{ "ticker": { "uuid": "fe588e09-53f2-43c7-8054-fec2543ed2a9", "symbol": "KW", "name": "Kennedy-Wilson Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Real Estate Services", "page_url": "https://sharemaestro.com/factors/ticker/fe588e09-53f2-43c7-8054-fec2543ed2a9/", "api_url": "https://sharemaestro.com/factors/api/tickers/fe588e09-53f2-43c7-8054-fec2543ed2a9/" }, "ticker_metadata": { "id": 2438, "uuid": "fe588e09-53f2-43c7-8054-fec2543ed2a9", "symbol": "KW", "name": "Kennedy-Wilson Holdings Inc", "asset_type": "equity", "market_cap": 1533729000, "stock_exchange_id": 3, "industry": "Real Estate Services", "sector": "Real Estate", "description": "Kennedy-Wilson Holdings, Inc. is a real estate investment company. The company is headquartered in Beverly Hills, California.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "fe588e09-53f2-43c7-8054-fec2543ed2a9", "symbol": "KW", "name": "Kennedy-Wilson Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Real Estate Services", "page_url": "https://sharemaestro.com/factors/ticker/fe588e09-53f2-43c7-8054-fec2543ed2a9/", "api_url": "https://sharemaestro.com/factors/api/tickers/fe588e09-53f2-43c7-8054-fec2543ed2a9/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.23, "value": 0.2, "quality": 0.15, "momentum": 0.9, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 11.01, "market_cap": 1532705414.01, "pe_ratio": 25.8903, "earnings_yield": 0.0386, "ebitda_to_ev": 0.0664, "shareholder_yield": 0.0717, "roe": 0.039, "piotroski_f_score": 6, "momentum_12_1": 0.7752, "volatility_252d": 0.3414 }, "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": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:33.749459+00:00", "batch_id": "" }, "size": { "price_close": 11.01, "market_cap": 1532705414.01, "market_cap_usd": 1532705414.01, "enterprise_value": 6825405414.01, "shares_outstanding": 139210301, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 25.8903, "pb_ratio": 1.01, "ptbv_ratio": 1.0367, "ps_ratio": 3.1286, "pcf_ratio": 44.4262, "pfcf_ratio": 14.9096, "ev_ebitda": 15.0538, "ev_ebit": 21.1772, "ev_sales": 13.9322, "ev_fcf": 66.395, "earnings_yield": 0.0386, "fcf_yield": 0.0151, "price_to_sales": 3.1286, "price_to_book": 1.01, "price_to_cashflow": 44.4262, "ebitda_to_ev": 0.0664, "sales_yield": 0.0718 }, "yield": { "dividend_yield": 0.0717, "buyback_yield": 0, "shareholder_yield": 0.0717, "debt_paydown_yield": null, "total_yield": 0.0717 }, "quality": { "gross_margin": 0.1855, "operating_margin": 0.6579, "net_margin": 0.1208, "ebitda_margin": 0.9255, "fcf_margin": 0.2098, "roe": 0.039, "roa": 0.0086, "roic": 0.0434, "roc_greenblatt": null, "asset_turnover": 0.0715, "cash_conversion": 1.7365, "accruals_ratio": 0.0036, "sbc_to_revenue": 0.049, "piotroski_f_score": 6, "altman_z_score": 0.2021, "earnings_stability_5y": 7.897, "revenue_stability_5y": 0.093, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0133, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.4878, "net_debt_to_ebitda": 11.6734, "debt_to_assets": 0.7999, "interest_coverage": 0.6643, "current_ratio": 0.3697, "quick_ratio": 0.3697, "net_debt": 5292700000, "local_beta": 0.0012, "volatility_252d": 0.3414, "volatility_60d": 0.8012, "max_drawdown_12m": -0.1577, "risk_adjusted_momentum": 2.2706 }, "growth": { "revenue_growth_1y": -0.0638, "revenue_growth_3y_cagr": -0.0247, "revenue_growth_5y_cagr": 0.0199, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.6312, "eps_growth_5y_cagr": -0.4678, "fcf_growth_1y": -0.3514, "book_value_growth_1y": -0.0423, "revenue_growth": -0.0638, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0009, "price_return_3m": 0.0279, "price_return_6m": 0.1619, "price_return_9m": 0.3036, "price_return_12m": 0.7735, "price_return_12m_ex1m": 0.7752, "momentum_6m": 0.1619, "momentum_12m": 0.7735, "momentum_12_1": 0.7752, "distance_from_52w_high": -0.0018, "distance_from_52w_low": 0.7735, "relative_strength": 0.6736 }, "raw_ttm": { "revenue_ttm": 489900000, "gross_profit_ttm": 90900000, "ebit_ttm": 322300000, "ebitda_ttm": 453400000, "net_income_ttm": 59200000, "eps_diluted_ttm": 0.4253, "operating_cash_flow_ttm": 34500000, "capital_expenditure_ttm": 68300000, "fcf_ttm": 102800000, "dividends_paid_ttm": 109900000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 485200000, "cash_and_equivalents": 184600000, "total_current_assets": 255900000, "total_current_liabilities": 692100000, "net_ppe": null, "total_assets": 6847400000, "total_debt": 5477300000, "total_equity": 1517500000, "net_working_capital": 71300000, "book_value_per_share": 10.9008, "retained_earnings": -597300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1478400000, "tangible_book_per_share": 10.6199 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 64, "rank_pb": 22, "rank_ptbv": 18, "rank_ps": 65, "rank_pcf": 92, "rank_ev_ebitda": 64, "rank_ev_ebit": 71, "rank_earnings_yield": 64, "rank_fcf_yield": 82, "rank_dividend_yield": 10, "rank_shareholder_yield": 10, "rank_total_yield": 10, "rank_roe": 63, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 85, "rank_fcf_margin": 45, "rank_piotroski": 38, "rank_accruals": 86, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 99, "rank_revenue_growth_1y": 87, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 15, "rank_relative_strength": 15 }, "composites": { "value_composite": 80, "quality_composite": 85, "momentum_composite": 10, "growth_composite": 97, "yield_composite": 7, "svqf_composite": 82, "vc1_composite": 79, "vc2_composite": 70, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 77, "quality_value_composite": 0.1732, "os_score": 0.23, "value_percentile": 0.2, "quality_percentile": 0.15, "momentum_percentile": 0.9, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 67, "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": 4391, "ticker_id": 2438, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:33.749459+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.01, "market_cap": 1532705414.01, "market_cap_usd": 1532705414.01, "enterprise_value": 6825405414.01, "shares_outstanding": 139210301, "fx_rate_to_usd": null, "pe_ratio": 25.89029416, "pb_ratio": 1.01002004, "ptbv_ratio": 1.03673256, "ps_ratio": 3.12860872, "pcf_ratio": 44.42624388, "pfcf_ratio": 14.90958574, "ev_ebitda": 15.05382756, "ev_ebit": 21.17718093, "ev_sales": 13.93224212, "ev_fcf": 66.3949943, "earnings_yield": 0.03862451, "fcf_yield": 0.01506138, "dividend_yield": 0.07170328, "buyback_yield": 0, "shareholder_yield": 0.07170328, "debt_paydown_yield": null, "total_yield": 0.07170328, "gross_margin": 0.18554807, "operating_margin": 0.65788937, "net_margin": 0.12084099, "ebitda_margin": 0.925495, "fcf_margin": 0.20983874, "roe": 0.03901153, "roa": 0.00864562, "roic": 0.04342404, "roc_greenblatt": null, "asset_turnover": 0.0715454, "cash_conversion": 1.73648649, "accruals_ratio": 0.00360721, "sbc_to_revenue": 0.04898959, "debt_to_equity": 3.48784185, "net_debt_to_ebitda": 11.67335686, "debt_to_assets": 0.79990945, "interest_coverage": 0.66426216, "current_ratio": 0.36974426, "quick_ratio": 0.36974426, "net_debt": 5292700000, "revenue_growth_1y": -0.06382572, "revenue_growth_3y_cagr": -0.02467807, "revenue_growth_5y_cagr": 0.01989714, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.6312041, "eps_growth_5y_cagr": -0.46781564, "fcf_growth_1y": -0.35141956, "book_value_growth_1y": -0.04228524, "piotroski_f_score": 6, "altman_z_score": 0.20205695, "earnings_stability_5y": 7.897012, "revenue_stability_5y": 0.09304, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00090744, "price_return_3m": 0.02789603, "price_return_6m": 0.16188265, "price_return_9m": 0.30362196, "price_return_12m": 0.77354661, "price_return_12m_ex1m": 0.77515746, "distance_from_52w_high": -0.00181324, "distance_from_52w_low": 0.77354661, "relative_strength": 0.67358303, "local_beta": 0.0012, "volatility_252d": 0.341386, "volatility_60d": 0.801204, "max_drawdown_12m": -0.15766173, "revenue_ttm": 489900000, "gross_profit_ttm": 90900000, "ebit_ttm": 322300000, "ebitda_ttm": 453400000, "net_income_ttm": 59200000, "eps_diluted_ttm": 0.42525589, "operating_cash_flow_ttm": 34500000, "capital_expenditure_ttm": 68300000, "fcf_ttm": 102800000, "dividends_paid_ttm": 109900000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 485200000, "cash_and_equivalents": 184600000, "total_current_assets": 255900000, "total_current_liabilities": 692100000, "net_ppe": null, "total_assets": 6847400000, "total_debt": 5477300000, "total_equity": 1517500000, "net_working_capital": 71300000, "book_value_per_share": 10.90077379, "retained_earnings": -597300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1478400000, "tangible_book_per_share": 10.61990377, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 64, "rank_pb": 22, "rank_ptbv": 18, "rank_ps": 65, "rank_pcf": 92, "rank_ev_ebitda": 64, "rank_ev_ebit": 71, "rank_earnings_yield": 64, "rank_fcf_yield": 82, "rank_dividend_yield": 10, "rank_shareholder_yield": 10, "rank_total_yield": 10, "rank_roe": 63, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 85, "rank_fcf_margin": 45, "rank_piotroski": 38, "rank_accruals": 86, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 99, "rank_revenue_growth_1y": 87, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 15, "rank_relative_strength": 15, "value_composite": 80, "quality_composite": 85, "momentum_composite": 10, "growth_composite": 97, "yield_composite": 7, "svqf_composite": 82, "vc1_composite": 79, "vc2_composite": 70, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 77, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 67, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 11.01, "os": 0.23, "value": 0.2, "quality": 0.15, "momentum": 0.9, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 25.8903, "earnings_yield": 0.0386, "shareholder_yield": 0.0717, "roe": 0.039, "momentum_12_1": 0.7752, "complete_fields": { "id": 4391, "ticker_id": 2438, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:33.749459+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.01, "market_cap": 1532705414.01, "market_cap_usd": 1532705414.01, "enterprise_value": 6825405414.01, "shares_outstanding": 139210301, "fx_rate_to_usd": null, "pe_ratio": 25.89029416, "pb_ratio": 1.01002004, "ptbv_ratio": 1.03673256, "ps_ratio": 3.12860872, "pcf_ratio": 44.42624388, "pfcf_ratio": 14.90958574, "ev_ebitda": 15.05382756, "ev_ebit": 21.17718093, "ev_sales": 13.93224212, "ev_fcf": 66.3949943, "earnings_yield": 0.03862451, "fcf_yield": 0.01506138, "dividend_yield": 0.07170328, "buyback_yield": 0, "shareholder_yield": 0.07170328, "debt_paydown_yield": null, "total_yield": 0.07170328, "gross_margin": 0.18554807, "operating_margin": 0.65788937, "net_margin": 0.12084099, "ebitda_margin": 0.925495, "fcf_margin": 0.20983874, "roe": 0.03901153, "roa": 0.00864562, "roic": 0.04342404, "roc_greenblatt": null, "asset_turnover": 0.0715454, "cash_conversion": 1.73648649, "accruals_ratio": 0.00360721, "sbc_to_revenue": 0.04898959, "debt_to_equity": 3.48784185, "net_debt_to_ebitda": 11.67335686, "debt_to_assets": 0.79990945, "interest_coverage": 0.66426216, "current_ratio": 0.36974426, "quick_ratio": 0.36974426, "net_debt": 5292700000, "revenue_growth_1y": -0.06382572, "revenue_growth_3y_cagr": -0.02467807, "revenue_growth_5y_cagr": 0.01989714, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.6312041, "eps_growth_5y_cagr": -0.46781564, "fcf_growth_1y": -0.35141956, "book_value_growth_1y": -0.04228524, "piotroski_f_score": 6, "altman_z_score": 0.20205695, "earnings_stability_5y": 7.897012, "revenue_stability_5y": 0.09304, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00090744, "price_return_3m": 0.02789603, "price_return_6m": 0.16188265, "price_return_9m": 0.30362196, "price_return_12m": 0.77354661, "price_return_12m_ex1m": 0.77515746, "distance_from_52w_high": -0.00181324, "distance_from_52w_low": 0.77354661, "relative_strength": 0.67358303, "local_beta": 0.0012, "volatility_252d": 0.341386, "volatility_60d": 0.801204, "max_drawdown_12m": -0.15766173, "revenue_ttm": 489900000, "gross_profit_ttm": 90900000, "ebit_ttm": 322300000, "ebitda_ttm": 453400000, "net_income_ttm": 59200000, "eps_diluted_ttm": 0.42525589, "operating_cash_flow_ttm": 34500000, "capital_expenditure_ttm": 68300000, "fcf_ttm": 102800000, "dividends_paid_ttm": 109900000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 485200000, "cash_and_equivalents": 184600000, "total_current_assets": 255900000, "total_current_liabilities": 692100000, "net_ppe": null, "total_assets": 6847400000, "total_debt": 5477300000, "total_equity": 1517500000, "net_working_capital": 71300000, "book_value_per_share": 10.90077379, "retained_earnings": -597300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1478400000, "tangible_book_per_share": 10.61990377, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 64, "rank_pb": 22, "rank_ptbv": 18, "rank_ps": 65, "rank_pcf": 92, "rank_ev_ebitda": 64, "rank_ev_ebit": 71, "rank_earnings_yield": 64, "rank_fcf_yield": 82, "rank_dividend_yield": 10, "rank_shareholder_yield": 10, "rank_total_yield": 10, "rank_roe": 63, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 85, "rank_fcf_margin": 45, "rank_piotroski": 38, "rank_accruals": 86, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 99, "rank_revenue_growth_1y": 87, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 15, "rank_relative_strength": 15, "value_composite": 80, "quality_composite": 85, "momentum_composite": 10, "growth_composite": 97, "yield_composite": 7, "svqf_composite": 82, "vc1_composite": 79, "vc2_composite": 70, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 77, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 67, "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": "2026-06-07T02:24:52.943650+00:00", "is_restated": false, "income_statement": { "revenue": 501000000, "cost_of_revenue": 406900000, "gross_profit": 94100000, "ebit": 277000000, "ebitda": 410000000, "pretax_income": 37400000, "tax_provision": 13600000, "net_income": 4700000, "net_income_to_common": 4700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184500000, "total_current_assets": 480500000, "total_assets": 6622500000, "short_term_debt": 0, "long_term_debt": 4507500000, "total_debt": 4507500000, "total_liabilities": 5049100000, "total_equity": 1535100000, "shares_outstanding": 137923207, "goodwill_and_intangibles": 36100000 }, "cash_flow": { "operating_cash_flow": 379000000, "capital_expenditure": 66600000, "free_cash_flow": 445600000, "dividends_paid": 111500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287516, "ticker_id": 2438, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:52.943650+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "277000000", "ebitda": "410000000", "netIncome": "4700000", "grossProfit": "94100000", "depreciation": "None", "totalRevenue": "501000000", "costOfRevenue": "406900000", "interestIncome": "96800000", "incomeBeforeTax": "37400000", "interestExpense": "239600000", "operatingIncome": "52200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "13600000", "reportedCurrency": "USD", "netInterestIncome": "-239600000", "nonInterestIncome": "None", "operatingExpenses": "41900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "406900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133000000", "sellingGeneralAndAdministrative": "36400000", "netIncomeFromContinuingOperations": "23800000" }, "balance": { "goodwill": "23900000", "inventory": "None", "commonStock": "13790", "currentDebt": "None", "investments": "None", "totalAssets": "6622500000", "longTermDebt": "4507500000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12200000", "reportedCurrency": "USD", "retainedEarnings": "-594300000", "totalLiabilities": "5049100000", "otherCurrentAssets": "12300000", "totalCurrentAssets": "480500000", "currentLongTermDebt": "None", "longTermInvestments": "2047700000", "shortTermInvestments": "None", "currentNetReceivables": "283700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6142000000", "currentAccountsPayable": "10000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4033500000", "shortLongTermDebtTotal": "4507500000", "totalShareholderEquity": "1535100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "531600000", "totalCurrentLiabilities": "541600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4507500000", "cashAndShortTermInvestments": "184500000", "commonStockSharesOutstanding": "137923207", "intangibleAssetsExcludingGoodwill": "12200000", "cashAndCashEquivalentsAtCarryingValue": "184500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4700000", "profitLoss": "None", "dividendPayout": "111500000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "379000000", "capitalExpenditures": "66600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-560300000", "cashflowFromInvestment": "158500000", "stockBasedCompensation": "25700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "111500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "133000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 501000000, "cost_of_revenue": 406900000, "gross_profit": 94100000, "research_and_development": null, "selling_general_admin": 36400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 277000000, "depreciation_amortisation": 133000000, "ebitda": 410000000, "interest_expense": 239600000, "interest_income": null, "other_non_operating": null, "pretax_income": 37400000, "tax_provision": 13600000, "effective_tax_rate": null, "net_income": 4700000, "net_income_continuing_ops": 23800000, "net_income_to_common": 4700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 184500000, "short_term_investments": null, "net_receivables": 283700000, "inventory": null, "other_current_assets": null, "total_current_assets": 480500000, "net_ppe": null, "goodwill": 23900000, "intangible_assets": 12200000, "goodwill_and_intangibles": 36100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6142000000, "total_assets": 6622500000, "short_term_debt": 0, "accounts_payable": 10000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 541600000, "long_term_debt": 4507500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4507500000, "total_liabilities": 5049100000, "total_debt": 4507500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -594300000, "total_equity": 1535100000, "shares_outstanding": 137923207, "operating_cash_flow": 379000000, "stock_based_compensation": 25700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 158500000, "dividends_paid": 111500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -560300000, "free_cash_flow": 445600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "277000000", "ebitda": "410000000", "netIncome": "4700000", "grossProfit": "94100000", "depreciation": "None", "totalRevenue": "501000000", "costOfRevenue": "406900000", "interestIncome": "96800000", "incomeBeforeTax": "37400000", "interestExpense": "239600000", "operatingIncome": "52200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "13600000", "reportedCurrency": "USD", "netInterestIncome": "-239600000", "nonInterestIncome": "None", "operatingExpenses": "41900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "406900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133000000", "sellingGeneralAndAdministrative": "36400000", "netIncomeFromContinuingOperations": "23800000" }, "balance": { "goodwill": "23900000", "inventory": "None", "commonStock": "13790", "currentDebt": "None", "investments": "None", "totalAssets": "6622500000", "longTermDebt": "4507500000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12200000", "reportedCurrency": "USD", "retainedEarnings": "-594300000", "totalLiabilities": "5049100000", "otherCurrentAssets": "12300000", "totalCurrentAssets": "480500000", "currentLongTermDebt": "None", "longTermInvestments": "2047700000", "shortTermInvestments": "None", "currentNetReceivables": "283700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6142000000", "currentAccountsPayable": "10000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4033500000", "shortLongTermDebtTotal": "4507500000", "totalShareholderEquity": "1535100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "531600000", "totalCurrentLiabilities": "541600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4507500000", "cashAndShortTermInvestments": "184500000", "commonStockSharesOutstanding": "137923207", "intangibleAssetsExcludingGoodwill": "12200000", "cashAndCashEquivalentsAtCarryingValue": "184500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4700000", "profitLoss": "None", "dividendPayout": "111500000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "379000000", "capitalExpenditures": "66600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-560300000", "cashflowFromInvestment": "158500000", "stockBasedCompensation": "25700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "111500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "133000000", "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": "2026-06-07T02:24:52.943650+00:00", "is_restated": false, "income_statement": { "revenue": 531400000, "cost_of_revenue": 454200000, "gross_profit": 77200000, "ebit": 237600000, "ebitda": 385900000, "pretax_income": -23500000, "tax_provision": 10200000, "net_income": -33000000, "net_income_to_common": -33000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217500000, "total_current_assets": 549700000, "total_assets": 6961100000, "short_term_debt": 141300000, "long_term_debt": 4784900000, "total_debt": 4926200000, "total_liabilities": 5325100000, "total_equity": 1601200000, "shares_outstanding": 137778812, "goodwill_and_intangibles": 25300000 }, "cash_flow": { "operating_cash_flow": 55100000, "capital_expenditure": 131600000, "free_cash_flow": 186700000, "dividends_paid": 143700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287521, "ticker_id": 2438, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:52.943650+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "237600000", "ebitda": "385900000", "netIncome": "-33000000", "grossProfit": "77200000", "depreciation": "None", "totalRevenue": "531400000", "costOfRevenue": "454200000", "interestIncome": "254600000", "incomeBeforeTax": "-23500000", "interestExpense": "261100000", "operatingIncome": "78500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "10200000", "reportedCurrency": "USD", "netInterestIncome": "-261100000", "nonInterestIncome": "None", "operatingExpenses": "-1300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "454200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148300000", "sellingGeneralAndAdministrative": "157000000", "netIncomeFromContinuingOperations": "-33700000" }, "balance": { "goodwill": "23900000", "inventory": "None", "commonStock": "13740", "currentDebt": "None", "investments": "None", "totalAssets": "6961100000", "longTermDebt": "4784900000", "shortTermDebt": "141300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1400000", "reportedCurrency": "USD", "retainedEarnings": "-493700000", "totalLiabilities": "5325100000", "otherCurrentAssets": "14000000", "totalCurrentAssets": "549700000", "currentLongTermDebt": "None", "longTermInvestments": "2042400000", "shortTermInvestments": "None", "currentNetReceivables": "318200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6411400000", "currentAccountsPayable": "10800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4329200000", "shortLongTermDebtTotal": "4784900000", "totalShareholderEquity": "1601200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "529400000", "totalCurrentLiabilities": "540200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4784900000", "cashAndShortTermInvestments": "217500000", "commonStockSharesOutstanding": "137778812", "intangibleAssetsExcludingGoodwill": "1400000", "cashAndCashEquivalentsAtCarryingValue": "217500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33700000", "profitLoss": "None", "dividendPayout": "143700000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "55100000", "capitalExpenditures": "131600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-565500000", "cashflowFromInvestment": "414200000", "stockBasedCompensation": "23600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "143700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 531400000, "cost_of_revenue": 454200000, "gross_profit": 77200000, "research_and_development": null, "selling_general_admin": 157000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 237600000, "depreciation_amortisation": 148300000, "ebitda": 385900000, "interest_expense": 261100000, "interest_income": null, "other_non_operating": null, "pretax_income": -23500000, "tax_provision": 10200000, "effective_tax_rate": null, "net_income": -33000000, "net_income_continuing_ops": -33700000, "net_income_to_common": -33000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 217500000, "short_term_investments": null, "net_receivables": 318200000, "inventory": null, "other_current_assets": null, "total_current_assets": 549700000, "net_ppe": null, "goodwill": 23900000, "intangible_assets": 1400000, "goodwill_and_intangibles": 25300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6411400000, "total_assets": 6961100000, "short_term_debt": 141300000, "accounts_payable": 10800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 540200000, "long_term_debt": 4784900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4784900000, "total_liabilities": 5325100000, "total_debt": 4926200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -493700000, "total_equity": 1601200000, "shares_outstanding": 137778812, "operating_cash_flow": 55100000, "stock_based_compensation": 23600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 131600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 414200000, "dividends_paid": 143700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -565500000, "free_cash_flow": 186700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "237600000", "ebitda": "385900000", "netIncome": "-33000000", "grossProfit": "77200000", "depreciation": "None", "totalRevenue": "531400000", "costOfRevenue": "454200000", "interestIncome": "254600000", "incomeBeforeTax": "-23500000", "interestExpense": "261100000", "operatingIncome": "78500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "10200000", "reportedCurrency": "USD", "netInterestIncome": "-261100000", "nonInterestIncome": "None", "operatingExpenses": "-1300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "454200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148300000", "sellingGeneralAndAdministrative": "157000000", "netIncomeFromContinuingOperations": "-33700000" }, "balance": { "goodwill": "23900000", "inventory": "None", "commonStock": "13740", "currentDebt": "None", "investments": "None", "totalAssets": "6961100000", "longTermDebt": "4784900000", "shortTermDebt": "141300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1400000", "reportedCurrency": "USD", "retainedEarnings": "-493700000", "totalLiabilities": "5325100000", "otherCurrentAssets": "14000000", "totalCurrentAssets": "549700000", "currentLongTermDebt": "None", "longTermInvestments": "2042400000", "shortTermInvestments": "None", "currentNetReceivables": "318200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6411400000", "currentAccountsPayable": "10800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4329200000", "shortLongTermDebtTotal": "4784900000", "totalShareholderEquity": "1601200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "529400000", "totalCurrentLiabilities": "540200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4784900000", "cashAndShortTermInvestments": "217500000", "commonStockSharesOutstanding": "137778812", "intangibleAssetsExcludingGoodwill": "1400000", "cashAndCashEquivalentsAtCarryingValue": "217500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33700000", "profitLoss": "None", "dividendPayout": "143700000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "55100000", "capitalExpenditures": "131600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-565500000", "cashflowFromInvestment": "414200000", "stockBasedCompensation": "23600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "143700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148300000", "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": "2026-06-07T02:24:52.943650+00:00", "is_restated": false, "income_statement": { "revenue": 562600000, "cost_of_revenue": 506100000, "gross_profit": 56500000, "ebit": -77500000, "ebitda": 80300000, "pretax_income": -336700000, "tax_provision": -55300000, "net_income": -303800000, "net_income_to_common": -303800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 313700000, "total_current_assets": 686100000, "total_assets": 7712100000, "short_term_debt": 342400000, "long_term_debt": 5298000000, "total_debt": 5640400000, "total_liabilities": 5913700000, "total_equity": 1755100000, "shares_outstanding": 138930517, "goodwill_and_intangibles": 26400000 }, "cash_flow": { "operating_cash_flow": 48900000, "capital_expenditure": 217200000, "free_cash_flow": 266100000, "dividends_paid": 171500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287526, "ticker_id": 2438, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:52.943650+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-77500000", "ebitda": "80300000", "netIncome": "-303800000", "grossProfit": "56500000", "depreciation": "None", "totalRevenue": "562600000", "costOfRevenue": "506100000", "interestIncome": "512000000", "incomeBeforeTax": "-336700000", "interestExpense": "259200000", "operatingIncome": "54300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-55300000", "reportedCurrency": "USD", "netInterestIncome": "-252500000", "nonInterestIncome": "None", "operatingExpenses": "2200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.60", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "506100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157800000", "sellingGeneralAndAdministrative": "160000000", "netIncomeFromContinuingOperations": "-6300000" }, "balance": { "goodwill": "23900000", "inventory": "None", "commonStock": "13870", "currentDebt": "None", "investments": "None", "totalAssets": "7712100000", "longTermDebt": "5298000000", "shortTermDebt": "342400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2500000", "reportedCurrency": "USD", "retainedEarnings": "-349000000", "totalLiabilities": "5913700000", "otherCurrentAssets": "13100000", "totalCurrentAssets": "686100000", "currentLongTermDebt": "None", "longTermInvestments": "2069100000", "shortTermInvestments": "42300000", "currentNetReceivables": "359300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7026000000", "currentAccountsPayable": "17900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4853200000", "shortLongTermDebtTotal": "5298000000", "totalShareholderEquity": "1755100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "597800000", "totalCurrentLiabilities": "615700000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5298000000", "cashAndShortTermInvestments": "313700000", "commonStockSharesOutstanding": "138930517", "intangibleAssetsExcludingGoodwill": "2500000", "cashAndCashEquivalentsAtCarryingValue": "313700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-281400000", "profitLoss": "None", "dividendPayout": "171500000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "48900000", "capitalExpenditures": "217200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-164800000", "cashflowFromInvestment": "-11700000", "stockBasedCompensation": "34500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "171500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 562600000, "cost_of_revenue": 506100000, "gross_profit": 56500000, "research_and_development": 0.6, "selling_general_admin": 160000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -77500000, "depreciation_amortisation": 157800000, "ebitda": 80300000, "interest_expense": 259200000, "interest_income": null, "other_non_operating": null, "pretax_income": -336700000, "tax_provision": -55300000, "effective_tax_rate": null, "net_income": -303800000, "net_income_continuing_ops": -6300000, "net_income_to_common": -303800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 313700000, "short_term_investments": 42300000, "net_receivables": 359300000, "inventory": null, "other_current_assets": null, "total_current_assets": 686100000, "net_ppe": null, "goodwill": 23900000, "intangible_assets": 2500000, "goodwill_and_intangibles": 26400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7026000000, "total_assets": 7712100000, "short_term_debt": 342400000, "accounts_payable": 17900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 615700000, "long_term_debt": 5298000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5298000000, "total_liabilities": 5913700000, "total_debt": 5640400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -349000000, "total_equity": 1755100000, "shares_outstanding": 138930517, "operating_cash_flow": 48900000, "stock_based_compensation": 34500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 217200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11700000, "dividends_paid": 171500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -164800000, "free_cash_flow": 266100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-77500000", "ebitda": "80300000", "netIncome": "-303800000", "grossProfit": "56500000", "depreciation": "None", "totalRevenue": "562600000", "costOfRevenue": "506100000", "interestIncome": "512000000", "incomeBeforeTax": "-336700000", "interestExpense": "259200000", "operatingIncome": "54300000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-55300000", "reportedCurrency": "USD", "netInterestIncome": "-252500000", "nonInterestIncome": "None", "operatingExpenses": "2200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.60", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "506100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157800000", "sellingGeneralAndAdministrative": "160000000", "netIncomeFromContinuingOperations": "-6300000" }, "balance": { "goodwill": "23900000", "inventory": "None", "commonStock": "13870", "currentDebt": "None", "investments": "None", "totalAssets": "7712100000", "longTermDebt": "5298000000", "shortTermDebt": "342400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2500000", "reportedCurrency": "USD", "retainedEarnings": "-349000000", "totalLiabilities": "5913700000", "otherCurrentAssets": "13100000", "totalCurrentAssets": "686100000", "currentLongTermDebt": "None", "longTermInvestments": "2069100000", "shortTermInvestments": "42300000", "currentNetReceivables": "359300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7026000000", "currentAccountsPayable": "17900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4853200000", "shortLongTermDebtTotal": "5298000000", "totalShareholderEquity": "1755100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "597800000", "totalCurrentLiabilities": "615700000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5298000000", "cashAndShortTermInvestments": "313700000", "commonStockSharesOutstanding": "138930517", "intangibleAssetsExcludingGoodwill": "2500000", "cashAndCashEquivalentsAtCarryingValue": "313700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-281400000", "profitLoss": "None", "dividendPayout": "171500000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "48900000", "capitalExpenditures": "217200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-164800000", "cashflowFromInvestment": "-11700000", "stockBasedCompensation": "34500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "171500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157800000", "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": "2026-06-07T02:24:52.943650+00:00", "is_restated": false, "income_statement": { "revenue": 540000000, "cost_of_revenue": 526500000, "gross_profit": 13500000, "ebit": 358900000, "ebitda": 531800000, "pretax_income": 138100000, "tax_provision": 36200000, "net_income": 93700000, "net_income_to_common": 93700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 439300000, "total_current_assets": 629500000, "total_assets": 8271800000, "short_term_debt": 247900000, "long_term_debt": 5587000000, "total_debt": 5834900000, "total_liabilities": 6261400000, "total_equity": 2010400000, "shares_outstanding": 138567534, "goodwill_and_intangibles": 27800000 }, "cash_flow": { "operating_cash_flow": 32900000, "capital_expenditure": 160900000, "free_cash_flow": 193800000, "dividends_paid": 160500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287531, "ticker_id": 2438, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:52.943650+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "358900000", "ebitda": "531800000", "netIncome": "93700000", "grossProfit": "13500000", "depreciation": "None", "totalRevenue": "540000000", "costOfRevenue": "526500000", "interestIncome": "42400000", "incomeBeforeTax": "138100000", "interestExpense": "220800000", "operatingIncome": "55600000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "36200000", "reportedCurrency": "USD", "netInterestIncome": "-220800000", "nonInterestIncome": "None", "operatingExpenses": "-42100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.26", "otherNonOperatingIncome": "178400000", "costofGoodsAndServicesSold": "526500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "172900000", "sellingGeneralAndAdministrative": "173200000", "netIncomeFromContinuingOperations": "101900000" }, "balance": { "goodwill": "23900000", "inventory": "-12700000", "commonStock": "13780", "currentDebt": "None", "investments": "None", "totalAssets": "8271800000", "longTermDebt": "5587000000", "shortTermDebt": "247900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "3900000", "reportedCurrency": "USD", "retainedEarnings": "122100000", "totalLiabilities": "6261400000", "otherCurrentAssets": "12700000", "totalCurrentAssets": "629500000", "currentLongTermDebt": "None", "longTermInvestments": "2238100000", "shortTermInvestments": "2238100000", "currentNetReceivables": "190200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7642300000", "currentAccountsPayable": "16200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5188100000", "shortLongTermDebtTotal": "5834900000", "totalShareholderEquity": "2010400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-247900000", "totalCurrentLiabilities": "16200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6245200000", "cashAndShortTermInvestments": "439300000", "commonStockSharesOutstanding": "138567534", "intangibleAssetsExcludingGoodwill": "3900000", "cashAndCashEquivalentsAtCarryingValue": "439300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101900000", "profitLoss": "None", "dividendPayout": "160500000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "8000000", "operatingCashflow": "32900000", "capitalExpenditures": "160900000", "changeInReceivables": "-13400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "264200000", "cashflowFromInvestment": "-361600000", "stockBasedCompensation": "29000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "160500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-64500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "172900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 540000000, "cost_of_revenue": 526500000, "gross_profit": 13500000, "research_and_development": 0.26, "selling_general_admin": 173200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 358900000, "depreciation_amortisation": 172900000, "ebitda": 531800000, "interest_expense": 220800000, "interest_income": null, "other_non_operating": null, "pretax_income": 138100000, "tax_provision": 36200000, "effective_tax_rate": null, "net_income": 93700000, "net_income_continuing_ops": 101900000, "net_income_to_common": 93700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 439300000, "short_term_investments": 2238100000, "net_receivables": 190200000, "inventory": -12700000, "other_current_assets": null, "total_current_assets": 629500000, "net_ppe": null, "goodwill": 23900000, "intangible_assets": 3900000, "goodwill_and_intangibles": 27800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7642300000, "total_assets": 8271800000, "short_term_debt": 247900000, "accounts_payable": 16200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16200000, "long_term_debt": 5587000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6245200000, "total_liabilities": 6261400000, "total_debt": 5834900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 122100000, "total_equity": 2010400000, "shares_outstanding": 138567534, "operating_cash_flow": 32900000, "stock_based_compensation": 29000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 160900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -361600000, "dividends_paid": 160500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 264200000, "free_cash_flow": 193800000, "net_change_in_cash": -64500000 }, "raw_data": { "income": { "ebit": "358900000", "ebitda": "531800000", "netIncome": "93700000", "grossProfit": "13500000", "depreciation": "None", "totalRevenue": "540000000", "costOfRevenue": "526500000", "interestIncome": "42400000", "incomeBeforeTax": "138100000", "interestExpense": "220800000", "operatingIncome": "55600000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "36200000", "reportedCurrency": "USD", "netInterestIncome": "-220800000", "nonInterestIncome": "None", "operatingExpenses": "-42100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.26", "otherNonOperatingIncome": "178400000", "costofGoodsAndServicesSold": "526500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "172900000", "sellingGeneralAndAdministrative": "173200000", "netIncomeFromContinuingOperations": "101900000" }, "balance": { "goodwill": "23900000", "inventory": "-12700000", "commonStock": "13780", "currentDebt": "None", "investments": "None", "totalAssets": "8271800000", "longTermDebt": "5587000000", "shortTermDebt": "247900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "3900000", "reportedCurrency": "USD", "retainedEarnings": "122100000", "totalLiabilities": "6261400000", "otherCurrentAssets": "12700000", "totalCurrentAssets": "629500000", "currentLongTermDebt": "None", "longTermInvestments": "2238100000", "shortTermInvestments": "2238100000", "currentNetReceivables": "190200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7642300000", "currentAccountsPayable": "16200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5188100000", "shortLongTermDebtTotal": "5834900000", "totalShareholderEquity": "2010400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-247900000", "totalCurrentLiabilities": "16200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6245200000", "cashAndShortTermInvestments": "439300000", "commonStockSharesOutstanding": "138567534", "intangibleAssetsExcludingGoodwill": "3900000", "cashAndCashEquivalentsAtCarryingValue": "439300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101900000", "profitLoss": "None", "dividendPayout": "160500000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "8000000", "operatingCashflow": "32900000", "capitalExpenditures": "160900000", "changeInReceivables": "-13400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "264200000", "cashflowFromInvestment": "-361600000", "stockBasedCompensation": "29000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "160500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-64500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "172900000", "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": "2026-06-07T02:24:52.943650+00:00", "is_restated": false, "income_statement": { "revenue": 453600000, "cost_of_revenue": 478000000, "gross_profit": -24400000, "ebit": 655000000, "ebitda": 821300000, "pretax_income": 462600000, "tax_provision": 126200000, "net_income": 330400000, "net_income_to_common": 330400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 524800000, "total_current_assets": 691200000, "total_assets": 7876500000, "short_term_debt": 17400000, "long_term_debt": 5434900000, "total_debt": 5452300000, "total_liabilities": 6072600000, "total_equity": 1803900000, "shares_outstanding": 140132435, "goodwill_and_intangibles": 32300000 }, "cash_flow": { "operating_cash_flow": -30300000, "capital_expenditure": 139200000, "free_cash_flow": 108900000, "dividends_paid": 140700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287536, "ticker_id": 2438, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:52.943650+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "655000000", "ebitda": "821300000", "netIncome": "330400000", "grossProfit": "-24400000", "depreciation": "None", "totalRevenue": "453600000", "costOfRevenue": "478000000", "interestIncome": "196600000", "incomeBeforeTax": "462600000", "interestExpense": "192400000", "operatingIncome": "-96000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "126200000", "reportedCurrency": "USD", "netInterestIncome": "-192400000", "nonInterestIncome": "None", "operatingExpenses": "71600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1.02", "otherNonOperatingIncome": "389000000", "costofGoodsAndServicesSold": "478000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166300000", "sellingGeneralAndAdministrative": "237900000", "netIncomeFromContinuingOperations": "336400000" }, "balance": { "goodwill": "23900000", "inventory": "605200000", "commonStock": "13800", "currentDebt": "None", "investments": "None", "totalAssets": "7876500000", "longTermDebt": "5434900000", "shortTermDebt": "17400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "8400000", "reportedCurrency": "USD", "retainedEarnings": "192400000", "totalLiabilities": "6072600000", "otherCurrentAssets": "-605200000", "totalCurrentAssets": "691200000", "currentLongTermDebt": "None", "longTermInvestments": "1947600000", "shortTermInvestments": "1947600000", "currentNetReceivables": "166400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7185300000", "currentAccountsPayable": "18600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5059800000", "shortLongTermDebtTotal": "5452300000", "totalShareholderEquity": "1803900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "619100000", "totalCurrentLiabilities": "637700000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5434900000", "cashAndShortTermInvestments": "524800000", "commonStockSharesOutstanding": "140132435", "intangibleAssetsExcludingGoodwill": "8400000", "cashAndCashEquivalentsAtCarryingValue": "524800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "336400000", "profitLoss": "None", "dividendPayout": "140700000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "24600000", "operatingCashflow": "-30300000", "capitalExpenditures": "139200000", "changeInReceivables": "-500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "632000000", "cashflowFromInvestment": "-1038000000", "stockBasedCompensation": "28700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "140700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-436300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-83200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 453600000, "cost_of_revenue": 478000000, "gross_profit": -24400000, "research_and_development": 1.02, "selling_general_admin": 237900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 655000000, "depreciation_amortisation": 166300000, "ebitda": 821300000, "interest_expense": 192400000, "interest_income": null, "other_non_operating": null, "pretax_income": 462600000, "tax_provision": 126200000, "effective_tax_rate": null, "net_income": 330400000, "net_income_continuing_ops": 336400000, "net_income_to_common": 330400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 524800000, "short_term_investments": 1947600000, "net_receivables": 166400000, "inventory": 605200000, "other_current_assets": null, "total_current_assets": 691200000, "net_ppe": null, "goodwill": 23900000, "intangible_assets": 8400000, "goodwill_and_intangibles": 32300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7185300000, "total_assets": 7876500000, "short_term_debt": 17400000, "accounts_payable": 18600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 637700000, "long_term_debt": 5434900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5434900000, "total_liabilities": 6072600000, "total_debt": 5452300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 192400000, "total_equity": 1803900000, "shares_outstanding": 140132435, "operating_cash_flow": -30300000, "stock_based_compensation": 28700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 139200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1038000000, "dividends_paid": 140700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 632000000, "free_cash_flow": 108900000, "net_change_in_cash": -436300000 }, "raw_data": { "income": { "ebit": "655000000", "ebitda": "821300000", "netIncome": "330400000", "grossProfit": "-24400000", "depreciation": "None", "totalRevenue": "453600000", "costOfRevenue": "478000000", "interestIncome": "196600000", "incomeBeforeTax": "462600000", "interestExpense": "192400000", "operatingIncome": "-96000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "126200000", "reportedCurrency": "USD", "netInterestIncome": "-192400000", "nonInterestIncome": "None", "operatingExpenses": "71600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1.02", "otherNonOperatingIncome": "389000000", "costofGoodsAndServicesSold": "478000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166300000", "sellingGeneralAndAdministrative": "237900000", "netIncomeFromContinuingOperations": "336400000" }, "balance": { "goodwill": "23900000", "inventory": "605200000", "commonStock": "13800", "currentDebt": "None", "investments": "None", "totalAssets": "7876500000", "longTermDebt": "5434900000", "shortTermDebt": "17400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "8400000", "reportedCurrency": "USD", "retainedEarnings": "192400000", "totalLiabilities": "6072600000", "otherCurrentAssets": "-605200000", "totalCurrentAssets": "691200000", "currentLongTermDebt": "None", "longTermInvestments": "1947600000", "shortTermInvestments": "1947600000", "currentNetReceivables": "166400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7185300000", "currentAccountsPayable": "18600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5059800000", "shortLongTermDebtTotal": "5452300000", "totalShareholderEquity": "1803900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "619100000", "totalCurrentLiabilities": "637700000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5434900000", "cashAndShortTermInvestments": "524800000", "commonStockSharesOutstanding": "140132435", "intangibleAssetsExcludingGoodwill": "8400000", "cashAndCashEquivalentsAtCarryingValue": "524800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "336400000", "profitLoss": "None", "dividendPayout": "140700000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "24600000", "operatingCashflow": "-30300000", "capitalExpenditures": "139200000", "changeInReceivables": "-500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "632000000", "cashflowFromInvestment": "-1038000000", "stockBasedCompensation": "28700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "140700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-436300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-83200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166300000", "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": "2026-06-07T02:24:52.943650+00:00", "is_restated": false, "income_statement": { "revenue": 454000000, "cost_of_revenue": 508700000, "gross_profit": -54700000, "ebit": 353300000, "ebitda": 532900000, "pretax_income": 151400000, "tax_provision": 43600000, "net_income": 110100000, "net_income_to_common": 110100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 965100000, "total_current_assets": 1013000000, "total_assets": 7329000000, "short_term_debt": 5094500000, "long_term_debt": 5094500000, "total_debt": 10189000000, "total_liabilities": 5656300000, "total_equity": 1672700000, "shares_outstanding": 140347365, "goodwill_and_intangibles": 38900000 }, "cash_flow": { "operating_cash_flow": -12600000, "capital_expenditure": 194100000, "free_cash_flow": 181500000, "dividends_paid": 139700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287541, "ticker_id": 2438, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:52.943650+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "353300000", "ebitda": "532900000", "netIncome": "110100000", "grossProfit": "-54700000", "depreciation": "None", "totalRevenue": "454000000", "costOfRevenue": "508700000", "interestIncome": "130200000", "incomeBeforeTax": "151400000", "interestExpense": "201900000", "operatingIncome": "-54100000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "43600000", "reportedCurrency": "USD", "netInterestIncome": "-211200000", "nonInterestIncome": "None", "operatingExpenses": "-600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.33", "otherNonOperatingIncome": "81000000", "costofGoodsAndServicesSold": "508700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "179600000", "sellingGeneralAndAdministrative": "179000000", "netIncomeFromContinuingOperations": "107800000" }, "balance": { "goodwill": "23900000", "inventory": "1064600000", "commonStock": "14140", "currentDebt": "None", "investments": "None", "totalAssets": "7329000000", "longTermDebt": "5094500000", "shortTermDebt": "5094500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "15000000", "reportedCurrency": "USD", "retainedEarnings": "17700000", "totalLiabilities": "5656300000", "otherCurrentAssets": "-1064600000", "totalCurrentAssets": "1013000000", "currentLongTermDebt": "None", "longTermInvestments": "1289300000", "shortTermInvestments": "None", "currentNetReceivables": "47900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6316000000", "currentAccountsPayable": "30100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4720500000", "shortLongTermDebtTotal": "5094500000", "totalShareholderEquity": "1672700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "531700000", "totalCurrentLiabilities": "561800000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5094500000", "cashAndShortTermInvestments": "965100000", "commonStockSharesOutstanding": "140347365", "intangibleAssetsExcludingGoodwill": "15000000", "cashAndCashEquivalentsAtCarryingValue": "965100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "107800000", "profitLoss": "None", "dividendPayout": "139700000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "4600000", "operatingCashflow": "-12600000", "capitalExpenditures": "194100000", "changeInReceivables": "4500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-206600000", "cashflowFromInvestment": "590800000", "stockBasedCompensation": "32300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "139700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "371600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-57400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "179600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 454000000, "cost_of_revenue": 508700000, "gross_profit": -54700000, "research_and_development": 0.33, "selling_general_admin": 179000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 353300000, "depreciation_amortisation": 179600000, "ebitda": 532900000, "interest_expense": 201900000, "interest_income": null, "other_non_operating": null, "pretax_income": 151400000, "tax_provision": 43600000, "effective_tax_rate": null, "net_income": 110100000, "net_income_continuing_ops": 107800000, "net_income_to_common": 110100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 965100000, "short_term_investments": null, "net_receivables": 47900000, "inventory": 1064600000, "other_current_assets": null, "total_current_assets": 1013000000, "net_ppe": null, "goodwill": 23900000, "intangible_assets": 15000000, "goodwill_and_intangibles": 38900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6316000000, "total_assets": 7329000000, "short_term_debt": 5094500000, "accounts_payable": 30100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 561800000, "long_term_debt": 5094500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5094500000, "total_liabilities": 5656300000, "total_debt": 10189000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 17700000, "total_equity": 1672700000, "shares_outstanding": 140347365, "operating_cash_flow": -12600000, "stock_based_compensation": 32300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 194100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 590800000, "dividends_paid": 139700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -206600000, "free_cash_flow": 181500000, "net_change_in_cash": 371600000 }, "raw_data": { "income": { "ebit": "353300000", "ebitda": "532900000", "netIncome": "110100000", "grossProfit": "-54700000", "depreciation": "None", "totalRevenue": "454000000", "costOfRevenue": "508700000", "interestIncome": "130200000", "incomeBeforeTax": "151400000", "interestExpense": "201900000", "operatingIncome": "-54100000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "43600000", "reportedCurrency": "USD", "netInterestIncome": "-211200000", "nonInterestIncome": "None", "operatingExpenses": "-600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.33", "otherNonOperatingIncome": "81000000", "costofGoodsAndServicesSold": "508700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "179600000", "sellingGeneralAndAdministrative": "179000000", "netIncomeFromContinuingOperations": "107800000" }, "balance": { "goodwill": "23900000", "inventory": "1064600000", "commonStock": "14140", "currentDebt": "None", "investments": "None", "totalAssets": "7329000000", "longTermDebt": "5094500000", "shortTermDebt": "5094500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "15000000", "reportedCurrency": "USD", "retainedEarnings": "17700000", "totalLiabilities": "5656300000", "otherCurrentAssets": "-1064600000", "totalCurrentAssets": "1013000000", "currentLongTermDebt": "None", "longTermInvestments": "1289300000", "shortTermInvestments": "None", "currentNetReceivables": "47900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6316000000", "currentAccountsPayable": "30100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4720500000", "shortLongTermDebtTotal": "5094500000", "totalShareholderEquity": "1672700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "531700000", "totalCurrentLiabilities": "561800000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5094500000", "cashAndShortTermInvestments": "965100000", "commonStockSharesOutstanding": "140347365", "intangibleAssetsExcludingGoodwill": "15000000", "cashAndCashEquivalentsAtCarryingValue": "965100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "107800000", "profitLoss": "None", "dividendPayout": "139700000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "4600000", "operatingCashflow": "-12600000", "capitalExpenditures": "194100000", "changeInReceivables": "4500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-206600000", "cashflowFromInvestment": "590800000", "stockBasedCompensation": "32300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "139700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "371600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-57400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "179600000", "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": "2026-06-07T02:24:52.943650+00:00", "is_restated": false, "income_statement": { "revenue": 569700000, "cost_of_revenue": 589400000, "gross_profit": -19700000, "ebit": 577600000, "ebitda": 765200000, "pretax_income": 362500000, "tax_provision": 41400000, "net_income": 226700000, "net_income_to_common": 226700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 573900000, "total_current_assets": 626000000, "total_assets": 7304500000, "short_term_debt": 167300000, "long_term_debt": 5046900000, "total_debt": 5214200000, "total_liabilities": 5585300000, "total_equity": 1719200000, "shares_outstanding": 141501323, "goodwill_and_intangibles": 50000000 }, "cash_flow": { "operating_cash_flow": -19500000, "capital_expenditure": 191100000, "free_cash_flow": 171600000, "dividends_paid": 117500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287546, "ticker_id": 2438, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:52.943650+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "577600000", "ebitda": "765200000", "netIncome": "226700000", "grossProfit": "-19700000", "depreciation": "None", "totalRevenue": "569700000", "costOfRevenue": "589400000", "interestIncome": "35400000", "incomeBeforeTax": "362500000", "interestExpense": "214200000", "operatingIncome": "-30100000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "41400000", "reportedCurrency": "USD", "netInterestIncome": "-215100000", "nonInterestIncome": "None", "operatingExpenses": "10400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.64", "otherNonOperatingIncome": "434400000", "costofGoodsAndServicesSold": "589400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187600000", "sellingGeneralAndAdministrative": "194200000", "netIncomeFromContinuingOperations": "321100000" }, "balance": { "goodwill": "23900000", "inventory": "675800000", "commonStock": "-295200000", "currentDebt": "None", "investments": "None", "totalAssets": "7304500000", "longTermDebt": "5046900000", "shortTermDebt": "167300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "26100000", "reportedCurrency": "USD", "retainedEarnings": "46200000", "totalLiabilities": "5585300000", "otherCurrentAssets": "-675800000", "totalCurrentAssets": "626000000", "currentLongTermDebt": "None", "longTermInvestments": "1334600000", "shortTermInvestments": "None", "currentNetReceivables": "52100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6678500000", "currentAccountsPayable": "20400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5080200000", "shortLongTermDebtTotal": "5214200000", "totalShareholderEquity": "1719200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "518000000", "totalCurrentLiabilities": "538400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5046900000", "cashAndShortTermInvestments": "573900000", "commonStockSharesOutstanding": "141501323", "intangibleAssetsExcludingGoodwill": "26100000", "cashAndCashEquivalentsAtCarryingValue": "573900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "321100000", "profitLoss": "None", "dividendPayout": "117500000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "24500000", "operatingCashflow": "-19500000", "capitalExpenditures": "191100000", "changeInReceivables": "1000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85800000", "cashflowFromInvestment": "182300000", "stockBasedCompensation": "30200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "117500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "77000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "187600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 569700000, "cost_of_revenue": 589400000, "gross_profit": -19700000, "research_and_development": 0.64, "selling_general_admin": 194200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 577600000, "depreciation_amortisation": 187600000, "ebitda": 765200000, "interest_expense": 214200000, "interest_income": null, "other_non_operating": null, "pretax_income": 362500000, "tax_provision": 41400000, "effective_tax_rate": null, "net_income": 226700000, "net_income_continuing_ops": 321100000, "net_income_to_common": 226700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 573900000, "short_term_investments": null, "net_receivables": 52100000, "inventory": 675800000, "other_current_assets": null, "total_current_assets": 626000000, "net_ppe": null, "goodwill": 23900000, "intangible_assets": 26100000, "goodwill_and_intangibles": 50000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6678500000, "total_assets": 7304500000, "short_term_debt": 167300000, "accounts_payable": 20400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 538400000, "long_term_debt": 5046900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5046900000, "total_liabilities": 5585300000, "total_debt": 5214200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 46200000, "total_equity": 1719200000, "shares_outstanding": 141501323, "operating_cash_flow": -19500000, "stock_based_compensation": 30200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 191100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 182300000, "dividends_paid": 117500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -85800000, "free_cash_flow": 171600000, "net_change_in_cash": 77000000 }, "raw_data": { "income": { "ebit": "577600000", "ebitda": "765200000", "netIncome": "226700000", "grossProfit": "-19700000", "depreciation": "None", "totalRevenue": "569700000", "costOfRevenue": "589400000", "interestIncome": "35400000", "incomeBeforeTax": "362500000", "interestExpense": "214200000", "operatingIncome": "-30100000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "41400000", "reportedCurrency": "USD", "netInterestIncome": "-215100000", "nonInterestIncome": "None", "operatingExpenses": "10400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.64", "otherNonOperatingIncome": "434400000", "costofGoodsAndServicesSold": "589400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187600000", "sellingGeneralAndAdministrative": "194200000", "netIncomeFromContinuingOperations": "321100000" }, "balance": { "goodwill": "23900000", "inventory": "675800000", "commonStock": "-295200000", "currentDebt": "None", "investments": "None", "totalAssets": "7304500000", "longTermDebt": "5046900000", "shortTermDebt": "167300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "26100000", "reportedCurrency": "USD", "retainedEarnings": "46200000", "totalLiabilities": "5585300000", "otherCurrentAssets": "-675800000", "totalCurrentAssets": "626000000", "currentLongTermDebt": "None", "longTermInvestments": "1334600000", "shortTermInvestments": "None", "currentNetReceivables": "52100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6678500000", "currentAccountsPayable": "20400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5080200000", "shortLongTermDebtTotal": "5214200000", "totalShareholderEquity": "1719200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "518000000", "totalCurrentLiabilities": "538400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5046900000", "cashAndShortTermInvestments": "573900000", "commonStockSharesOutstanding": "141501323", "intangibleAssetsExcludingGoodwill": "26100000", "cashAndCashEquivalentsAtCarryingValue": "573900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "321100000", "profitLoss": "None", "dividendPayout": "117500000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "24500000", "operatingCashflow": "-19500000", "capitalExpenditures": "191100000", "changeInReceivables": "1000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85800000", "cashflowFromInvestment": "182300000", "stockBasedCompensation": "30200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "117500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "77000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "187600000", "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": "2026-06-07T02:24:52.943650+00:00", "is_restated": false, "income_statement": { "revenue": 772400000, "cost_of_revenue": 747000000, "gross_profit": 25400000, "ebit": 508300000, "ebitda": 714400000, "pretax_income": 270100000, "tax_provision": 58000000, "net_income": 150000000, "net_income_to_common": 150000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 488000000, "total_current_assets": 606700000, "total_assets": 7381800000, "short_term_debt": 0, "long_term_debt": 5412800000, "total_debt": 5412800000, "total_liabilities": 5950600000, "total_equity": 1246700000, "shares_outstanding": 144753421, "goodwill_and_intangibles": 61100000 }, "cash_flow": { "operating_cash_flow": 93100000, "capital_expenditure": 814300000, "free_cash_flow": 907400000, "dividends_paid": 128400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287551, "ticker_id": 2438, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:52.943650+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "508300000", "ebitda": "714400000", "netIncome": "150000000", "grossProfit": "25400000", "depreciation": "None", "totalRevenue": "772400000", "costOfRevenue": "747000000", "interestIncome": "238200000", "incomeBeforeTax": "270100000", "interestExpense": "238200000", "operatingIncome": "6000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "58000000", "reportedCurrency": "USD", "netInterestIncome": "-238200000", "nonInterestIncome": "None", "operatingExpenses": "19400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.35", "otherNonOperatingIncome": "371800000", "costofGoodsAndServicesSold": "747000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "206100000", "sellingGeneralAndAdministrative": "219600000", "netIncomeFromContinuingOperations": "212100000" }, "balance": { "goodwill": "23900000", "inventory": "-13700000", "commonStock": "-177900000", "currentDebt": "None", "investments": "None", "totalAssets": "7381800000", "longTermDebt": "5412800000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "37200000", "reportedCurrency": "USD", "retainedEarnings": "-56400000", "totalLiabilities": "5950600000", "otherCurrentAssets": "13700000", "totalCurrentAssets": "606700000", "currentLongTermDebt": "None", "longTermInvestments": "859900000", "shortTermInvestments": "-200000", "currentNetReceivables": "105000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6775100000", "currentAccountsPayable": "24100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5702500000", "shortLongTermDebtTotal": "5412800000", "totalShareholderEquity": "1246700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "513700000", "totalCurrentLiabilities": "537800000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5412800000", "cashAndShortTermInvestments": "488000000", "commonStockSharesOutstanding": "144753421", "intangibleAssetsExcludingGoodwill": "37200000", "cashAndCashEquivalentsAtCarryingValue": "488000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "212100000", "profitLoss": "None", "dividendPayout": "128400000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "93100000", "capitalExpenditures": "814300000", "changeInReceivables": "1900000", "changeInExchangeRate": "-20700000", "cashflowFromFinancing": "-528800000", "cashflowFromInvestment": "593100000", "stockBasedCompensation": "37100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "128400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "136700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-177900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "206100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 772400000, "cost_of_revenue": 747000000, "gross_profit": 25400000, "research_and_development": 0.35, "selling_general_admin": 219600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 508300000, "depreciation_amortisation": 206100000, "ebitda": 714400000, "interest_expense": 238200000, "interest_income": null, "other_non_operating": null, "pretax_income": 270100000, "tax_provision": 58000000, "effective_tax_rate": null, "net_income": 150000000, "net_income_continuing_ops": 212100000, "net_income_to_common": 150000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 488000000, "short_term_investments": -200000, "net_receivables": 105000000, "inventory": -13700000, "other_current_assets": null, "total_current_assets": 606700000, "net_ppe": null, "goodwill": 23900000, "intangible_assets": 37200000, "goodwill_and_intangibles": 61100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6775100000, "total_assets": 7381800000, "short_term_debt": 0, "accounts_payable": 24100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 537800000, "long_term_debt": 5412800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5412800000, "total_liabilities": 5950600000, "total_debt": 5412800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -56400000, "total_equity": 1246700000, "shares_outstanding": 144753421, "operating_cash_flow": 93100000, "stock_based_compensation": 37100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 814300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 593100000, "dividends_paid": 128400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -528800000, "free_cash_flow": 907400000, "net_change_in_cash": 136700000 }, "raw_data": { "income": { "ebit": "508300000", "ebitda": "714400000", "netIncome": "150000000", "grossProfit": "25400000", "depreciation": "None", "totalRevenue": "772400000", "costOfRevenue": "747000000", "interestIncome": "238200000", "incomeBeforeTax": "270100000", "interestExpense": "238200000", "operatingIncome": "6000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "58000000", "reportedCurrency": "USD", "netInterestIncome": "-238200000", "nonInterestIncome": "None", "operatingExpenses": "19400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.35", "otherNonOperatingIncome": "371800000", "costofGoodsAndServicesSold": "747000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "206100000", "sellingGeneralAndAdministrative": "219600000", "netIncomeFromContinuingOperations": "212100000" }, "balance": { "goodwill": "23900000", "inventory": "-13700000", "commonStock": "-177900000", "currentDebt": "None", "investments": "None", "totalAssets": "7381800000", "longTermDebt": "5412800000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "37200000", "reportedCurrency": "USD", "retainedEarnings": "-56400000", "totalLiabilities": "5950600000", "otherCurrentAssets": "13700000", "totalCurrentAssets": "606700000", "currentLongTermDebt": "None", "longTermInvestments": "859900000", "shortTermInvestments": "-200000", "currentNetReceivables": "105000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6775100000", "currentAccountsPayable": "24100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5702500000", "shortLongTermDebtTotal": "5412800000", "totalShareholderEquity": "1246700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "513700000", "totalCurrentLiabilities": "537800000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5412800000", "cashAndShortTermInvestments": "488000000", "commonStockSharesOutstanding": "144753421", "intangibleAssetsExcludingGoodwill": "37200000", "cashAndCashEquivalentsAtCarryingValue": "488000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "212100000", "profitLoss": "None", "dividendPayout": "128400000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "93100000", "capitalExpenditures": "814300000", "changeInReceivables": "1900000", "changeInExchangeRate": "-20700000", "cashflowFromFinancing": "-528800000", "cashflowFromInvestment": "593100000", "stockBasedCompensation": "37100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "128400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "136700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-177900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "206100000", "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": "2026-06-07T02:24:52.943650+00:00", "is_restated": false, "income_statement": { "revenue": 117200000, "cost_of_revenue": 98400000, "gross_profit": 18800000, "ebit": 72200000, "ebitda": 104400000, "pretax_income": 13000000, "tax_provision": -11500000, "net_income": 24600000, "net_income_to_common": 24600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184600000, "total_current_assets": 255900000, "total_assets": 6847400000, "short_term_debt": 692100000, "long_term_debt": 4785200000, "total_debt": 5477300000, "total_liabilities": 5292800000, "total_equity": 1517500000, "shares_outstanding": 139210301, "goodwill_and_intangibles": 39100000 }, "cash_flow": { "operating_cash_flow": -87900000, "capital_expenditure": 9500000, "free_cash_flow": -78400000, "dividends_paid": 27600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287514, "ticker_id": 2438, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:52.943650+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72200000", "ebitda": "104400000", "netIncome": "24600000", "grossProfit": "18800000", "depreciation": "None", "totalRevenue": "117200000", "costOfRevenue": "98400000", "interestIncome": "None", "incomeBeforeTax": "13000000", "interestExpense": "59200000", "operatingIncome": "11200000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-11500000", "reportedCurrency": "USD", "netInterestIncome": "-59200000", "nonInterestIncome": "None", "operatingExpenses": "7600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "98400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32200000", "sellingGeneralAndAdministrative": "10400000", "netIncomeFromContinuingOperations": "24500000" }, "balance": { "goodwill": "23900000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6847400000", "longTermDebt": "4785200000", "shortTermDebt": "692100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "15200000", "reportedCurrency": "USD", "retainedEarnings": "-597300000", "totalLiabilities": "5292800000", "otherCurrentAssets": "None", "totalCurrentAssets": "255900000", "currentLongTermDebt": "None", "longTermInvestments": "2032900000", "shortTermInvestments": "None", "currentNetReceivables": "71300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6591500000", "currentAccountsPayable": "5700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4852900000", "totalShareholderEquity": "1517500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-5700000", "totalCurrentLiabilities": "692100000", "otherNonCurrentLiabilities": "100000", "totalNonCurrentLiabilities": "4600700000", "cashAndShortTermInvestments": "184600000", "commonStockSharesOutstanding": "139210301", "intangibleAssetsExcludingGoodwill": "15200000", "cashAndCashEquivalentsAtCarryingValue": "184600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24500000", "profitLoss": "None", "dividendPayout": "27600000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-87900000", "capitalExpenditures": "9500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9400000", "cashflowFromInvestment": "81200000", "stockBasedCompensation": "4600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 117200000, "cost_of_revenue": 98400000, "gross_profit": 18800000, "research_and_development": null, "selling_general_admin": 10400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72200000, "depreciation_amortisation": 32200000, "ebitda": 104400000, "interest_expense": 59200000, "interest_income": null, "other_non_operating": null, "pretax_income": 13000000, "tax_provision": -11500000, "effective_tax_rate": null, "net_income": 24600000, "net_income_continuing_ops": 24500000, "net_income_to_common": 24600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 184600000, "short_term_investments": null, "net_receivables": 71300000, "inventory": null, "other_current_assets": null, "total_current_assets": 255900000, "net_ppe": null, "goodwill": 23900000, "intangible_assets": 15200000, "goodwill_and_intangibles": 39100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6591500000, "total_assets": 6847400000, "short_term_debt": 692100000, "accounts_payable": 5700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 692100000, "long_term_debt": 4785200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4600700000, "total_liabilities": 5292800000, "total_debt": 5477300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -597300000, "total_equity": 1517500000, "shares_outstanding": 139210301, "operating_cash_flow": -87900000, "stock_based_compensation": 4600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 81200000, "dividends_paid": 27600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9400000, "free_cash_flow": -78400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "72200000", "ebitda": "104400000", "netIncome": "24600000", "grossProfit": "18800000", "depreciation": "None", "totalRevenue": "117200000", "costOfRevenue": "98400000", "interestIncome": "None", "incomeBeforeTax": "13000000", "interestExpense": "59200000", "operatingIncome": "11200000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-11500000", "reportedCurrency": "USD", "netInterestIncome": "-59200000", "nonInterestIncome": "None", "operatingExpenses": "7600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "98400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32200000", "sellingGeneralAndAdministrative": "10400000", "netIncomeFromContinuingOperations": "24500000" }, "balance": { "goodwill": "23900000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6847400000", "longTermDebt": "4785200000", "shortTermDebt": "692100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "15200000", "reportedCurrency": "USD", "retainedEarnings": "-597300000", "totalLiabilities": "5292800000", "otherCurrentAssets": "None", "totalCurrentAssets": "255900000", "currentLongTermDebt": "None", "longTermInvestments": "2032900000", "shortTermInvestments": "None", "currentNetReceivables": "71300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6591500000", "currentAccountsPayable": "5700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4852900000", "totalShareholderEquity": "1517500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-5700000", "totalCurrentLiabilities": "692100000", "otherNonCurrentLiabilities": "100000", "totalNonCurrentLiabilities": "4600700000", "cashAndShortTermInvestments": "184600000", "commonStockSharesOutstanding": "139210301", "intangibleAssetsExcludingGoodwill": "15200000", "cashAndCashEquivalentsAtCarryingValue": "184600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24500000", "profitLoss": "None", "dividendPayout": "27600000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-87900000", "capitalExpenditures": "9500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9400000", "cashflowFromInvestment": "81200000", "stockBasedCompensation": "4600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32200000", "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": "2026-06-07T02:24:52.943650+00:00", "is_restated": false, "income_statement": { "revenue": 120600000, "cost_of_revenue": 96300000, "gross_profit": 24300000, "ebit": 126400000, "ebitda": 158200000, "pretax_income": 69100000, "tax_provision": 11100000, "net_income": 40500000, "net_income_to_common": 40500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": -2500000, "total_current_assets": 257300000, "total_assets": 6622500000, "short_term_debt": 0, "long_term_debt": 4507500000, "total_debt": 4507500000, "total_liabilities": 5049100000, "total_equity": 1535100000, "shares_outstanding": 137923207, "goodwill_and_intangibles": 36100000 }, "cash_flow": { "operating_cash_flow": 88000000, "capital_expenditure": 35800000, "free_cash_flow": 123800000, "dividends_paid": 27400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287515, "ticker_id": 2438, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:52.943650+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "126400000", "ebitda": "158200000", "netIncome": "40500000", "grossProfit": "24300000", "depreciation": "None", "totalRevenue": "120600000", "costOfRevenue": "96300000", "interestIncome": "39800000", "incomeBeforeTax": "69100000", "interestExpense": "57300000", "operatingIncome": "-5100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "11100000", "reportedCurrency": "USD", "netInterestIncome": "-57300000", "nonInterestIncome": "None", "operatingExpenses": "29400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "96300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31800000", "sellingGeneralAndAdministrative": "12600000", "netIncomeFromContinuingOperations": "58000000" }, "balance": { "goodwill": "23900000", "inventory": "None", "commonStock": "13790", "currentDebt": "None", "investments": "None", "totalAssets": "6622500000", "longTermDebt": "4507500000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12200000", "reportedCurrency": "USD", "retainedEarnings": "-594300000", "totalLiabilities": "5049100000", "otherCurrentAssets": "260100000", "totalCurrentAssets": "257300000", "currentLongTermDebt": "None", "longTermInvestments": "2047700000", "shortTermInvestments": "None", "currentNetReceivables": "-300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6365200000", "currentAccountsPayable": "-300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4033500000", "shortLongTermDebtTotal": "4507500000", "totalShareholderEquity": "1535100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "-300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5049100000", "cashAndShortTermInvestments": "-2500000", "commonStockSharesOutstanding": "137923207", "intangibleAssetsExcludingGoodwill": "12200000", "cashAndCashEquivalentsAtCarryingValue": "-2500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40500000", "profitLoss": "None", "dividendPayout": "27400000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "88000000", "capitalExpenditures": "35800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-146800000", "cashflowFromInvestment": "-125000000", "stockBasedCompensation": "6400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 120600000, "cost_of_revenue": 96300000, "gross_profit": 24300000, "research_and_development": null, "selling_general_admin": 12600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 126400000, "depreciation_amortisation": 31800000, "ebitda": 158200000, "interest_expense": 57300000, "interest_income": null, "other_non_operating": null, "pretax_income": 69100000, "tax_provision": 11100000, "effective_tax_rate": null, "net_income": 40500000, "net_income_continuing_ops": 58000000, "net_income_to_common": 40500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": -2500000, "short_term_investments": null, "net_receivables": -300000, "inventory": null, "other_current_assets": null, "total_current_assets": 257300000, "net_ppe": null, "goodwill": 23900000, "intangible_assets": 12200000, "goodwill_and_intangibles": 36100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6365200000, "total_assets": 6622500000, "short_term_debt": 0, "accounts_payable": -300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": -300000, "long_term_debt": 4507500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5049100000, "total_liabilities": 5049100000, "total_debt": 4507500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -594300000, "total_equity": 1535100000, "shares_outstanding": 137923207, "operating_cash_flow": 88000000, "stock_based_compensation": 6400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -125000000, "dividends_paid": 27400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -146800000, "free_cash_flow": 123800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "126400000", "ebitda": "158200000", "netIncome": "40500000", "grossProfit": "24300000", "depreciation": "None", "totalRevenue": "120600000", "costOfRevenue": "96300000", "interestIncome": "39800000", "incomeBeforeTax": "69100000", "interestExpense": "57300000", "operatingIncome": "-5100000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "11100000", "reportedCurrency": "USD", "netInterestIncome": "-57300000", "nonInterestIncome": "None", "operatingExpenses": "29400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "96300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31800000", "sellingGeneralAndAdministrative": "12600000", "netIncomeFromContinuingOperations": "58000000" }, "balance": { "goodwill": "23900000", "inventory": "None", "commonStock": "13790", "currentDebt": "None", "investments": "None", "totalAssets": "6622500000", "longTermDebt": "4507500000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12200000", "reportedCurrency": "USD", "retainedEarnings": "-594300000", "totalLiabilities": "5049100000", "otherCurrentAssets": "260100000", "totalCurrentAssets": "257300000", "currentLongTermDebt": "None", "longTermInvestments": "2047700000", "shortTermInvestments": "None", "currentNetReceivables": "-300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6365200000", "currentAccountsPayable": "-300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4033500000", "shortLongTermDebtTotal": "4507500000", "totalShareholderEquity": "1535100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "-300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5049100000", "cashAndShortTermInvestments": "-2500000", "commonStockSharesOutstanding": "137923207", "intangibleAssetsExcludingGoodwill": "12200000", "cashAndCashEquivalentsAtCarryingValue": "-2500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40500000", "profitLoss": "None", "dividendPayout": "27400000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "88000000", "capitalExpenditures": "35800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-146800000", "cashflowFromInvestment": "-125000000", "stockBasedCompensation": "6400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31800000", "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": "2026-06-07T02:24:52.943650+00:00", "is_restated": false, "income_statement": { "revenue": 116400000, "cost_of_revenue": 99900000, "gross_profit": 16500000, "ebit": 51200000, "ebitda": 83800000, "pretax_income": -7200000, "tax_provision": 3000000, "net_income": -10400000, "net_income_to_common": -10400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 382600000, "total_current_assets": 712900000, "total_assets": 6698200000, "short_term_debt": 0, "long_term_debt": 4610900000, "total_debt": 4610900000, "total_liabilities": 5138200000, "total_equity": 1527500000, "shares_outstanding": 137930576, "goodwill_and_intangibles": 24900000 }, "cash_flow": { "operating_cash_flow": -7600000, "capital_expenditure": 10400000, "free_cash_flow": 2800000, "dividends_paid": 27400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287517, "ticker_id": 2438, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:52.943650+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51200000", "ebitda": "83800000", "netIncome": "-10400000", "grossProfit": "16500000", "depreciation": "None", "totalRevenue": "116400000", "costOfRevenue": "99900000", "interestIncome": "23900000", "incomeBeforeTax": "-7200000", "interestExpense": "306200000", "operatingIncome": "-2300000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3000000", "reportedCurrency": "USD", "netInterestIncome": "-58400000", "nonInterestIncome": "None", "operatingExpenses": "18800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "99900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32600000", "sellingGeneralAndAdministrative": "37700000", "netIncomeFromContinuingOperations": "-10200000" }, "balance": { "goodwill": "23900000", "inventory": "None", "commonStock": "13790", "currentDebt": "None", "investments": "None", "totalAssets": "6698200000", "longTermDebt": "4610900000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1000000", "reportedCurrency": "USD", "retainedEarnings": "-607300000", "totalLiabilities": "5138200000", "otherCurrentAssets": "14600000", "totalCurrentAssets": "712900000", "currentLongTermDebt": "None", "longTermInvestments": "1906300000", "shortTermInvestments": "None", "currentNetReceivables": "315700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5985300000", "currentAccountsPayable": "6200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4025200000", "shortLongTermDebtTotal": "4610900000", "totalShareholderEquity": "1527500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "521100000", "totalCurrentLiabilities": "527300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4610900000", "cashAndShortTermInvestments": "382600000", "commonStockSharesOutstanding": "137930576", "intangibleAssetsExcludingGoodwill": "1000000", "cashAndCashEquivalentsAtCarryingValue": "382600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10200000", "profitLoss": "None", "dividendPayout": "27400000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7600000", "capitalExpenditures": "10400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48800000", "cashflowFromInvestment": "129600000", "stockBasedCompensation": "6500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 116400000, "cost_of_revenue": 99900000, "gross_profit": 16500000, "research_and_development": null, "selling_general_admin": 37700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51200000, "depreciation_amortisation": 32600000, "ebitda": 83800000, "interest_expense": 306200000, "interest_income": null, "other_non_operating": null, "pretax_income": -7200000, "tax_provision": 3000000, "effective_tax_rate": null, "net_income": -10400000, "net_income_continuing_ops": -10200000, "net_income_to_common": -10400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 382600000, "short_term_investments": null, "net_receivables": 315700000, "inventory": null, "other_current_assets": null, "total_current_assets": 712900000, "net_ppe": null, "goodwill": 23900000, "intangible_assets": 1000000, "goodwill_and_intangibles": 24900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5985300000, "total_assets": 6698200000, "short_term_debt": 0, "accounts_payable": 6200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 527300000, "long_term_debt": 4610900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4610900000, "total_liabilities": 5138200000, "total_debt": 4610900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -607300000, "total_equity": 1527500000, "shares_outstanding": 137930576, "operating_cash_flow": -7600000, "stock_based_compensation": 6500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 129600000, "dividends_paid": 27400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48800000, "free_cash_flow": 2800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "51200000", "ebitda": "83800000", "netIncome": "-10400000", "grossProfit": "16500000", "depreciation": "None", "totalRevenue": "116400000", "costOfRevenue": "99900000", "interestIncome": "23900000", "incomeBeforeTax": "-7200000", "interestExpense": "306200000", "operatingIncome": "-2300000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3000000", "reportedCurrency": "USD", "netInterestIncome": "-58400000", "nonInterestIncome": "None", "operatingExpenses": "18800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "99900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32600000", "sellingGeneralAndAdministrative": "37700000", "netIncomeFromContinuingOperations": "-10200000" }, "balance": { "goodwill": "23900000", "inventory": "None", "commonStock": "13790", "currentDebt": "None", "investments": "None", "totalAssets": "6698200000", "longTermDebt": "4610900000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1000000", "reportedCurrency": "USD", "retainedEarnings": "-607300000", "totalLiabilities": "5138200000", "otherCurrentAssets": "14600000", "totalCurrentAssets": "712900000", "currentLongTermDebt": "None", "longTermInvestments": "1906300000", "shortTermInvestments": "None", "currentNetReceivables": "315700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5985300000", "currentAccountsPayable": "6200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4025200000", "shortLongTermDebtTotal": "4610900000", "totalShareholderEquity": "1527500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "521100000", "totalCurrentLiabilities": "527300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4610900000", "cashAndShortTermInvestments": "382600000", "commonStockSharesOutstanding": "137930576", "intangibleAssetsExcludingGoodwill": "1000000", "cashAndCashEquivalentsAtCarryingValue": "382600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10200000", "profitLoss": "None", "dividendPayout": "27400000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7600000", "capitalExpenditures": "10400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48800000", "cashflowFromInvestment": "129600000", "stockBasedCompensation": "6500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32600000", "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": "2026-06-07T02:24:52.943650+00:00", "is_restated": false, "income_statement": { "revenue": 135700000, "cost_of_revenue": 104400000, "gross_profit": 31300000, "ebit": 72500000, "ebitda": 107000000, "pretax_income": 10000000, "tax_provision": 4400000, "net_income": 4500000, "net_income_to_common": 4500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 309100000, "total_current_assets": 615200000, "total_assets": 6796900000, "short_term_debt": 446500000, "long_term_debt": 4622300000, "total_debt": 5068800000, "total_liabilities": 5200600000, "total_equity": 1563000000, "shares_outstanding": 137947000, "goodwill_and_intangibles": 25000000 }, "cash_flow": { "operating_cash_flow": 42000000, "capital_expenditure": 12600000, "free_cash_flow": 54600000, "dividends_paid": 27500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287518, "ticker_id": 2438, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:52.943650+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72500000", "ebitda": "107000000", "netIncome": "4500000", "grossProfit": "31300000", "depreciation": "None", "totalRevenue": "135700000", "costOfRevenue": "104400000", "interestIncome": "62700000", "incomeBeforeTax": "10000000", "interestExpense": "62500000", "operatingIncome": "28400000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4400000", "reportedCurrency": "USD", "netInterestIncome": "-62500000", "nonInterestIncome": "None", "operatingExpenses": "2900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34500000", "sellingGeneralAndAdministrative": "41100000", "netIncomeFromContinuingOperations": "5600000" }, "balance": { "goodwill": "23900000", "inventory": "None", "commonStock": "13700", "currentDebt": "None", "investments": "None", "totalAssets": "6796900000", "longTermDebt": "4622300000", "shortTermDebt": "446500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1100000", "reportedCurrency": "USD", "retainedEarnings": "-569500000", "totalLiabilities": "5200600000", "otherCurrentAssets": "10200000", "totalCurrentAssets": "615200000", "currentLongTermDebt": "None", "longTermInvestments": "2034700000", "shortTermInvestments": "None", "currentNetReceivables": "295900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6181700000", "currentAccountsPayable": "8900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4092800000", "shortLongTermDebtTotal": "4622300000", "totalShareholderEquity": "1563000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "569400000", "totalCurrentLiabilities": "578300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4622300000", "cashAndShortTermInvestments": "309100000", "commonStockSharesOutstanding": "137947000", "intangibleAssetsExcludingGoodwill": "1100000", "cashAndCashEquivalentsAtCarryingValue": "309100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5600000", "profitLoss": "None", "dividendPayout": "27500000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "42000000", "capitalExpenditures": "12600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-583200000", "cashflowFromInvestment": "485000000", "stockBasedCompensation": "6500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 135700000, "cost_of_revenue": 104400000, "gross_profit": 31300000, "research_and_development": null, "selling_general_admin": 41100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72500000, "depreciation_amortisation": 34500000, "ebitda": 107000000, "interest_expense": 62500000, "interest_income": null, "other_non_operating": null, "pretax_income": 10000000, "tax_provision": 4400000, "effective_tax_rate": null, "net_income": 4500000, "net_income_continuing_ops": 5600000, "net_income_to_common": 4500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 309100000, "short_term_investments": null, "net_receivables": 295900000, "inventory": null, "other_current_assets": null, "total_current_assets": 615200000, "net_ppe": null, "goodwill": 23900000, "intangible_assets": 1100000, "goodwill_and_intangibles": 25000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6181700000, "total_assets": 6796900000, "short_term_debt": 446500000, "accounts_payable": 8900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 578300000, "long_term_debt": 4622300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4622300000, "total_liabilities": 5200600000, "total_debt": 5068800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -569500000, "total_equity": 1563000000, "shares_outstanding": 137947000, "operating_cash_flow": 42000000, "stock_based_compensation": 6500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 485000000, "dividends_paid": 27500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -583200000, "free_cash_flow": 54600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "72500000", "ebitda": "107000000", "netIncome": "4500000", "grossProfit": "31300000", "depreciation": "None", "totalRevenue": "135700000", "costOfRevenue": "104400000", "interestIncome": "62700000", "incomeBeforeTax": "10000000", "interestExpense": "62500000", "operatingIncome": "28400000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4400000", "reportedCurrency": "USD", "netInterestIncome": "-62500000", "nonInterestIncome": "None", "operatingExpenses": "2900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34500000", "sellingGeneralAndAdministrative": "41100000", "netIncomeFromContinuingOperations": "5600000" }, "balance": { "goodwill": "23900000", "inventory": "None", "commonStock": "13700", "currentDebt": "None", "investments": "None", "totalAssets": "6796900000", "longTermDebt": "4622300000", "shortTermDebt": "446500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1100000", "reportedCurrency": "USD", "retainedEarnings": "-569500000", "totalLiabilities": "5200600000", "otherCurrentAssets": "10200000", "totalCurrentAssets": "615200000", "currentLongTermDebt": "None", "longTermInvestments": "2034700000", "shortTermInvestments": "None", "currentNetReceivables": "295900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6181700000", "currentAccountsPayable": "8900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4092800000", "shortLongTermDebtTotal": "4622300000", "totalShareholderEquity": "1563000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "569400000", "totalCurrentLiabilities": "578300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4622300000", "cashAndShortTermInvestments": "309100000", "commonStockSharesOutstanding": "137947000", "intangibleAssetsExcludingGoodwill": "1100000", "cashAndCashEquivalentsAtCarryingValue": "309100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5600000", "profitLoss": "None", "dividendPayout": "27500000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "42000000", "capitalExpenditures": "12600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-583200000", "cashflowFromInvestment": "485000000", "stockBasedCompensation": "6500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34500000", "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": "2026-06-07T02:24:52.943650+00:00", "is_restated": false, "income_statement": { "revenue": 128300000, "cost_of_revenue": 106300000, "gross_profit": 22000000, "ebit": 26900000, "ebitda": 61000000, "pretax_income": -34500000, "tax_provision": -4900000, "net_income": -29900000, "net_income_to_common": -29900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 356600000, "total_current_assets": 662700000, "total_assets": 7157100000, "short_term_debt": 97600000, "long_term_debt": 4998100000, "total_debt": 5095700000, "total_liabilities": 5564900000, "total_equity": 1558000000, "shares_outstanding": 137745032, "goodwill_and_intangibles": 25100000 }, "cash_flow": { "operating_cash_flow": -51900000, "capital_expenditure": 7800000, "free_cash_flow": -44100000, "dividends_paid": 29200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287519, "ticker_id": 2438, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:52.943650+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26900000", "ebitda": "61000000", "netIncome": "-29900000", "grossProfit": "22000000", "depreciation": "None", "totalRevenue": "128300000", "costOfRevenue": "106300000", "interestIncome": "50000000", "incomeBeforeTax": "-34500000", "interestExpense": "61400000", "operatingIncome": "31200000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-4900000", "reportedCurrency": "USD", "netInterestIncome": "-61400000", "nonInterestIncome": "None", "operatingExpenses": "-9200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34100000", "sellingGeneralAndAdministrative": "34600000", "netIncomeFromContinuingOperations": "-29600000" }, "balance": { "goodwill": "23900000", "inventory": "None", "commonStock": "13830", "currentDebt": "None", "investments": "None", "totalAssets": "7157100000", "longTermDebt": "4998100000", "shortTermDebt": "97600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1200000", "reportedCurrency": "USD", "retainedEarnings": "-551100000", "totalLiabilities": "5564900000", "otherCurrentAssets": "16700000", "totalCurrentAssets": "662700000", "currentLongTermDebt": "None", "longTermInvestments": "2084700000", "shortTermInvestments": "None", "currentNetReceivables": "289400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6494400000", "currentAccountsPayable": "9100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4350500000", "shortLongTermDebtTotal": "4998100000", "totalShareholderEquity": "1558000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "557700000", "totalCurrentLiabilities": "566800000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4998100000", "cashAndShortTermInvestments": "356600000", "commonStockSharesOutstanding": "137745032", "intangibleAssetsExcludingGoodwill": "1200000", "cashAndCashEquivalentsAtCarryingValue": "356600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29600000", "profitLoss": "None", "dividendPayout": "29200000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-51900000", "capitalExpenditures": "7800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "218800000", "cashflowFromInvestment": "-22900000", "stockBasedCompensation": "6300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 128300000, "cost_of_revenue": 106300000, "gross_profit": 22000000, "research_and_development": null, "selling_general_admin": 34600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26900000, "depreciation_amortisation": 34100000, "ebitda": 61000000, "interest_expense": 61400000, "interest_income": null, "other_non_operating": null, "pretax_income": -34500000, "tax_provision": -4900000, "effective_tax_rate": null, "net_income": -29900000, "net_income_continuing_ops": -29600000, "net_income_to_common": -29900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 356600000, "short_term_investments": null, "net_receivables": 289400000, "inventory": null, "other_current_assets": null, "total_current_assets": 662700000, "net_ppe": null, "goodwill": 23900000, "intangible_assets": 1200000, "goodwill_and_intangibles": 25100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6494400000, "total_assets": 7157100000, "short_term_debt": 97600000, "accounts_payable": 9100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 566800000, "long_term_debt": 4998100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4998100000, "total_liabilities": 5564900000, "total_debt": 5095700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -551100000, "total_equity": 1558000000, "shares_outstanding": 137745032, "operating_cash_flow": -51900000, "stock_based_compensation": 6300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22900000, "dividends_paid": 29200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 218800000, "free_cash_flow": -44100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26900000", "ebitda": "61000000", "netIncome": "-29900000", "grossProfit": "22000000", "depreciation": "None", "totalRevenue": "128300000", "costOfRevenue": "106300000", "interestIncome": "50000000", "incomeBeforeTax": "-34500000", "interestExpense": "61400000", "operatingIncome": "31200000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-4900000", "reportedCurrency": "USD", "netInterestIncome": "-61400000", "nonInterestIncome": "None", "operatingExpenses": "-9200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34100000", "sellingGeneralAndAdministrative": "34600000", "netIncomeFromContinuingOperations": "-29600000" }, "balance": { "goodwill": "23900000", "inventory": "None", "commonStock": "13830", "currentDebt": "None", "investments": "None", "totalAssets": "7157100000", "longTermDebt": "4998100000", "shortTermDebt": "97600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1200000", "reportedCurrency": "USD", "retainedEarnings": "-551100000", "totalLiabilities": "5564900000", "otherCurrentAssets": "16700000", "totalCurrentAssets": "662700000", "currentLongTermDebt": "None", "longTermInvestments": "2084700000", "shortTermInvestments": "None", "currentNetReceivables": "289400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6494400000", "currentAccountsPayable": "9100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4350500000", "shortLongTermDebtTotal": "4998100000", "totalShareholderEquity": "1558000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "557700000", "totalCurrentLiabilities": "566800000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4998100000", "cashAndShortTermInvestments": "356600000", "commonStockSharesOutstanding": "137745032", "intangibleAssetsExcludingGoodwill": "1200000", "cashAndCashEquivalentsAtCarryingValue": "356600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29600000", "profitLoss": "None", "dividendPayout": "29200000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-51900000", "capitalExpenditures": "7800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "218800000", "cashflowFromInvestment": "-22900000", "stockBasedCompensation": "6300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34100000", "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": "2026-06-07T02:24:52.943650+00:00", "is_restated": false, "income_statement": { "revenue": 135500000, "cost_of_revenue": 109000000, "gross_profit": 26500000, "ebit": 115400000, "ebitda": 151500000, "pretax_income": 49700000, "tax_provision": 6000000, "net_income": 44000000, "net_income_to_common": 44000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217500000, "total_current_assets": 549700000, "total_assets": 6961100000, "short_term_debt": 141300000, "long_term_debt": 4784900000, "total_debt": 4926200000, "total_liabilities": 5325100000, "total_equity": 1601200000, "shares_outstanding": 137932019, "goodwill_and_intangibles": 25300000 }, "cash_flow": { "operating_cash_flow": 29600000, "capital_expenditure": 20800000, "free_cash_flow": 50400000, "dividends_paid": 27400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287520, "ticker_id": 2438, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:52.943650+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "115400000", "ebitda": "151500000", "netIncome": "44000000", "grossProfit": "26500000", "depreciation": "None", "totalRevenue": "135500000", "costOfRevenue": "109000000", "interestIncome": "14100000", "incomeBeforeTax": "49700000", "interestExpense": "65700000", "operatingIncome": "10800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-65700000", "nonInterestIncome": "None", "operatingExpenses": "15700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "109000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36100000", "sellingGeneralAndAdministrative": "39600000", "netIncomeFromContinuingOperations": "43700000" }, "balance": { "goodwill": "23900000", "inventory": "None", "commonStock": "13740", "currentDebt": "None", "investments": "None", "totalAssets": "6961100000", "longTermDebt": "4784900000", "shortTermDebt": "141300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1400000", "reportedCurrency": "USD", "retainedEarnings": "-493700000", "totalLiabilities": "5325100000", "otherCurrentAssets": "14000000", "totalCurrentAssets": "549700000", "currentLongTermDebt": "None", "longTermInvestments": "2042400000", "shortTermInvestments": "None", "currentNetReceivables": "318200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6411400000", "currentAccountsPayable": "10800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4329200000", "shortLongTermDebtTotal": "4784900000", "totalShareholderEquity": "1601200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "529400000", "totalCurrentLiabilities": "540200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4784900000", "cashAndShortTermInvestments": "217500000", "commonStockSharesOutstanding": "137932019", "intangibleAssetsExcludingGoodwill": "1400000", "cashAndCashEquivalentsAtCarryingValue": "217500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44000000", "profitLoss": "None", "dividendPayout": "27400000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "29600000", "capitalExpenditures": "20800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-327700000", "cashflowFromInvestment": "156000000", "stockBasedCompensation": "6300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 135500000, "cost_of_revenue": 109000000, "gross_profit": 26500000, "research_and_development": null, "selling_general_admin": 39600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 115400000, "depreciation_amortisation": 36100000, "ebitda": 151500000, "interest_expense": 65700000, "interest_income": null, "other_non_operating": null, "pretax_income": 49700000, "tax_provision": 6000000, "effective_tax_rate": null, "net_income": 44000000, "net_income_continuing_ops": 43700000, "net_income_to_common": 44000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 217500000, "short_term_investments": null, "net_receivables": 318200000, "inventory": null, "other_current_assets": null, "total_current_assets": 549700000, "net_ppe": null, "goodwill": 23900000, "intangible_assets": 1400000, "goodwill_and_intangibles": 25300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6411400000, "total_assets": 6961100000, "short_term_debt": 141300000, "accounts_payable": 10800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 540200000, "long_term_debt": 4784900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4784900000, "total_liabilities": 5325100000, "total_debt": 4926200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -493700000, "total_equity": 1601200000, "shares_outstanding": 137932019, "operating_cash_flow": 29600000, "stock_based_compensation": 6300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 156000000, "dividends_paid": 27400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -327700000, "free_cash_flow": 50400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "115400000", "ebitda": "151500000", "netIncome": "44000000", "grossProfit": "26500000", "depreciation": "None", "totalRevenue": "135500000", "costOfRevenue": "109000000", "interestIncome": "14100000", "incomeBeforeTax": "49700000", "interestExpense": "65700000", "operatingIncome": "10800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-65700000", "nonInterestIncome": "None", "operatingExpenses": "15700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "109000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36100000", "sellingGeneralAndAdministrative": "39600000", "netIncomeFromContinuingOperations": "43700000" }, "balance": { "goodwill": "23900000", "inventory": "None", "commonStock": "13740", "currentDebt": "None", "investments": "None", "totalAssets": "6961100000", "longTermDebt": "4784900000", "shortTermDebt": "141300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1400000", "reportedCurrency": "USD", "retainedEarnings": "-493700000", "totalLiabilities": "5325100000", "otherCurrentAssets": "14000000", "totalCurrentAssets": "549700000", "currentLongTermDebt": "None", "longTermInvestments": "2042400000", "shortTermInvestments": "None", "currentNetReceivables": "318200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6411400000", "currentAccountsPayable": "10800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4329200000", "shortLongTermDebtTotal": "4784900000", "totalShareholderEquity": "1601200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "529400000", "totalCurrentLiabilities": "540200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4784900000", "cashAndShortTermInvestments": "217500000", "commonStockSharesOutstanding": "137932019", "intangibleAssetsExcludingGoodwill": "1400000", "cashAndCashEquivalentsAtCarryingValue": "217500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44000000", "profitLoss": "None", "dividendPayout": "27400000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "29600000", "capitalExpenditures": "20800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-327700000", "cashflowFromInvestment": "156000000", "stockBasedCompensation": "6300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36100000", "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": "2026-06-07T02:24:52.943650+00:00", "is_restated": false, "income_statement": { "revenue": 127500000, "cost_of_revenue": 112800000, "gross_profit": 14700000, "ebit": -10600000, "ebitda": 26300000, "pretax_income": -77500000, "tax_provision": -10700000, "net_income": -66599999, "net_income_to_common": -66599999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 367100000, "total_current_assets": 726100000, "total_assets": 7444200000, "short_term_debt": 58700000, "long_term_debt": 5233300000, "total_debt": 5292000000, "total_liabilities": 5791400000, "total_equity": 1613700000, "shares_outstanding": 137413758, "goodwill_and_intangibles": 25600000 }, "cash_flow": { "operating_cash_flow": -10400000, "capital_expenditure": 88700000, "free_cash_flow": 78300000, "dividends_paid": 27300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287522, "ticker_id": 2438, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:52.943650+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10600000", "ebitda": "26300000", "netIncome": "-66599999", "grossProfit": "14700000", "depreciation": "None", "totalRevenue": "127500000", "costOfRevenue": "112800000", "interestIncome": "87200000", "incomeBeforeTax": "-77500000", "interestExpense": "66900000", "operatingIncome": "10800000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-10700000", "reportedCurrency": "USD", "netInterestIncome": "-66900000", "nonInterestIncome": "None", "operatingExpenses": "3900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36900000", "sellingGeneralAndAdministrative": "10200000", "netIncomeFromContinuingOperations": "-66800000" }, "balance": { "goodwill": "23900000", "inventory": "None", "commonStock": "13740", "currentDebt": "None", "investments": "None", "totalAssets": "7444200000", "longTermDebt": "5233300000", "shortTermDebt": "58700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1700000", "reportedCurrency": "USD", "retainedEarnings": "-510300000", "totalLiabilities": "5791400000", "otherCurrentAssets": "17100000", "totalCurrentAssets": "726100000", "currentLongTermDebt": "None", "longTermInvestments": "2052900000", "shortTermInvestments": "None", "currentNetReceivables": "341900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6718100000", "currentAccountsPayable": "9800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4585300000", "shortLongTermDebtTotal": "5233200000", "totalShareholderEquity": "1613700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "548400000", "totalCurrentLiabilities": "558200000", "otherNonCurrentLiabilities": "-100000", "totalNonCurrentLiabilities": "5233200000", "cashAndShortTermInvestments": "367100000", "commonStockSharesOutstanding": "137413758", "intangibleAssetsExcludingGoodwill": "1700000", "cashAndCashEquivalentsAtCarryingValue": "367100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66800000", "profitLoss": "None", "dividendPayout": "27300000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10400000", "capitalExpenditures": "88700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85800000", "cashflowFromInvestment": "89300000", "stockBasedCompensation": "-19900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 127500000, "cost_of_revenue": 112800000, "gross_profit": 14700000, "research_and_development": null, "selling_general_admin": 10200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10600000, "depreciation_amortisation": 36900000, "ebitda": 26300000, "interest_expense": 66900000, "interest_income": null, "other_non_operating": null, "pretax_income": -77500000, "tax_provision": -10700000, "effective_tax_rate": null, "net_income": -66599999, "net_income_continuing_ops": -66800000, "net_income_to_common": -66599999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 367100000, "short_term_investments": null, "net_receivables": 341900000, "inventory": null, "other_current_assets": null, "total_current_assets": 726100000, "net_ppe": null, "goodwill": 23900000, "intangible_assets": 1700000, "goodwill_and_intangibles": 25600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6718100000, "total_assets": 7444200000, "short_term_debt": 58700000, "accounts_payable": 9800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 558200000, "long_term_debt": 5233300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5233200000, "total_liabilities": 5791400000, "total_debt": 5292000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -510300000, "total_equity": 1613700000, "shares_outstanding": 137413758, "operating_cash_flow": -10400000, "stock_based_compensation": -19900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 88700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 89300000, "dividends_paid": 27300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -85800000, "free_cash_flow": 78300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10600000", "ebitda": "26300000", "netIncome": "-66599999", "grossProfit": "14700000", "depreciation": "None", "totalRevenue": "127500000", "costOfRevenue": "112800000", "interestIncome": "87200000", "incomeBeforeTax": "-77500000", "interestExpense": "66900000", "operatingIncome": "10800000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-10700000", "reportedCurrency": "USD", "netInterestIncome": "-66900000", "nonInterestIncome": "None", "operatingExpenses": "3900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36900000", "sellingGeneralAndAdministrative": "10200000", "netIncomeFromContinuingOperations": "-66800000" }, "balance": { "goodwill": "23900000", "inventory": "None", "commonStock": "13740", "currentDebt": "None", "investments": "None", "totalAssets": "7444200000", "longTermDebt": "5233300000", "shortTermDebt": "58700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1700000", "reportedCurrency": "USD", "retainedEarnings": "-510300000", "totalLiabilities": "5791400000", "otherCurrentAssets": "17100000", "totalCurrentAssets": "726100000", "currentLongTermDebt": "None", "longTermInvestments": "2052900000", "shortTermInvestments": "None", "currentNetReceivables": "341900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6718100000", "currentAccountsPayable": "9800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4585300000", "shortLongTermDebtTotal": "5233200000", "totalShareholderEquity": "1613700000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "548400000", "totalCurrentLiabilities": "558200000", "otherNonCurrentLiabilities": "-100000", "totalNonCurrentLiabilities": "5233200000", "cashAndShortTermInvestments": "367100000", "commonStockSharesOutstanding": "137413758", "intangibleAssetsExcludingGoodwill": "1700000", "cashAndCashEquivalentsAtCarryingValue": "367100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66800000", "profitLoss": "None", "dividendPayout": "27300000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10400000", "capitalExpenditures": "88700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85800000", "cashflowFromInvestment": "89300000", "stockBasedCompensation": "-19900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36900000", "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": "2026-06-07T02:24:52.943650+00:00", "is_restated": false, "income_statement": { "revenue": 132000000, "cost_of_revenue": 109800000, "gross_profit": 22200000, "ebit": 3700000, "ebitda": 40100000, "pretax_income": -60100000, "tax_provision": -11800000, "net_income": -48200000, "net_income_to_common": -48200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 366500000, "total_current_assets": 720500000, "total_assets": 7495300000, "short_term_debt": 58700000, "long_term_debt": 5221500000, "total_debt": 5280200000, "total_liabilities": 5784900000, "total_equity": 1669500000, "shares_outstanding": 137588910, "goodwill_and_intangibles": 25700000 }, "cash_flow": { "operating_cash_flow": 36700000, "capital_expenditure": 37200000, "free_cash_flow": 73900000, "dividends_paid": 44000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287523, "ticker_id": 2438, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:52.943650+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3700000", "ebitda": "40100000", "netIncome": "-48200000", "grossProfit": "22200000", "depreciation": "None", "totalRevenue": "132000000", "costOfRevenue": "109800000", "interestIncome": "None", "incomeBeforeTax": "-60100000", "interestExpense": "63800000", "operatingIncome": "24900000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-11800000", "reportedCurrency": "USD", "netInterestIncome": "-63800000", "nonInterestIncome": "None", "operatingExpenses": "-2700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "109800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36400000", "sellingGeneralAndAdministrative": "41300000", "netIncomeFromContinuingOperations": "-48300000" }, "balance": { "goodwill": "23900000", "inventory": "None", "commonStock": "1", "currentDebt": "None", "investments": "None", "totalAssets": "7495300000", "longTermDebt": "5221500000", "shortTermDebt": "58700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1800000", "reportedCurrency": "USD", "retainedEarnings": "-416600000", "totalLiabilities": "5784900000", "otherCurrentAssets": "13000000", "totalCurrentAssets": "720500000", "currentLongTermDebt": "None", "longTermInvestments": "2056000000", "shortTermInvestments": "4997100000", "currentNetReceivables": "341000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6774800000", "currentAccountsPayable": "12100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5221500000", "totalShareholderEquity": "1669500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "551300000", "totalCurrentLiabilities": "563400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5221500000", "cashAndShortTermInvestments": "366500000", "commonStockSharesOutstanding": "137588910", "intangibleAssetsExcludingGoodwill": "1800000", "cashAndCashEquivalentsAtCarryingValue": "366500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48200000", "profitLoss": "None", "dividendPayout": "44000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "36700000", "capitalExpenditures": "37200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-142200000", "cashflowFromInvestment": "-71200000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 132000000, "cost_of_revenue": 109800000, "gross_profit": 22200000, "research_and_development": null, "selling_general_admin": 41300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3700000, "depreciation_amortisation": 36400000, "ebitda": 40100000, "interest_expense": 63800000, "interest_income": null, "other_non_operating": null, "pretax_income": -60100000, "tax_provision": -11800000, "effective_tax_rate": null, "net_income": -48200000, "net_income_continuing_ops": -48300000, "net_income_to_common": -48200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 366500000, "short_term_investments": 4997100000, "net_receivables": 341000000, "inventory": null, "other_current_assets": null, "total_current_assets": 720500000, "net_ppe": null, "goodwill": 23900000, "intangible_assets": 1800000, "goodwill_and_intangibles": 25700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6774800000, "total_assets": 7495300000, "short_term_debt": 58700000, "accounts_payable": 12100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 563400000, "long_term_debt": 5221500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5221500000, "total_liabilities": 5784900000, "total_debt": 5280200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -416600000, "total_equity": 1669500000, "shares_outstanding": 137588910, "operating_cash_flow": 36700000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -71200000, "dividends_paid": 44000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -142200000, "free_cash_flow": 73900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3700000", "ebitda": "40100000", "netIncome": "-48200000", "grossProfit": "22200000", "depreciation": "None", "totalRevenue": "132000000", "costOfRevenue": "109800000", "interestIncome": "None", "incomeBeforeTax": "-60100000", "interestExpense": "63800000", "operatingIncome": "24900000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-11800000", "reportedCurrency": "USD", "netInterestIncome": "-63800000", "nonInterestIncome": "None", "operatingExpenses": "-2700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "109800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36400000", "sellingGeneralAndAdministrative": "41300000", "netIncomeFromContinuingOperations": "-48300000" }, "balance": { "goodwill": "23900000", "inventory": "None", "commonStock": "1", "currentDebt": "None", "investments": "None", "totalAssets": "7495300000", "longTermDebt": "5221500000", "shortTermDebt": "58700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1800000", "reportedCurrency": "USD", "retainedEarnings": "-416600000", "totalLiabilities": "5784900000", "otherCurrentAssets": "13000000", "totalCurrentAssets": "720500000", "currentLongTermDebt": "None", "longTermInvestments": "2056000000", "shortTermInvestments": "4997100000", "currentNetReceivables": "341000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6774800000", "currentAccountsPayable": "12100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5221500000", "totalShareholderEquity": "1669500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "551300000", "totalCurrentLiabilities": "563400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5221500000", "cashAndShortTermInvestments": "366500000", "commonStockSharesOutstanding": "137588910", "intangibleAssetsExcludingGoodwill": "1800000", "cashAndCashEquivalentsAtCarryingValue": "366500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48200000", "profitLoss": "None", "dividendPayout": "44000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "36700000", "capitalExpenditures": "37200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-142200000", "cashflowFromInvestment": "-71200000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36400000", "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": "2026-06-07T02:24:52.943650+00:00", "is_restated": false, "income_statement": { "revenue": 136400000, "cost_of_revenue": 122600000, "gross_profit": 13800000, "ebit": 129100000, "ebitda": 168000000, "pretax_income": 64400000, "tax_provision": 26700000, "net_income": 37800000, "net_income_to_common": 37800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 541900000, "total_current_assets": 899300000, "total_assets": 7680300000, "short_term_debt": 79300000, "long_term_debt": 5317100000, "total_debt": 5396400000, "total_liabilities": 5895400000, "total_equity": 1742600000, "shares_outstanding": 138628139, "goodwill_and_intangibles": 26000000 }, "cash_flow": { "operating_cash_flow": -5600000, "capital_expenditure": 51500000, "free_cash_flow": 45900000, "dividends_paid": 45000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287524, "ticker_id": 2438, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:52.943650+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "129100000", "ebitda": "168000000", "netIncome": "37800000", "grossProfit": "13800000", "depreciation": "None", "totalRevenue": "136400000", "costOfRevenue": "122600000", "interestIncome": "None", "incomeBeforeTax": "64400000", "interestExpense": "64700000", "operatingIncome": "32000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "26700000", "reportedCurrency": "USD", "netInterestIncome": "-64700000", "nonInterestIncome": "None", "operatingExpenses": "-18200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "122600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38900000", "sellingGeneralAndAdministrative": "30400000", "netIncomeFromContinuingOperations": "37700000" }, "balance": { "goodwill": "23900000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7680300000", "longTermDebt": "5317100000", "shortTermDebt": "79300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2100000", "reportedCurrency": "USD", "retainedEarnings": "-347100000", "totalLiabilities": "5895400000", "otherCurrentAssets": "13600000", "totalCurrentAssets": "899300000", "currentLongTermDebt": "None", "longTermInvestments": "2059600000", "shortTermInvestments": "None", "currentNetReceivables": "343800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6781000000", "currentAccountsPayable": "15500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5317100000", "totalShareholderEquity": "1742600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "562800000", "totalCurrentLiabilities": "578300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5317100000", "cashAndShortTermInvestments": "541900000", "commonStockSharesOutstanding": "138628139", "intangibleAssetsExcludingGoodwill": "2100000", "cashAndCashEquivalentsAtCarryingValue": "541900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37800000", "profitLoss": "None", "dividendPayout": "45000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5600000", "capitalExpenditures": "51500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9800000", "cashflowFromInvestment": "244800000", "stockBasedCompensation": "5200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 136400000, "cost_of_revenue": 122600000, "gross_profit": 13800000, "research_and_development": null, "selling_general_admin": 30400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 129100000, "depreciation_amortisation": 38900000, "ebitda": 168000000, "interest_expense": 64700000, "interest_income": null, "other_non_operating": null, "pretax_income": 64400000, "tax_provision": 26700000, "effective_tax_rate": null, "net_income": 37800000, "net_income_continuing_ops": 37700000, "net_income_to_common": 37800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 541900000, "short_term_investments": null, "net_receivables": 343800000, "inventory": null, "other_current_assets": null, "total_current_assets": 899300000, "net_ppe": null, "goodwill": 23900000, "intangible_assets": 2100000, "goodwill_and_intangibles": 26000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6781000000, "total_assets": 7680300000, "short_term_debt": 79300000, "accounts_payable": 15500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 578300000, "long_term_debt": 5317100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5317100000, "total_liabilities": 5895400000, "total_debt": 5396400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -347100000, "total_equity": 1742600000, "shares_outstanding": 138628139, "operating_cash_flow": -5600000, "stock_based_compensation": 5200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 244800000, "dividends_paid": 45000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9800000, "free_cash_flow": 45900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "129100000", "ebitda": "168000000", "netIncome": "37800000", "grossProfit": "13800000", "depreciation": "None", "totalRevenue": "136400000", "costOfRevenue": "122600000", "interestIncome": "None", "incomeBeforeTax": "64400000", "interestExpense": "64700000", "operatingIncome": "32000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "26700000", "reportedCurrency": "USD", "netInterestIncome": "-64700000", "nonInterestIncome": "None", "operatingExpenses": "-18200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "122600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38900000", "sellingGeneralAndAdministrative": "30400000", "netIncomeFromContinuingOperations": "37700000" }, "balance": { "goodwill": "23900000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7680300000", "longTermDebt": "5317100000", "shortTermDebt": "79300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2100000", "reportedCurrency": "USD", "retainedEarnings": "-347100000", "totalLiabilities": "5895400000", "otherCurrentAssets": "13600000", "totalCurrentAssets": "899300000", "currentLongTermDebt": "None", "longTermInvestments": "2059600000", "shortTermInvestments": "None", "currentNetReceivables": "343800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6781000000", "currentAccountsPayable": "15500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5317100000", "totalShareholderEquity": "1742600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "562800000", "totalCurrentLiabilities": "578300000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5317100000", "cashAndShortTermInvestments": "541900000", "commonStockSharesOutstanding": "138628139", "intangibleAssetsExcludingGoodwill": "2100000", "cashAndCashEquivalentsAtCarryingValue": "541900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37800000", "profitLoss": "None", "dividendPayout": "45000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5600000", "capitalExpenditures": "51500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9800000", "cashflowFromInvestment": "244800000", "stockBasedCompensation": "5200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38900000", "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": "2026-06-07T02:24:52.943650+00:00", "is_restated": false, "income_statement": { "revenue": 140100000, "cost_of_revenue": 128400000, "gross_profit": 11700000, "ebit": -211200000, "ebitda": -171700000, "pretax_income": -277900000, "tax_provision": -42000000, "net_income": -236900000, "net_income_to_common": -236900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 313700000, "total_current_assets": 686100000, "total_assets": 7712100000, "short_term_debt": 342400000, "long_term_debt": 5298000000, "total_debt": 5640400000, "total_liabilities": 5913700000, "total_equity": 1755100000, "shares_outstanding": 139034415, "goodwill_and_intangibles": 26400000 }, "cash_flow": { "operating_cash_flow": 94400000, "capital_expenditure": 70700000, "free_cash_flow": 165100000, "dividends_paid": 45400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287525, "ticker_id": 2438, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:52.943650+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-211200000", "ebitda": "-171700000", "netIncome": "-236900000", "grossProfit": "11700000", "depreciation": "None", "totalRevenue": "140100000", "costOfRevenue": "128400000", "interestIncome": "None", "incomeBeforeTax": "-277900000", "interestExpense": "66700000", "operatingIncome": "9900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-42000000", "reportedCurrency": "USD", "netInterestIncome": "-66700000", "nonInterestIncome": "None", "operatingExpenses": "1799999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39500000", "sellingGeneralAndAdministrative": "41300000", "netIncomeFromContinuingOperations": "-235900000" }, "balance": { "goodwill": "23900000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7712100000", "longTermDebt": "5298000000", "shortTermDebt": "342400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2500000", "reportedCurrency": "USD", "retainedEarnings": "-349000000", "totalLiabilities": "5913700000", "otherCurrentAssets": "13100000", "totalCurrentAssets": "686100000", "currentLongTermDebt": "None", "longTermInvestments": "2069100000", "shortTermInvestments": "None", "currentNetReceivables": "359300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7026000000", "currentAccountsPayable": "17900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5298000000", "totalShareholderEquity": "1755100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "597800000", "totalCurrentLiabilities": "615700000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5298000000", "cashAndShortTermInvestments": "313700000", "commonStockSharesOutstanding": "139034415", "intangibleAssetsExcludingGoodwill": "2500000", "cashAndCashEquivalentsAtCarryingValue": "313700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-236900000", "profitLoss": "None", "dividendPayout": "45400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "43400000", "operatingCashflow": "94400000", "capitalExpenditures": "70700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75800000", "cashflowFromInvestment": "-34900000", "stockBasedCompensation": "12800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 140100000, "cost_of_revenue": 128400000, "gross_profit": 11700000, "research_and_development": null, "selling_general_admin": 41300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -211200000, "depreciation_amortisation": 39500000, "ebitda": -171700000, "interest_expense": 66700000, "interest_income": null, "other_non_operating": null, "pretax_income": -277900000, "tax_provision": -42000000, "effective_tax_rate": null, "net_income": -236900000, "net_income_continuing_ops": -235900000, "net_income_to_common": -236900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 313700000, "short_term_investments": null, "net_receivables": 359300000, "inventory": null, "other_current_assets": null, "total_current_assets": 686100000, "net_ppe": null, "goodwill": 23900000, "intangible_assets": 2500000, "goodwill_and_intangibles": 26400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7026000000, "total_assets": 7712100000, "short_term_debt": 342400000, "accounts_payable": 17900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 615700000, "long_term_debt": 5298000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5298000000, "total_liabilities": 5913700000, "total_debt": 5640400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -349000000, "total_equity": 1755100000, "shares_outstanding": 139034415, "operating_cash_flow": 94400000, "stock_based_compensation": 12800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34900000, "dividends_paid": 45400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -75800000, "free_cash_flow": 165100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-211200000", "ebitda": "-171700000", "netIncome": "-236900000", "grossProfit": "11700000", "depreciation": "None", "totalRevenue": "140100000", "costOfRevenue": "128400000", "interestIncome": "None", "incomeBeforeTax": "-277900000", "interestExpense": "66700000", "operatingIncome": "9900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-42000000", "reportedCurrency": "USD", "netInterestIncome": "-66700000", "nonInterestIncome": "None", "operatingExpenses": "1799999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39500000", "sellingGeneralAndAdministrative": "41300000", "netIncomeFromContinuingOperations": "-235900000" }, "balance": { "goodwill": "23900000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7712100000", "longTermDebt": "5298000000", "shortTermDebt": "342400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2500000", "reportedCurrency": "USD", "retainedEarnings": "-349000000", "totalLiabilities": "5913700000", "otherCurrentAssets": "13100000", "totalCurrentAssets": "686100000", "currentLongTermDebt": "None", "longTermInvestments": "2069100000", "shortTermInvestments": "None", "currentNetReceivables": "359300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7026000000", "currentAccountsPayable": "17900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5298000000", "totalShareholderEquity": "1755100000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "597800000", "totalCurrentLiabilities": "615700000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5298000000", "cashAndShortTermInvestments": "313700000", "commonStockSharesOutstanding": "139034415", "intangibleAssetsExcludingGoodwill": "2500000", "cashAndCashEquivalentsAtCarryingValue": "313700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-236900000", "profitLoss": "None", "dividendPayout": "45400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "43400000", "operatingCashflow": "94400000", "capitalExpenditures": "70700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75800000", "cashflowFromInvestment": "-34900000", "stockBasedCompensation": "12800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39500000", "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": "2026-06-07T02:24:52.943650+00:00", "is_restated": false, "income_statement": { "revenue": 143800000, "cost_of_revenue": 125800000, "gross_profit": 18000000, "ebit": -19600000, "ebitda": 19200000, "pretax_income": -83800000, "tax_provision": -19700000, "net_income": -81400000, "net_income_to_common": -81400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 330900000, "total_current_assets": 616300000, "total_assets": 7910300000, "short_term_debt": 123100000, "long_term_debt": 5250900000, "total_debt": 5374000000, "total_liabilities": 5858000000, "total_equity": 2008600000, "shares_outstanding": 139391316, "goodwill_and_intangibles": 26600000 }, "cash_flow": { "operating_cash_flow": -78000000, "capital_expenditure": 53000000, "free_cash_flow": -25000000, "dividends_paid": 10800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287527, "ticker_id": 2438, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:52.943650+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-19600000", "ebitda": "19200000", "netIncome": "-81400000", "grossProfit": "18000000", "depreciation": "None", "totalRevenue": "143800000", "costOfRevenue": "125800000", "interestIncome": "138200000", "incomeBeforeTax": "-83800000", "interestExpense": "64200000", "operatingIncome": "23000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-19700000", "reportedCurrency": "USD", "netInterestIncome": "-64200000", "nonInterestIncome": "None", "operatingExpenses": "-5000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38800000", "sellingGeneralAndAdministrative": "39500000", "netIncomeFromContinuingOperations": "-64100000" }, "balance": { "goodwill": "23900000", "inventory": "422600000", "commonStock": "13940", "currentDebt": "None", "investments": "None", "totalAssets": "7910300000", "longTermDebt": "5250900000", "shortTermDebt": "123100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2700000", "reportedCurrency": "USD", "retainedEarnings": "-72300000", "totalLiabilities": "5858000000", "otherCurrentAssets": "-422600000", "totalCurrentAssets": "616300000", "currentLongTermDebt": "None", "longTermInvestments": "2232700000", "shortTermInvestments": "None", "currentNetReceivables": "285400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7294000000", "currentAccountsPayable": "14000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4849600000", "shortLongTermDebtTotal": "5374000000", "totalShareholderEquity": "2008600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-123100000", "totalCurrentLiabilities": "14000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5844000000", "cashAndShortTermInvestments": "330900000", "commonStockSharesOutstanding": "139391316", "intangibleAssetsExcludingGoodwill": "2700000", "cashAndCashEquivalentsAtCarryingValue": "330900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-64100000", "profitLoss": "None", "dividendPayout": "10800000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "5800000", "operatingCashflow": "-78000000", "capitalExpenditures": "53000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10800000", "cashflowFromInvestment": "-20600000", "stockBasedCompensation": "31100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "214500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 143800000, "cost_of_revenue": 125800000, "gross_profit": 18000000, "research_and_development": null, "selling_general_admin": 39500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19600000, "depreciation_amortisation": 38800000, "ebitda": 19200000, "interest_expense": 64200000, "interest_income": null, "other_non_operating": null, "pretax_income": -83800000, "tax_provision": -19700000, "effective_tax_rate": null, "net_income": -81400000, "net_income_continuing_ops": -64100000, "net_income_to_common": -81400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 330900000, "short_term_investments": null, "net_receivables": 285400000, "inventory": 422600000, "other_current_assets": null, "total_current_assets": 616300000, "net_ppe": null, "goodwill": 23900000, "intangible_assets": 2700000, "goodwill_and_intangibles": 26600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7294000000, "total_assets": 7910300000, "short_term_debt": 123100000, "accounts_payable": 14000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14000000, "long_term_debt": 5250900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5844000000, "total_liabilities": 5858000000, "total_debt": 5374000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -72300000, "total_equity": 2008600000, "shares_outstanding": 139391316, "operating_cash_flow": -78000000, "stock_based_compensation": 31100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20600000, "dividends_paid": 10800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10800000, "free_cash_flow": -25000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-19600000", "ebitda": "19200000", "netIncome": "-81400000", "grossProfit": "18000000", "depreciation": "None", "totalRevenue": "143800000", "costOfRevenue": "125800000", "interestIncome": "138200000", "incomeBeforeTax": "-83800000", "interestExpense": "64200000", "operatingIncome": "23000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-19700000", "reportedCurrency": "USD", "netInterestIncome": "-64200000", "nonInterestIncome": "None", "operatingExpenses": "-5000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38800000", "sellingGeneralAndAdministrative": "39500000", "netIncomeFromContinuingOperations": "-64100000" }, "balance": { "goodwill": "23900000", "inventory": "422600000", "commonStock": "13940", "currentDebt": "None", "investments": "None", "totalAssets": "7910300000", "longTermDebt": "5250900000", "shortTermDebt": "123100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2700000", "reportedCurrency": "USD", "retainedEarnings": "-72300000", "totalLiabilities": "5858000000", "otherCurrentAssets": "-422600000", "totalCurrentAssets": "616300000", "currentLongTermDebt": "None", "longTermInvestments": "2232700000", "shortTermInvestments": "None", "currentNetReceivables": "285400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7294000000", "currentAccountsPayable": "14000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4849600000", "shortLongTermDebtTotal": "5374000000", "totalShareholderEquity": "2008600000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-123100000", "totalCurrentLiabilities": "14000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5844000000", "cashAndShortTermInvestments": "330900000", "commonStockSharesOutstanding": "139391316", "intangibleAssetsExcludingGoodwill": "2700000", "cashAndCashEquivalentsAtCarryingValue": "330900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-64100000", "profitLoss": "None", "dividendPayout": "10800000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "5800000", "operatingCashflow": "-78000000", "capitalExpenditures": "53000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10800000", "cashflowFromInvestment": "-20600000", "stockBasedCompensation": "31100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "214500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38800000", "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": "2026-06-07T02:24:52.943650+00:00", "is_restated": false, "income_statement": { "revenue": 146500000, "cost_of_revenue": 128600000, "gross_profit": 17900000, "ebit": 123600000, "ebitda": 163700000, "pretax_income": 57600000, "tax_provision": 10300000, "net_income": 47400000, "net_income_to_common": 47400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 387000000, "total_current_assets": 671100000, "total_assets": 8193900000, "short_term_debt": 143700000, "long_term_debt": 5334700000, "total_debt": 5478400000, "total_liabilities": 5993300000, "total_equity": 2154400000, "shares_outstanding": 139545944, "goodwill_and_intangibles": 27100000 }, "cash_flow": { "operating_cash_flow": 64700000, "capital_expenditure": 54300000, "free_cash_flow": 119000000, "dividends_paid": 41300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287528, "ticker_id": 2438, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:52.943650+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "123600000", "ebitda": "163700000", "netIncome": "47400000", "grossProfit": "17900000", "depreciation": "None", "totalRevenue": "146500000", "costOfRevenue": "128600000", "interestIncome": "67400000", "incomeBeforeTax": "57600000", "interestExpense": "66000000", "operatingIncome": "13400000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "10300000", "reportedCurrency": "USD", "netInterestIncome": "-66000000", "nonInterestIncome": "None", "operatingExpenses": "4500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1400000", "costofGoodsAndServicesSold": "128600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40100000", "sellingGeneralAndAdministrative": "44600000", "netIncomeFromContinuingOperations": "47300000" }, "balance": { "goodwill": "23900000", "inventory": "472600000", "commonStock": "-790500000", "currentDebt": "None", "investments": "None", "totalAssets": "8193900000", "longTermDebt": "5334700000", "shortTermDebt": "143700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "3200000", "reportedCurrency": "USD", "retainedEarnings": "53400000", "totalLiabilities": "5993300000", "otherCurrentAssets": "-472600000", "totalCurrentAssets": "671100000", "currentLongTermDebt": "None", "longTermInvestments": "2320900000", "shortTermInvestments": "None", "currentNetReceivables": "284100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7522800000", "currentAccountsPayable": "16200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4982000000", "shortLongTermDebtTotal": "5478400000", "totalShareholderEquity": "2154400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-143700000", "totalCurrentLiabilities": "16200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5977100000", "cashAndShortTermInvestments": "387000000", "commonStockSharesOutstanding": "139545944", "intangibleAssetsExcludingGoodwill": "3200000", "cashAndCashEquivalentsAtCarryingValue": "387000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47300000", "profitLoss": "None", "dividendPayout": "41300000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-49200000", "operatingCashflow": "64700000", "capitalExpenditures": "54300000", "changeInReceivables": "500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "66100000", "cashflowFromInvestment": "-96700000", "stockBasedCompensation": "7300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "34100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "240500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 146500000, "cost_of_revenue": 128600000, "gross_profit": 17900000, "research_and_development": null, "selling_general_admin": 44600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 123600000, "depreciation_amortisation": 40100000, "ebitda": 163700000, "interest_expense": 66000000, "interest_income": null, "other_non_operating": null, "pretax_income": 57600000, "tax_provision": 10300000, "effective_tax_rate": null, "net_income": 47400000, "net_income_continuing_ops": 47300000, "net_income_to_common": 47400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 387000000, "short_term_investments": null, "net_receivables": 284100000, "inventory": 472600000, "other_current_assets": null, "total_current_assets": 671100000, "net_ppe": null, "goodwill": 23900000, "intangible_assets": 3200000, "goodwill_and_intangibles": 27100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7522800000, "total_assets": 8193900000, "short_term_debt": 143700000, "accounts_payable": 16200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16200000, "long_term_debt": 5334700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5977100000, "total_liabilities": 5993300000, "total_debt": 5478400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 53400000, "total_equity": 2154400000, "shares_outstanding": 139545944, "operating_cash_flow": 64700000, "stock_based_compensation": 7300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -96700000, "dividends_paid": 41300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 66100000, "free_cash_flow": 119000000, "net_change_in_cash": 34100000 }, "raw_data": { "income": { "ebit": "123600000", "ebitda": "163700000", "netIncome": "47400000", "grossProfit": "17900000", "depreciation": "None", "totalRevenue": "146500000", "costOfRevenue": "128600000", "interestIncome": "67400000", "incomeBeforeTax": "57600000", "interestExpense": "66000000", "operatingIncome": "13400000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "10300000", "reportedCurrency": "USD", "netInterestIncome": "-66000000", "nonInterestIncome": "None", "operatingExpenses": "4500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1400000", "costofGoodsAndServicesSold": "128600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40100000", "sellingGeneralAndAdministrative": "44600000", "netIncomeFromContinuingOperations": "47300000" }, "balance": { "goodwill": "23900000", "inventory": "472600000", "commonStock": "-790500000", "currentDebt": "None", "investments": "None", "totalAssets": "8193900000", "longTermDebt": "5334700000", "shortTermDebt": "143700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "3200000", "reportedCurrency": "USD", "retainedEarnings": "53400000", "totalLiabilities": "5993300000", "otherCurrentAssets": "-472600000", "totalCurrentAssets": "671100000", "currentLongTermDebt": "None", "longTermInvestments": "2320900000", "shortTermInvestments": "None", "currentNetReceivables": "284100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7522800000", "currentAccountsPayable": "16200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4982000000", "shortLongTermDebtTotal": "5478400000", "totalShareholderEquity": "2154400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-143700000", "totalCurrentLiabilities": "16200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5977100000", "cashAndShortTermInvestments": "387000000", "commonStockSharesOutstanding": "139545944", "intangibleAssetsExcludingGoodwill": "3200000", "cashAndCashEquivalentsAtCarryingValue": "387000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47300000", "profitLoss": "None", "dividendPayout": "41300000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-49200000", "operatingCashflow": "64700000", "capitalExpenditures": "54300000", "changeInReceivables": "500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "66100000", "cashflowFromInvestment": "-96700000", "stockBasedCompensation": "7300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "34100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "240500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }