interest_expense": 51500000, "interest_income": null, "other_non_operating": null, "pretax_income": 33300000, "tax_provision": 4900000, "effective_tax_rate": null, "net_income": -15500000, "net_income_continuing_ops": 28400000, "net_income_to_common": -15500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 213500000, "short_term_investments": 4200000, "net_receivables": 523400000, "inventory": 80900000, "other_current_assets": null, "total_current_assets": 1012500000, "net_ppe": null, "goodwill": 4806300000, "intangible_assets": 52200000, "goodwill_and_intangibles": 4858500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6476100000, "total_assets": 7488600000, "short_term_debt": 131700000, "accounts_payable": 174000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 551800000, "long_term_debt": 3039700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3318400000, "total_liabilities": 3870200000, "total_debt": 3171400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -597100000, "total_equity": 1952400000, "shares_outstanding": 126134000, "operating_cash_flow": 82800000, "stock_based_compensation": 15100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -244100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 189600000, "free_cash_flow": 109700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "84800000", "ebitda": "119600000", "netIncome": "-15500000", "grossProfit": "179200000", "depreciation": "None", "totalRevenue": "762100000", "costOfRevenue": "582900000", "interestIncome": "None", "incomeBeforeTax": "33300000", "interestExpense": "51500000", "operatingIncome": "84800000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4900000", "reportedCurrency": "USD", "netInterestIncome": "-51500000", "nonInterestIncome": "None", "operatingExpenses": "94400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "582900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34800000", "sellingGeneralAndAdministrative": "40300000", "netIncomeFromContinuingOperations": "28400000" }, "balance": { "goodwill": "4806300000", "inventory": "80900000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "7488600000", "longTermDebt": "3039700000", "shortTermDebt": "131700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "52200000", "reportedCurrency": "USD", "retainedEarnings": "-597100000", "totalLiabilities": "3870200000", "otherCurrentAssets": "194700000", "totalCurrentAssets": "1012500000", "currentLongTermDebt": "92400000", "longTermInvestments": "227100000", "shortTermInvestments": "4200000", "currentNetReceivables": "523400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6476100000", "currentAccountsPayable": "174000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3429000000", "totalShareholderEquity": "1952400000", "capitalLeaseObligations": "296900000", "otherCurrentLiabilities": "246100000", "totalCurrentLiabilities": "551800000", "otherNonCurrentLiabilities": "21100000", "totalNonCurrentLiabilities": "3318400000", "cashAndShortTermInvestments": "213500000", "commonStockSharesOutstanding": "126134000", "intangibleAssetsExcludingGoodwill": "52200000", "cashAndCashEquivalentsAtCarryingValue": "213500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "82800000", "capitalExpenditures": "26900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "189600000", "cashflowFromInvestment": "-244100000", "stockBasedCompensation": "15100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:20.450393+00:00", "is_restated": false, "income_statement": { "revenue": 717400000, "cost_of_revenue": 562100000, "gross_profit": 155300000, "ebit": 76000000, "ebitda": 109700000, "pretax_income": 28700000, "tax_provision": 4400000, "net_income": -12400000, "net_income_to_common": -12400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 185200000, "total_current_assets": 895900000, "total_assets": 6975600000, "short_term_debt": 115000000, "long_term_debt": 2793800000, "total_debt": 2908800000, "total_liabilities": 3614000000, "total_equity": 1967300000, "shares_outstanding": 125972000, "goodwill_and_intangibles": 4451100000 }, "cash_flow": { "operating_cash_flow": 40700000, "capital_expenditure": 21000000, "free_cash_flow": 61700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168515, "ticker_id": 8203, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:20.450393+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "76000000", "ebitda": "109700000", "netIncome": "-12400000", "grossProfit": "155300000", "depreciation": "None", "totalRevenue": "717400000", "costOfRevenue": "562100000", "interestIncome": "None", "incomeBeforeTax": "28700000", "interestExpense": "47300000", "operatingIncome": "76000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "4400000", "reportedCurrency": "USD", "netInterestIncome": "-47300000", "nonInterestIncome": "None", "operatingExpenses": "79300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "562100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33700000", "sellingGeneralAndAdministrative": "33200000", "netIncomeFromContinuingOperations": "24300000" }, "balance": { "goodwill": "4397500000", "inventory": "77000000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "6975600000", "longTermDebt": "2793800000", "shortTermDebt": "115000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "53600000", "reportedCurrency": "USD", "retainedEarnings": "-581600000", "totalLiabilities": "3614000000", "otherCurrentAssets": "139400000", "totalCurrentAssets": "895900000", "currentLongTermDebt": "77200000", "longTermInvestments": "188700000", "shortTermInvestments": "None", "currentNetReceivables": "494300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6079700000", "currentAccountsPayable": "174100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3159300000", "totalShareholderEquity": "1967300000", "capitalLeaseObligations": "288300000", "otherCurrentLiabilities": "234300000", "totalCurrentLiabilities": "523400000", "otherNonCurrentLiabilities": "46300000", "totalNonCurrentLiabilities": "3090600000", "cashAndShortTermInvestments": "185200000", "commonStockSharesOutstanding": "125972000", "intangibleAssetsExcludingGoodwill": "53600000", "cashAndCashEquivalentsAtCarryingValue": "185200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "40700000", "capitalExpenditures": "21000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31700000", "cashflowFromInvestment": "-83100000", "stockBasedCompensation": "4900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 717400000, "cost_of_revenue": 562100000, "gross_profit": 155300000, "research_and_development": null, "selling_general_admin": 33200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 76000000, "depreciation_amortisation": 33700000, "ebitda": 109700000, "interest_expense": 47300000, "interest_income": null, "other_non_operating": null, "pretax_income": 28700000, "tax_provision": 4400000, "effective_tax_rate": null, "net_income": -12400000, "net_income_continuing_ops": 24300000, "net_income_to_common": -12400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 185200000, "short_term_investments": null, "net_receivables": 494300000, "inventory": 77000000, "other_current_assets": null, "total_current_assets": 895900000, "net_ppe": null, "goodwill": 4397500000, "intangible_assets": 53600000, "goodwill_and_intangibles": 4451100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6079700000, "total_assets": 6975600000, "short_term_debt": 115000000, "accounts_payable": 174100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 523400000, "long_term_debt": 2793800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3090600000, "total_liabilities": 3614000000, "total_debt": 2908800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -581600000, "total_equity": 1967300000, "shares_outstanding": 125972000, "operating_cash_flow": 40700000, "stock_based_compensation": 4900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -83100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 31700000, "free_cash_flow": 61700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "76000000", "ebitda": "109700000", "netIncome": "-12400000", "grossProfit": "155300000", "depreciation": "None", "totalRevenue": "717400000", "costOfRevenue": "562100000", "interestIncome": "None", "incomeBeforeTax": "28700000", "interestExpense": "47300000", "operatingIncome": "76000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "4400000", "reportedCurrency": "USD", "netInterestIncome": "-47300000", "nonInterestIncome": "None", "operatingExpenses": "79300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "562100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33700000", "sellingGeneralAndAdministrative": "33200000", "netIncomeFromContinuingOperations": "24300000" }, "balance": { "goodwill": "4397500000", "inventory": "77000000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "6975600000", "longTermDebt": "2793800000", "shortTermDebt": "115000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "53600000", "reportedCurrency": "USD", "retainedEarnings": "-581600000", "totalLiabilities": "3614000000", "otherCurrentAssets": "139400000", "totalCurrentAssets": "895900000", "currentLongTermDebt": "77200000", "longTermInvestments": "188700000", "shortTermInvestments": "None", "currentNetReceivables": "494300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6079700000", "currentAccountsPayable": "174100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3159300000", "totalShareholderEquity": "1967300000", "capitalLeaseObligations": "288300000", "otherCurrentLiabilities": "234300000", "totalCurrentLiabilities": "523400000", "otherNonCurrentLiabilities": "46300000", "totalNonCurrentLiabilities": "3090600000", "cashAndShortTermInvestments": "185200000", "commonStockSharesOutstanding": "125972000", "intangibleAssetsExcludingGoodwill": "53600000", "cashAndCashEquivalentsAtCarryingValue": "185200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "40700000", "capitalExpenditures": "21000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31700000", "cashflowFromInvestment": "-83100000", "stockBasedCompensation": "4900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:20.450393+00:00", "is_restated": false, "income_statement": { "revenue": 735400000, "cost_of_revenue": 541800000, "gross_profit": 193600000, "ebit": 101400000, "ebitda": 132500000, "pretax_income": 52700000, "tax_provision": 6000000, "net_income": -1000000, "net_income_to_common": -1000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 195900000, "total_current_assets": 895000000, "total_assets": 6876700000, "short_term_debt": 110900000, "long_term_debt": 2701800000, "total_debt": 2812700000, "total_liabilities": 3514800000, "total_equity": 1987200000, "shares_outstanding": 125774000, "goodwill_and_intangibles": 4380800000 }, "cash_flow": { "operating_cash_flow": 62600000, "capital_expenditure": 19800000, "free_cash_flow": 82400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168516, "ticker_id": 8203, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:20.450393+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "101400000", "ebitda": "132500000", "netIncome": "-1000000", "grossProfit": "193600000", "depreciation": "None", "totalRevenue": "735400000", "costOfRevenue": "541800000", "interestIncome": "None", "incomeBeforeTax": "52700000", "interestExpense": "48700000", "operatingIncome": "101400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-48700000", "nonInterestIncome": "None", "operatingExpenses": "92200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "541800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31100000", "sellingGeneralAndAdministrative": "20900000", "netIncomeFromContinuingOperations": "46700000" }, "balance": { "goodwill": "4326000000", "inventory": "75200000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "6876700000", "longTermDebt": "2701800000", "shortTermDebt": "110900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "54800000", "reportedCurrency": "USD", "retainedEarnings": "-569200000", "totalLiabilities": "3514800000", "otherCurrentAssets": "127500000", "totalCurrentAssets": "895000000", "currentLongTermDebt": "73300000", "longTermInvestments": "184100000", "shortTermInvestments": "None", "currentNetReceivables": "496400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5981700000", "currentAccountsPayable": "171800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3061600000", "totalShareholderEquity": "1987200000", "capitalLeaseObligations": "286500000", "otherCurrentLiabilities": "240300000", "totalCurrentLiabilities": "523000000", "otherNonCurrentLiabilities": "41100000", "totalNonCurrentLiabilities": "2991800000", "cashAndShortTermInvestments": "195900000", "commonStockSharesOutstanding": "125774000", "intangibleAssetsExcludingGoodwill": "54800000", "cashAndCashEquivalentsAtCarryingValue": "195900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "62600000", "capitalExpenditures": "19800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44600000", "cashflowFromInvestment": "-58100000", "stockBasedCompensation": "4500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 735400000, "cost_of_revenue": 541800000, "gross_profit": 193600000, "research_and_development": null, "selling_general_admin": 20900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 101400000, "depreciation_amortisation": 31100000, "ebitda": 132500000, "interest_expense": 48700000, "interest_income": null, "other_non_operating": null, "pretax_income": 52700000, "tax_provision": 6000000, "effective_tax_rate": null, "net_income": -1000000, "net_income_continuing_ops": 46700000, "net_income_to_common": -1000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 195900000, "short_term_investments": null, "net_receivables": 496400000, "inventory": 75200000, "other_current_assets": null, "total_current_assets": 895000000, "net_ppe": null, "goodwill": 4326000000, "intangible_assets": 54800000, "goodwill_and_intangibles": 4380800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5981700000, "total_assets": 6876700000, "short_term_debt": 110900000, "accounts_payable": 171800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 523000000, "long_term_debt": 2701800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2991800000, "total_liabilities": 3514800000, "total_debt": 2812700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -569200000, "total_equity": 1987200000, "shares_outstanding": 125774000, "operating_cash_flow": 62600000, "stock_based_compensation": 4500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -58100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44600000, "free_cash_flow": 82400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "101400000", "ebitda": "132500000", "netIncome": "-1000000", "grossProfit": "193600000", "depreciation": "None", "totalRevenue": "735400000", "costOfRevenue": "541800000", "interestIncome": "None", "incomeBeforeTax": "52700000", "interestExpense": "48700000", "operatingIncome": "101400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-48700000", "nonInterestIncome": "None", "operatingExpenses": "92200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "541800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31100000", "sellingGeneralAndAdministrative": "20900000", "netIncomeFromContinuingOperations": "46700000" }, "balance": { "goodwill": "4326000000", "inventory": "75200000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "6876700000", "longTermDebt": "2701800000", "shortTermDebt": "110900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "54800000", "reportedCurrency": "USD", "retainedEarnings": "-569200000", "totalLiabilities": "3514800000", "otherCurrentAssets": "127500000", "totalCurrentAssets": "895000000", "currentLongTermDebt": "73300000", "longTermInvestments": "184100000", "shortTermInvestments": "None", "currentNetReceivables": "496400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5981700000", "currentAccountsPayable": "171800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3061600000", "totalShareholderEquity": "1987200000", "capitalLeaseObligations": "286500000", "otherCurrentLiabilities": "240300000", "totalCurrentLiabilities": "523000000", "otherNonCurrentLiabilities": "41100000", "totalNonCurrentLiabilities": "2991800000", "cashAndShortTermInvestments": "195900000", "commonStockSharesOutstanding": "125774000", "intangibleAssetsExcludingGoodwill": "54800000", "cashAndCashEquivalentsAtCarryingValue": "195900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "62600000", "capitalExpenditures": "19800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44600000", "cashflowFromInvestment": "-58100000", "stockBasedCompensation": "4500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:20.450393+00:00", "is_restated": false, "income_statement": { "revenue": 674100000, "cost_of_revenue": 508300000, "gross_profit": 165800000, "ebit": 82600000, "ebitda": 111500000, "pretax_income": 32800000, "tax_provision": 3100000, "net_income": -4900000, "net_income_to_common": -4900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236000000, "total_current_assets": 876200000, "total_assets": 6780100000, "short_term_debt": 97800000, "long_term_debt": 2640200000, "total_debt": 2738000000, "total_liabilities": 3461400000, "total_equity": 2004600000, "shares_outstanding": 125747000, "goodwill_and_intangibles": 4301000000 }, "cash_flow": { "operating_cash_flow": 104600000, "capital_expenditure": 18900000, "free_cash_flow": 123500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168518, "ticker_id": 8203, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:20.450393+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "82600000", "ebitda": "111500000", "netIncome": "-4900000", "grossProfit": "165800000", "depreciation": "None", "totalRevenue": "674100000", "costOfRevenue": "508300000", "interestIncome": "None", "incomeBeforeTax": "32800000", "interestExpense": "49800000", "operatingIncome": "82600000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3100000", "reportedCurrency": "USD", "netInterestIncome": "-49800000", "nonInterestIncome": "None", "operatingExpenses": "83200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "508300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28900000", "sellingGeneralAndAdministrative": "36800000", "netIncomeFromContinuingOperations": "29700000" }, "balance": { "goodwill": "4245100000", "inventory": "69400000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "6780100000", "longTermDebt": "2640200000", "shortTermDebt": "97800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "55900000", "reportedCurrency": "USD", "retainedEarnings": "-568200000", "totalLiabilities": "3461400000", "otherCurrentAssets": "108000000", "totalCurrentAssets": "876200000", "currentLongTermDebt": "62100000", "longTermInvestments": "196300000", "shortTermInvestments": "None", "currentNetReceivables": "462800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5903900000", "currentAccountsPayable": "148800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3002200000", "totalShareholderEquity": "2004600000", "capitalLeaseObligations": "276600000", "otherCurrentLiabilities": "254800000", "totalCurrentLiabilities": "501400000", "otherNonCurrentLiabilities": "78900000", "totalNonCurrentLiabilities": "2960000000", "cashAndShortTermInvestments": "236000000", "commonStockSharesOutstanding": "125747000", "intangibleAssetsExcludingGoodwill": "55900000", "cashAndCashEquivalentsAtCarryingValue": "236000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "104600000", "capitalExpenditures": "18900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20400000", "cashflowFromInvestment": "-25600000", "stockBasedCompensation": "4400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 674100000, "cost_of_revenue": 508300000, "gross_profit": 165800000, "research_and_development": null, "selling_general_admin": 36800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82600000, "depreciation_amortisation": 28900000, "ebitda": 111500000, "interest_expense": 49800000, "interest_income": null, "other_non_operating": null, "pretax_income": 32800000, "tax_provision": 3100000, "effective_tax_rate": null, "net_income": -4900000, "net_income_continuing_ops": 29700000, "net_income_to_common": -4900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 236000000, "short_term_investments": null, "net_receivables": 462800000, "inventory": 69400000, "other_current_assets": null, "total_current_assets": 876200000, "net_ppe": null, "goodwill": 4245100000, "intangible_assets": 55900000, "goodwill_and_intangibles": 4301000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5903900000, "total_assets": 6780100000, "short_term_debt": 97800000, "accounts_payable": 148800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 501400000, "long_term_debt": 2640200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2960000000, "total_liabilities": 3461400000, "total_debt": 2738000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -568200000, "total_equity": 2004600000, "shares_outstanding": 125747000, "operating_cash_flow": 104600000, "stock_based_compensation": 4400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20400000, "free_cash_flow": 123500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "82600000", "ebitda": "111500000", "netIncome": "-4900000", "grossProfit": "165800000", "depreciation": "None", "totalRevenue": "674100000", "costOfRevenue": "508300000", "interestIncome": "None", "incomeBeforeTax": "32800000", "interestExpense": "49800000", "operatingIncome": "82600000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3100000", "reportedCurrency": "USD", "netInterestIncome": "-49800000", "nonInterestIncome": "None", "operatingExpenses": "83200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "508300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28900000", "sellingGeneralAndAdministrative": "36800000", "netIncomeFromContinuingOperations": "29700000" }, "balance": { "goodwill": "4245100000", "inventory": "69400000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "6780100000", "longTermDebt": "2640200000", "shortTermDebt": "97800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "55900000", "reportedCurrency": "USD", "retainedEarnings": "-568200000", "totalLiabilities": "3461400000", "otherCurrentAssets": "108000000", "totalCurrentAssets": "876200000", "currentLongTermDebt": "62100000", "longTermInvestments": "196300000", "shortTermInvestments": "None", "currentNetReceivables": "462800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5903900000", "currentAccountsPayable": "148800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3002200000", "totalShareholderEquity": "2004600000", "capitalLeaseObligations": "276600000", "otherCurrentLiabilities": "254800000", "totalCurrentLiabilities": "501400000", "otherNonCurrentLiabilities": "78900000", "totalNonCurrentLiabilities": "2960000000", "cashAndShortTermInvestments": "236000000", "commonStockSharesOutstanding": "125747000", "intangibleAssetsExcludingGoodwill": "55900000", "cashAndCashEquivalentsAtCarryingValue": "236000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "104600000", "capitalExpenditures": "18900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20400000", "cashflowFromInvestment": "-25600000", "stockBasedCompensation": "4400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:20.450393+00:00", "is_restated": false, "income_statement": { "revenue": 667600000, "cost_of_revenue": 513500000, "gross_profit": 154100000, "ebit": 97600000, "ebitda": 122000000, "pretax_income": 49900000, "tax_provision": -7800000, "net_income": 18900000, "net_income_to_common": 18900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 177400000, "total_current_assets": 810200000, "total_assets": 6620600000, "short_term_debt": 101900000, "long_term_debt": 2504800000, "total_debt": 2606700000, "total_liabilities": 3309700000, "total_equity": 2018200000, "shares_outstanding": 127370000, "goodwill_and_intangibles": 4291199999 }, "cash_flow": { "operating_cash_flow": 52100000, "capital_expenditure": 25800000, "free_cash_flow": 77900000, "dividends_paid": 35000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168519, "ticker_id": 8203, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:20.450393+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "97600000", "ebitda": "122000000", "netIncome": "18900000", "grossProfit": "154100000", "depreciation": "None", "totalRevenue": "667600000", "costOfRevenue": "513500000", "interestIncome": "None", "incomeBeforeTax": "49900000", "interestExpense": "47700000", "operatingIncome": "97600000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-7800000", "reportedCurrency": "USD", "netInterestIncome": "-47700000", "nonInterestIncome": "None", "operatingExpenses": "56500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "513500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24400000", "sellingGeneralAndAdministrative": "31200000", "netIncomeFromContinuingOperations": "57700000" }, "balance": { "goodwill": "4235899999", "inventory": "70300000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "6620600000", "longTermDebt": "2504800000", "shortTermDebt": "101900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "55300000", "reportedCurrency": "USD", "retainedEarnings": "-563300000", "totalLiabilities": "3309700000", "otherCurrentAssets": "112600000", "totalCurrentAssets": "810200000", "currentLongTermDebt": "64700000", "longTermInvestments": "192200000", "shortTermInvestments": "None", "currentNetReceivables": "449900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5810400000", "currentAccountsPayable": "131500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2900400000", "totalShareholderEquity": "2018200000", "capitalLeaseObligations": "301300000", "otherCurrentLiabilities": "225200000", "totalCurrentLiabilities": "458600000", "otherNonCurrentLiabilities": "82200000", "totalNonCurrentLiabilities": "2851100000", "cashAndShortTermInvestments": "177400000", "commonStockSharesOutstanding": "127370000", "intangibleAssetsExcludingGoodwill": "55300000", "cashAndCashEquivalentsAtCarryingValue": "177400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57700000", "profitLoss": "None", "dividendPayout": "35000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "52100000", "capitalExpenditures": "25800000", "changeInReceivables": "-13900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49000000", "cashflowFromInvestment": "-71200000", "stockBasedCompensation": "4600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-68100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 667600000, "cost_of_revenue": 513500000, "gross_profit": 154100000, "research_and_development": null, "selling_general_admin": 31200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 97600000, "depreciation_amortisation": 24400000, "ebitda": 122000000, "interest_expense": 47700000, "interest_income": null, "other_non_operating": null, "pretax_income": 49900000, "tax_provision": -7800000, "effective_tax_rate": null, "net_income": 18900000, "net_income_continuing_ops": 57700000, "net_income_to_common": 18900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 177400000, "short_term_investments": null, "net_receivables": 449900000, "inventory": 70300000, "other_current_assets": null, "total_current_assets": 810200000, "net_ppe": null, "goodwill": 4235899999, "intangible_assets": 55300000, "goodwill_and_intangibles": 4291199999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5810400000, "total_assets": 6620600000, "short_term_debt": 101900000, "accounts_payable": 131500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 458600000, "long_term_debt": 2504800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2851100000, "total_liabilities": 3309700000, "total_debt": 2606700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -563300000, "total_equity": 2018200000, "shares_outstanding": 127370000, "operating_cash_flow": 52100000, "stock_based_compensation": 4600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -71200000, "dividends_paid": 35000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49000000, "free_cash_flow": 77900000, "net_change_in_cash": -68100000 }, "raw_data": { "income": { "ebit": "97600000", "ebitda": "122000000", "netIncome": "18900000", "grossProfit": "154100000", "depreciation": "None", "totalRevenue": "667600000", "costOfRevenue": "513500000", "interestIncome": "None", "incomeBeforeTax": "49900000", "interestExpense": "47700000", "operatingIncome": "97600000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-7800000", "reportedCurrency": "USD", "netInterestIncome": "-47700000", "nonInterestIncome": "None", "operatingExpenses": "56500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "513500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24400000", "sellingGeneralAndAdministrative": "31200000", "netIncomeFromContinuingOperations": "57700000" }, "balance": { "goodwill": "4235899999", "inventory": "70300000", "commonStock": "1300000", "currentDebt": "None", "investments": "None", "totalAssets": "6620600000", "longTermDebt": "2504800000", "shortTermDebt": "101900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "55300000", "reportedCurrency": "USD", "retainedEarnings": "-563300000", "totalLiabilities": "3309700000", "otherCurrentAssets": "112600000", "totalCurrentAssets": "810200000", "currentLongTermDebt": "64700000", "longTermInvestments": "192200000", "shortTermInvestments": "None", "currentNetReceivables": "449900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5810400000", "currentAccountsPayable": "131500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2900400000", "totalShareholderEquity": "2018200000", "capitalLeaseObligations": "301300000", "otherCurrentLiabilities": "225200000", "totalCurrentLiabilities": "458600000", "otherNonCurrentLiabilities": "82200000", "totalNonCurrentLiabilities": "2851100000", "cashAndShortTermInvestments": "177400000", "commonStockSharesOutstanding": "127370000", "intangibleAssetsExcludingGoodwill": "55300000", "cashAndCashEquivalentsAtCarryingValue": "177400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57700000", "profitLoss": "None", "dividendPayout": "35000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "52100000", "capitalExpenditures": "25800000", "changeInReceivables": "-13900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49000000", "cashflowFromInvestment": "-71200000", "stockBasedCompensation": "4600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-68100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24400000", "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": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }