{ "ticker": { "uuid": "0237b9fe-9655-4740-af99-0c3c5ddf6578", "symbol": "GTN", "name": "Gray Television Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Broadcasting", "page_url": "https://sharemaestro.com/factors/ticker/0237b9fe-9655-4740-af99-0c3c5ddf6578/", "api_url": "https://sharemaestro.com/factors/api/tickers/0237b9fe-9655-4740-af99-0c3c5ddf6578/" }, "ticker_metadata": { "id": 1840, "uuid": "0237b9fe-9655-4740-af99-0c3c5ddf6578", "symbol": "GTN", "name": "Gray Television Inc", "asset_type": "equity", "market_cap": 411981000, "stock_exchange_id": 3, "industry": "Broadcasting", "sector": "Communication Services", "description": "Gray Television, Inc., a television broadcasting company, owns and / or operates television stations and digital assets in the United States. The company is headquartered in Atlanta, Georgia.", "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": "0237b9fe-9655-4740-af99-0c3c5ddf6578", "symbol": "GTN", "name": "Gray Television Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Broadcasting", "page_url": "https://sharemaestro.com/factors/ticker/0237b9fe-9655-4740-af99-0c3c5ddf6578/", "api_url": "https://sharemaestro.com/factors/api/tickers/0237b9fe-9655-4740-af99-0c3c5ddf6578/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.8, "value": 0.86, "quality": 0.18, "momentum": 0.68, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 4.01, "market_cap": 388970000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1648, "shareholder_yield": 0.2211, "roe": -0.0347, "piotroski_f_score": 4, "momentum_12_1": 0.2158, "volatility_252d": 0.6911 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:14.814469+00:00", "batch_id": "" }, "size": { "price_close": 4.01, "market_cap": 388970000, "market_cap_usd": 388970000, "enterprise_value": 5885970000, "shares_outstanding": 97000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.1408, "ptbv_ratio": null, "ps_ratio": 0.1262, "pcf_ratio": 2.4618, "pfcf_ratio": 1.4406, "ev_ebitda": 6.068, "ev_ebit": 16.9137, "ev_sales": 1.9104, "ev_fcf": 21.7999, "earnings_yield": null, "fcf_yield": 0.0459, "price_to_sales": 0.1262, "price_to_book": 0.1408, "price_to_cashflow": 2.4618, "ebitda_to_ev": 0.1648, "sales_yield": 0.5234 }, "yield": { "dividend_yield": 0.2211, "buyback_yield": 0, "shareholder_yield": 0.2211, "debt_paydown_yield": null, "total_yield": 0.2211 }, "quality": { "gross_margin": 0.9497, "operating_margin": 0.113, "net_margin": -0.0312, "ebitda_margin": 0.3148, "fcf_margin": 0.0876, "roe": -0.0347, "roa": -0.0093, "roic": 0.0316, "roc_greenblatt": null, "asset_turnover": 0.2986, "cash_conversion": -2.8125, "accruals_ratio": -0.0246, "sbc_to_revenue": 0.0075, "piotroski_f_score": 4, "altman_z_score": 0.6087, "earnings_stability_5y": 3.236, "revenue_stability_5y": 0.2164, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2836, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.7347, "net_debt_to_ebitda": 5.667, "debt_to_assets": 0.5578, "interest_coverage": 1.4561, "current_ratio": 1.1968, "quick_ratio": 1.1716, "net_debt": 5497000000, "local_beta": 0.0001, "volatility_252d": 0.6911, "volatility_60d": 1.2387, "max_drawdown_12m": -0.3215, "risk_adjusted_momentum": 0.3123 }, "growth": { "revenue_growth_1y": -0.1449, "revenue_growth_3y_cagr": -0.0557, "revenue_growth_5y_cagr": 0.0539, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.7125, "book_value_growth_1y": -0.0535, "revenue_growth": -0.1449, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0739, "price_return_3m": -0.2432, "price_return_6m": -0.0974, "price_return_9m": -0.3133, "price_return_12m": 0.126, "price_return_12m_ex1m": 0.2158, "momentum_6m": -0.0974, "momentum_12m": 0.126, "momentum_12_1": 0.2158, "distance_from_52w_high": -0.3215, "distance_from_52w_low": 0.0972, "relative_strength": 0.026 }, "raw_ttm": { "revenue_ttm": 3081000000, "gross_profit_ttm": 2926000000, "ebit_ttm": 348000000, "ebitda_ttm": 970000000, "net_income_ttm": -96000000, "eps_diluted_ttm": -0.9897, "operating_cash_flow_ttm": 158000000, "capital_expenditure_ttm": 112000000, "fcf_ttm": 270000000, "dividends_paid_ttm": 86000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 239000000, "cash_and_equivalents": 259000000, "total_current_assets": 523000000, "total_current_liabilities": 437000000, "net_ppe": null, "total_assets": 10319000000, "total_debt": 5756000000, "total_equity": 2763000000, "net_working_capital": -163000000, "book_value_per_share": 28.4845, "retained_earnings": 1164000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -5384000000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 2, "rank_ptbv": 50, "rank_ps": 3, "rank_pcf": 7, "rank_ev_ebitda": 16, "rank_ev_ebit": 62, "rank_earnings_yield": 50, "rank_fcf_yield": 70, "rank_dividend_yield": 3, "rank_shareholder_yield": 3, "rank_total_yield": 4, "rank_roe": 75, "rank_roc": 50, "rank_roic": 69, "rank_gross_margin": 4, "rank_fcf_margin": 72, "rank_piotroski": 83, "rank_accruals": 62, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 93, "rank_momentum_12m": 52, "rank_momentum_12m_ex1m": 44, "rank_relative_strength": 50 }, "composites": { "value_composite": 14, "quality_composite": 82, "momentum_composite": 32, "growth_composite": 86, "yield_composite": 2, "svqf_composite": 29, "vc1_composite": 4, "vc2_composite": 3, "vc3_composite": 3, "trending_value_composite": 68, "overall_composite": 20, "quality_value_composite": 0.3934, "os_score": 0.8, "value_percentile": 0.86, "quality_percentile": 0.18, "momentum_percentile": 0.68, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 17, "small_cap_core_rank": 3, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 68, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4212, "ticker_id": 1840, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:14.814469+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.01, "market_cap": 388970000, "market_cap_usd": 388970000, "enterprise_value": 5885970000, "shares_outstanding": 97000000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.14077814, "ptbv_ratio": null, "ps_ratio": 0.12624797, "pcf_ratio": 2.46183544, "pfcf_ratio": 1.44062963, "ev_ebitda": 6.06801031, "ev_ebit": 16.9137069, "ev_sales": 1.91040896, "ev_fcf": 21.79988889, "earnings_yield": null, "fcf_yield": 0.04587179, "dividend_yield": 0.22109674, "buyback_yield": 0, "shareholder_yield": 0.22109674, "debt_paydown_yield": null, "total_yield": 0.22109674, "gross_margin": 0.94969166, "operating_margin": 0.11295034, "net_margin": -0.03115871, "ebitda_margin": 0.31483285, "fcf_margin": 0.08763389, "roe": -0.03474484, "roa": -0.00930323, "roic": 0.03159806, "roc_greenblatt": null, "asset_turnover": 0.29857544, "cash_conversion": -2.8125, "accruals_ratio": -0.02461479, "sbc_to_revenue": 0.00746511, "debt_to_equity": 2.73470865, "net_debt_to_ebitda": 5.66701031, "debt_to_assets": 0.55780599, "interest_coverage": 1.45606695, "current_ratio": 1.19679634, "quick_ratio": 1.17162471, "net_debt": 5497000000, "revenue_growth_1y": -0.14487927, "revenue_growth_3y_cagr": -0.05573248, "revenue_growth_5y_cagr": 0.05385352, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.71246006, "book_value_growth_1y": -0.05350069, "piotroski_f_score": 4, "altman_z_score": 0.60867552, "earnings_stability_5y": 3.235966, "revenue_stability_5y": 0.216428, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.073903, "price_return_3m": -0.24318203, "price_return_6m": -0.09741604, "price_return_9m": -0.31334441, "price_return_12m": 0.12599332, "price_return_12m_ex1m": 0.21584815, "distance_from_52w_high": -0.321489, "distance_from_52w_low": 0.09721728, "relative_strength": 0.02602974, "local_beta": 0.0001, "volatility_252d": 0.691054, "volatility_60d": 1.23873, "max_drawdown_12m": -0.321489, "revenue_ttm": 3081000000, "gross_profit_ttm": 2926000000, "ebit_ttm": 348000000, "ebitda_ttm": 970000000, "net_income_ttm": -96000000, "eps_diluted_ttm": -0.98969072, "operating_cash_flow_ttm": 158000000, "capital_expenditure_ttm": 112000000, "fcf_ttm": 270000000, "dividends_paid_ttm": 86000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 239000000, "cash_and_equivalents": 259000000, "total_current_assets": 523000000, "total_current_liabilities": 437000000, "net_ppe": null, "total_assets": 10319000000, "total_debt": 5756000000, "total_equity": 2763000000, "net_working_capital": -163000000, "book_value_per_share": 28.48453608, "retained_earnings": 1164000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -5384000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 2, "rank_ptbv": 50, "rank_ps": 3, "rank_pcf": 7, "rank_ev_ebitda": 16, "rank_ev_ebit": 62, "rank_earnings_yield": 50, "rank_fcf_yield": 70, "rank_dividend_yield": 3, "rank_shareholder_yield": 3, "rank_total_yield": 4, "rank_roe": 75, "rank_roc": 50, "rank_roic": 69, "rank_gross_margin": 4, "rank_fcf_margin": 72, "rank_piotroski": 83, "rank_accruals": 62, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 93, "rank_momentum_12m": 52, "rank_momentum_12m_ex1m": 44, "rank_relative_strength": 50, "value_composite": 14, "quality_composite": 82, "momentum_composite": 32, "growth_composite": 86, "yield_composite": 2, "svqf_composite": 29, "vc1_composite": 4, "vc2_composite": 3, "vc3_composite": 3, "trending_value_composite": 68, "overall_composite": 20, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 17, "small_cap_core_rank": 3, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 4.01, "os": 0.8, "value": 0.86, "quality": 0.18, "momentum": 0.68, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.2211, "roe": -0.0347, "momentum_12_1": 0.2158, "complete_fields": { "id": 4212, "ticker_id": 1840, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:14.814469+00:00", "batch_id": "", "os_score_delta": null, "price_close": 4.01, "market_cap": 388970000, "market_cap_usd": 388970000, "enterprise_value": 5885970000, "shares_outstanding": 97000000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.14077814, "ptbv_ratio": null, "ps_ratio": 0.12624797, "pcf_ratio": 2.46183544, "pfcf_ratio": 1.44062963, "ev_ebitda": 6.06801031, "ev_ebit": 16.9137069, "ev_sales": 1.91040896, "ev_fcf": 21.79988889, "earnings_yield": null, "fcf_yield": 0.04587179, "dividend_yield": 0.22109674, "buyback_yield": 0, "shareholder_yield": 0.22109674, "debt_paydown_yield": null, "total_yield": 0.22109674, "gross_margin": 0.94969166, "operating_margin": 0.11295034, "net_margin": -0.03115871, "ebitda_margin": 0.31483285, "fcf_margin": 0.08763389, "roe": -0.03474484, "roa": -0.00930323, "roic": 0.03159806, "roc_greenblatt": null, "asset_turnover": 0.29857544, "cash_conversion": -2.8125, "accruals_ratio": -0.02461479, "sbc_to_revenue": 0.00746511, "debt_to_equity": 2.73470865, "net_debt_to_ebitda": 5.66701031, "debt_to_assets": 0.55780599, "interest_coverage": 1.45606695, "current_ratio": 1.19679634, "quick_ratio": 1.17162471, "net_debt": 5497000000, "revenue_growth_1y": -0.14487927, "revenue_growth_3y_cagr": -0.05573248, "revenue_growth_5y_cagr": 0.05385352, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.71246006, "book_value_growth_1y": -0.05350069, "piotroski_f_score": 4, "altman_z_score": 0.60867552, "earnings_stability_5y": 3.235966, "revenue_stability_5y": 0.216428, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.073903, "price_return_3m": -0.24318203, "price_return_6m": -0.09741604, "price_return_9m": -0.31334441, "price_return_12m": 0.12599332, "price_return_12m_ex1m": 0.21584815, "distance_from_52w_high": -0.321489, "distance_from_52w_low": 0.09721728, "relative_strength": 0.02602974, "local_beta": 0.0001, "volatility_252d": 0.691054, "volatility_60d": 1.23873, "max_drawdown_12m": -0.321489, "revenue_ttm": 3081000000, "gross_profit_ttm": 2926000000, "ebit_ttm": 348000000, "ebitda_ttm": 970000000, "net_income_ttm": -96000000, "eps_diluted_ttm": -0.98969072, "operating_cash_flow_ttm": 158000000, "capital_expenditure_ttm": 112000000, "fcf_ttm": 270000000, "dividends_paid_ttm": 86000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 239000000, "cash_and_equivalents": 259000000, "total_current_assets": 523000000, "total_current_liabilities": 437000000, "net_ppe": null, "total_assets": 10319000000, "total_debt": 5756000000, "total_equity": 2763000000, "net_working_capital": -163000000, "book_value_per_share": 28.48453608, "retained_earnings": 1164000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -5384000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 2, "rank_ptbv": 50, "rank_ps": 3, "rank_pcf": 7, "rank_ev_ebitda": 16, "rank_ev_ebit": 62, "rank_earnings_yield": 50, "rank_fcf_yield": 70, "rank_dividend_yield": 3, "rank_shareholder_yield": 3, "rank_total_yield": 4, "rank_roe": 75, "rank_roc": 50, "rank_roic": 69, "rank_gross_margin": 4, "rank_fcf_margin": 72, "rank_piotroski": 83, "rank_accruals": 62, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 93, "rank_momentum_12m": 52, "rank_momentum_12m_ex1m": 44, "rank_relative_strength": 50, "value_composite": 14, "quality_composite": 82, "momentum_composite": 32, "growth_composite": 86, "yield_composite": 2, "svqf_composite": 29, "vc1_composite": 4, "vc2_composite": 3, "vc3_composite": 3, "trending_value_composite": 68, "overall_composite": 20, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 17, "small_cap_core_rank": 3, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "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": "2026-06-07T02:05:12.338522+00:00", "is_restated": false, "income_statement": { "revenue": 3095000000, "cost_of_revenue": 104000000, "gross_profit": 2991000000, "ebit": 361000000, "ebitda": 598000000, "pretax_income": -113000000, "tax_provision": -28000000, "net_income": -85000000, "net_income_to_common": -85000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 368000000, "total_current_assets": 656000000, "total_assets": 10440000000, "short_term_debt": 12000000, "long_term_debt": 5742000000, "total_debt": 5754000000, "total_liabilities": 7635000000, "total_equity": 2805000000, "shares_outstanding": 97000000, "goodwill_and_intangibles": 8108000000 }, "cash_flow": { "operating_cash_flow": 289000000, "capital_expenditure": 108000000, "free_cash_flow": 397000000, "dividends_paid": 85000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271828, "ticker_id": 1840, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:12.338522+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "361000000", "ebitda": "598000000", "netIncome": "-85000000", "grossProfit": "2991000000", "depreciation": "None", "totalRevenue": "3095000000", "costOfRevenue": "104000000", "interestIncome": "474000000", "incomeBeforeTax": "-113000000", "interestExpense": "474000000", "operatingIncome": "392000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-28000000", "reportedCurrency": "USD", "netInterestIncome": "-474000000", "nonInterestIncome": "None", "operatingExpenses": "2599000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "237000000", "sellingGeneralAndAdministrative": "113000000", "netIncomeFromContinuingOperations": "-85000000" }, "balance": { "goodwill": "2642000000", "inventory": "None", "commonStock": "1277000000", "currentDebt": "None", "investments": "None", "totalAssets": "10440000000", "longTermDebt": "5742000000", "shortTermDebt": "12000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "5466000000", "reportedCurrency": "USD", "retainedEarnings": "1205000000", "totalLiabilities": "7635000000", "otherCurrentAssets": "77000000", "totalCurrentAssets": "656000000", "currentLongTermDebt": "2000000", "longTermInvestments": "37000000", "shortTermInvestments": "None", "currentNetReceivables": "211000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9784000000", "currentAccountsPayable": "144000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1575000000", "shortLongTermDebtTotal": "5813000000", "totalShareholderEquity": "2805000000", "capitalLeaseObligations": "69000000", "otherCurrentLiabilities": "305000000", "totalCurrentLiabilities": "516000000", "otherNonCurrentLiabilities": "18000000", "totalNonCurrentLiabilities": "7119000000", "cashAndShortTermInvestments": "368000000", "commonStockSharesOutstanding": "97000000", "intangibleAssetsExcludingGoodwill": "5466000000", "cashAndCashEquivalentsAtCarryingValue": "368000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-85000000", "profitLoss": "None", "dividendPayout": "85000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "289000000", "capitalExpenditures": "108000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7000000", "cashflowFromInvestment": "-63000000", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "85000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "237000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3095000000, "cost_of_revenue": 104000000, "gross_profit": 2991000000, "research_and_development": null, "selling_general_admin": 113000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 361000000, "depreciation_amortisation": 237000000, "ebitda": 598000000, "interest_expense": 474000000, "interest_income": null, "other_non_operating": null, "pretax_income": -113000000, "tax_provision": -28000000, "effective_tax_rate": null, "net_income": -85000000, "net_income_continuing_ops": -85000000, "net_income_to_common": -85000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 368000000, "short_term_investments": null, "net_receivables": 211000000, "inventory": null, "other_current_assets": null, "total_current_assets": 656000000, "net_ppe": null, "goodwill": 2642000000, "intangible_assets": 5466000000, "goodwill_and_intangibles": 8108000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9784000000, "total_assets": 10440000000, "short_term_debt": 12000000, "accounts_payable": 144000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 516000000, "long_term_debt": 5742000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7119000000, "total_liabilities": 7635000000, "total_debt": 5754000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1205000000, "total_equity": 2805000000, "shares_outstanding": 97000000, "operating_cash_flow": 289000000, "stock_based_compensation": 22000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 108000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63000000, "dividends_paid": 85000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7000000, "free_cash_flow": 397000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "361000000", "ebitda": "598000000", "netIncome": "-85000000", "grossProfit": "2991000000", "depreciation": "None", "totalRevenue": "3095000000", "costOfRevenue": "104000000", "interestIncome": "474000000", "incomeBeforeTax": "-113000000", "interestExpense": "474000000", "operatingIncome": "392000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-28000000", "reportedCurrency": "USD", "netInterestIncome": "-474000000", "nonInterestIncome": "None", "operatingExpenses": "2599000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "237000000", "sellingGeneralAndAdministrative": "113000000", "netIncomeFromContinuingOperations": "-85000000" }, "balance": { "goodwill": "2642000000", "inventory": "None", "commonStock": "1277000000", "currentDebt": "None", "investments": "None", "totalAssets": "10440000000", "longTermDebt": "5742000000", "shortTermDebt": "12000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "5466000000", "reportedCurrency": "USD", "retainedEarnings": "1205000000", "totalLiabilities": "7635000000", "otherCurrentAssets": "77000000", "totalCurrentAssets": "656000000", "currentLongTermDebt": "2000000", "longTermInvestments": "37000000", "shortTermInvestments": "None", "currentNetReceivables": "211000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9784000000", "currentAccountsPayable": "144000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1575000000", "shortLongTermDebtTotal": "5813000000", "totalShareholderEquity": "2805000000", "capitalLeaseObligations": "69000000", "otherCurrentLiabilities": "305000000", "totalCurrentLiabilities": "516000000", "otherNonCurrentLiabilities": "18000000", "totalNonCurrentLiabilities": "7119000000", "cashAndShortTermInvestments": "368000000", "commonStockSharesOutstanding": "97000000", "intangibleAssetsExcludingGoodwill": "5466000000", "cashAndCashEquivalentsAtCarryingValue": "368000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-85000000", "profitLoss": "None", "dividendPayout": "85000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "289000000", "capitalExpenditures": "108000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7000000", "cashflowFromInvestment": "-63000000", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "85000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "237000000", "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": "2026-06-07T02:05:12.338522+00:00", "is_restated": false, "income_statement": { "revenue": 3644000000, "cost_of_revenue": 2400000000, "gross_profit": 1244000000, "ebit": 977000000, "ebitda": 1246000000, "pretax_income": 492000000, "tax_provision": 117000000, "net_income": 375000000, "net_income_to_common": 375000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135000000, "total_current_assets": 541000000, "total_assets": 10542000000, "short_term_debt": 30000000, "long_term_debt": 5601000000, "total_debt": 5631000000, "total_liabilities": 7609000000, "total_equity": 2933000000, "shares_outstanding": 96000000, "goodwill_and_intangibles": 8243000000 }, "cash_flow": { "operating_cash_flow": 751000000, "capital_expenditure": 143000000, "free_cash_flow": 894000000, "dividends_paid": 84000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271833, "ticker_id": 1840, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:12.338522+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "977000000", "ebitda": "1246000000", "netIncome": "375000000", "grossProfit": "1244000000", "depreciation": "None", "totalRevenue": "3644000000", "costOfRevenue": "2400000000", "interestIncome": "485000000", "incomeBeforeTax": "492000000", "interestExpense": "485000000", "operatingIncome": "851000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "117000000", "reportedCurrency": "USD", "netInterestIncome": "-485000000", "nonInterestIncome": "None", "operatingExpenses": "393000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2400000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "269000000", "sellingGeneralAndAdministrative": "104000000", "netIncomeFromContinuingOperations": "375000000" }, "balance": { "goodwill": "2642000000", "inventory": "17000000", "commonStock": "1255000000", "currentDebt": "None", "investments": "None", "totalAssets": "10542000000", "longTermDebt": "5601000000", "shortTermDebt": "30000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5601000000", "reportedCurrency": "USD", "retainedEarnings": "1375000000", "totalLiabilities": "7609000000", "otherCurrentAssets": "63000000", "totalCurrentAssets": "541000000", "currentLongTermDebt": "20000000", "longTermInvestments": "66000000", "shortTermInvestments": "None", "currentNetReceivables": "343000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10001000000", "currentAccountsPayable": "75000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1646000000", "shortLongTermDebtTotal": "5693000000", "totalShareholderEquity": "2933000000", "capitalLeaseObligations": "72000000", "otherCurrentLiabilities": "388000000", "totalCurrentLiabilities": "527000000", "otherNonCurrentLiabilities": "72000000", "totalNonCurrentLiabilities": "7082000000", "cashAndShortTermInvestments": "135000000", "commonStockSharesOutstanding": "96000000", "intangibleAssetsExcludingGoodwill": "5601000000", "cashAndCashEquivalentsAtCarryingValue": "135000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "375000000", "profitLoss": "None", "dividendPayout": "84000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "751000000", "capitalExpenditures": "143000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-609000000", "cashflowFromInvestment": "-28000000", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "84000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "297000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3644000000, "cost_of_revenue": 2400000000, "gross_profit": 1244000000, "research_and_development": null, "selling_general_admin": 104000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 977000000, "depreciation_amortisation": 269000000, "ebitda": 1246000000, "interest_expense": 485000000, "interest_income": null, "other_non_operating": null, "pretax_income": 492000000, "tax_provision": 117000000, "effective_tax_rate": null, "net_income": 375000000, "net_income_continuing_ops": 375000000, "net_income_to_common": 375000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 135000000, "short_term_investments": null, "net_receivables": 343000000, "inventory": 17000000, "other_current_assets": null, "total_current_assets": 541000000, "net_ppe": null, "goodwill": 2642000000, "intangible_assets": 5601000000, "goodwill_and_intangibles": 8243000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10001000000, "total_assets": 10542000000, "short_term_debt": 30000000, "accounts_payable": 75000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 527000000, "long_term_debt": 5601000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7082000000, "total_liabilities": 7609000000, "total_debt": 5631000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1375000000, "total_equity": 2933000000, "shares_outstanding": 96000000, "operating_cash_flow": 751000000, "stock_based_compensation": 22000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 143000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28000000, "dividends_paid": 84000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -609000000, "free_cash_flow": 894000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "977000000", "ebitda": "1246000000", "netIncome": "375000000", "grossProfit": "1244000000", "depreciation": "None", "totalRevenue": "3644000000", "costOfRevenue": "2400000000", "interestIncome": "485000000", "incomeBeforeTax": "492000000", "interestExpense": "485000000", "operatingIncome": "851000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "117000000", "reportedCurrency": "USD", "netInterestIncome": "-485000000", "nonInterestIncome": "None", "operatingExpenses": "393000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2400000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "269000000", "sellingGeneralAndAdministrative": "104000000", "netIncomeFromContinuingOperations": "375000000" }, "balance": { "goodwill": "2642000000", "inventory": "17000000", "commonStock": "1255000000", "currentDebt": "None", "investments": "None", "totalAssets": "10542000000", "longTermDebt": "5601000000", "shortTermDebt": "30000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5601000000", "reportedCurrency": "USD", "retainedEarnings": "1375000000", "totalLiabilities": "7609000000", "otherCurrentAssets": "63000000", "totalCurrentAssets": "541000000", "currentLongTermDebt": "20000000", "longTermInvestments": "66000000", "shortTermInvestments": "None", "currentNetReceivables": "343000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10001000000", "currentAccountsPayable": "75000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1646000000", "shortLongTermDebtTotal": "5693000000", "totalShareholderEquity": "2933000000", "capitalLeaseObligations": "72000000", "otherCurrentLiabilities": "388000000", "totalCurrentLiabilities": "527000000", "otherNonCurrentLiabilities": "72000000", "totalNonCurrentLiabilities": "7082000000", "cashAndShortTermInvestments": "135000000", "commonStockSharesOutstanding": "96000000", "intangibleAssetsExcludingGoodwill": "5601000000", "cashAndCashEquivalentsAtCarryingValue": "135000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "375000000", "profitLoss": "None", "dividendPayout": "84000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "751000000", "capitalExpenditures": "143000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-609000000", "cashflowFromInvestment": "-28000000", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "84000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "297000000", "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": "2026-06-07T02:05:12.338522+00:00", "is_restated": false, "income_statement": { "revenue": 3281000000, "cost_of_revenue": 2383000000, "gross_profit": 898000000, "ebit": 358000000, "ebitda": 697000000, "pretax_income": -82000000, "tax_provision": -6000000, "net_income": -76000000, "net_income_to_common": -76000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21000000, "total_current_assets": 468000000, "total_assets": 10640000000, "short_term_debt": 26000000, "long_term_debt": 6145000000, "total_debt": 6171000000, "total_liabilities": 8019000000, "total_equity": 2621000000, "shares_outstanding": 92000000, "goodwill_and_intangibles": 8378000000 }, "cash_flow": { "operating_cash_flow": 648000000, "capital_expenditure": 348000000, "free_cash_flow": 996000000, "dividends_paid": 82000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271838, "ticker_id": 1840, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:12.338522+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "358000000", "ebitda": "697000000", "netIncome": "-76000000", "grossProfit": "898000000", "depreciation": "None", "totalRevenue": "3281000000", "costOfRevenue": "2383000000", "interestIncome": "440000000", "incomeBeforeTax": "-82000000", "interestExpense": "440000000", "operatingIncome": "383000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-6000000", "reportedCurrency": "USD", "netInterestIncome": "-424000000", "nonInterestIncome": "None", "operatingExpenses": "515000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2383000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "339000000", "sellingGeneralAndAdministrative": "112000000", "netIncomeFromContinuingOperations": "119000000" }, "balance": { "goodwill": "2643000000", "inventory": "18000000", "commonStock": "1224000000", "currentDebt": "None", "investments": "None", "totalAssets": "10640000000", "longTermDebt": "6145000000", "shortTermDebt": "26000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5735000000", "reportedCurrency": "USD", "retainedEarnings": "1084000000", "totalLiabilities": "8019000000", "otherCurrentAssets": "84000000", "totalCurrentAssets": "468000000", "currentLongTermDebt": "15000000", "longTermInvestments": "85000000", "shortTermInvestments": "None", "currentNetReceivables": "363000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10172000000", "currentAccountsPayable": "23000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1676000000", "shortLongTermDebtTotal": "6240000000", "totalShareholderEquity": "2621000000", "capitalLeaseObligations": "80000000", "otherCurrentLiabilities": "301000000", "totalCurrentLiabilities": "395000000", "otherNonCurrentLiabilities": "51000000", "totalNonCurrentLiabilities": "7624000000", "cashAndShortTermInvestments": "21000000", "commonStockSharesOutstanding": "92000000", "intangibleAssetsExcludingGoodwill": "5735000000", "cashAndCashEquivalentsAtCarryingValue": "21000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-76000000", "profitLoss": "None", "dividendPayout": "82000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "648000000", "capitalExpenditures": "348000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-397000000", "cashflowFromInvestment": "-291000000", "stockBasedCompensation": "30000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "376000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3281000000, "cost_of_revenue": 2383000000, "gross_profit": 898000000, "research_and_development": null, "selling_general_admin": 112000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 358000000, "depreciation_amortisation": 339000000, "ebitda": 697000000, "interest_expense": 440000000, "interest_income": null, "other_non_operating": null, "pretax_income": -82000000, "tax_provision": -6000000, "effective_tax_rate": null, "net_income": -76000000, "net_income_continuing_ops": 119000000, "net_income_to_common": -76000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21000000, "short_term_investments": null, "net_receivables": 363000000, "inventory": 18000000, "other_current_assets": null, "total_current_assets": 468000000, "net_ppe": null, "goodwill": 2643000000, "intangible_assets": 5735000000, "goodwill_and_intangibles": 8378000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10172000000, "total_assets": 10640000000, "short_term_debt": 26000000, "accounts_payable": 23000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 395000000, "long_term_debt": 6145000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7624000000, "total_liabilities": 8019000000, "total_debt": 6171000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1084000000, "total_equity": 2621000000, "shares_outstanding": 92000000, "operating_cash_flow": 648000000, "stock_based_compensation": 30000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 348000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -291000000, "dividends_paid": 82000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -397000000, "free_cash_flow": 996000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "358000000", "ebitda": "697000000", "netIncome": "-76000000", "grossProfit": "898000000", "depreciation": "None", "totalRevenue": "3281000000", "costOfRevenue": "2383000000", "interestIncome": "440000000", "incomeBeforeTax": "-82000000", "interestExpense": "440000000", "operatingIncome": "383000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-6000000", "reportedCurrency": "USD", "netInterestIncome": "-424000000", "nonInterestIncome": "None", "operatingExpenses": "515000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2383000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "339000000", "sellingGeneralAndAdministrative": "112000000", "netIncomeFromContinuingOperations": "119000000" }, "balance": { "goodwill": "2643000000", "inventory": "18000000", "commonStock": "1224000000", "currentDebt": "None", "investments": "None", "totalAssets": "10640000000", "longTermDebt": "6145000000", "shortTermDebt": "26000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5735000000", "reportedCurrency": "USD", "retainedEarnings": "1084000000", "totalLiabilities": "8019000000", "otherCurrentAssets": "84000000", "totalCurrentAssets": "468000000", "currentLongTermDebt": "15000000", "longTermInvestments": "85000000", "shortTermInvestments": "None", "currentNetReceivables": "363000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10172000000", "currentAccountsPayable": "23000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1676000000", "shortLongTermDebtTotal": "6240000000", "totalShareholderEquity": "2621000000", "capitalLeaseObligations": "80000000", "otherCurrentLiabilities": "301000000", "totalCurrentLiabilities": "395000000", "otherNonCurrentLiabilities": "51000000", "totalNonCurrentLiabilities": "7624000000", "cashAndShortTermInvestments": "21000000", "commonStockSharesOutstanding": "92000000", "intangibleAssetsExcludingGoodwill": "5735000000", "cashAndCashEquivalentsAtCarryingValue": "21000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-76000000", "profitLoss": "None", "dividendPayout": "82000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "648000000", "capitalExpenditures": "348000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-397000000", "cashflowFromInvestment": "-291000000", "stockBasedCompensation": "30000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "376000000", "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": "2026-06-07T02:05:12.338522+00:00", "is_restated": false, "income_statement": { "revenue": 3676000000, "cost_of_revenue": 2248000000, "gross_profit": 1428000000, "ebit": 999000000, "ebitda": 1335000000, "pretax_income": 614000000, "tax_provision": 159000000, "net_income": 455000000, "net_income_to_common": 455000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61000000, "total_current_assets": 857000000, "total_assets": 11152000000, "short_term_debt": 25000000, "long_term_debt": 6441000000, "total_debt": 6466000000, "total_liabilities": 8386000000, "total_equity": 2766000000, "shares_outstanding": 93000000, "goodwill_and_intangibles": 8630000000 }, "cash_flow": { "operating_cash_flow": 829000000, "capital_expenditure": 436000000, "free_cash_flow": 1265000000, "dividends_paid": 82000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271843, "ticker_id": 1840, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:12.338522+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "999000000", "ebitda": "1335000000", "netIncome": "455000000", "grossProfit": "1428000000", "depreciation": "None", "totalRevenue": "3676000000", "costOfRevenue": "2248000000", "interestIncome": "354000000", "incomeBeforeTax": "614000000", "interestExpense": "354000000", "operatingIncome": "990000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "159000000", "reportedCurrency": "USD", "netInterestIncome": "-354000000", "nonInterestIncome": "None", "operatingExpenses": "438000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4000000", "costofGoodsAndServicesSold": "2248000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "336000000", "sellingGeneralAndAdministrative": "102000000", "netIncomeFromContinuingOperations": "455000000" }, "balance": { "goodwill": "2663000000", "inventory": "43000000", "commonStock": "1195000000", "currentDebt": "None", "investments": "None", "totalAssets": "11152000000", "longTermDebt": "6441000000", "shortTermDebt": "25000000", "treasuryStock": "-309000000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "5967000000", "reportedCurrency": "USD", "retainedEarnings": "1242000000", "totalLiabilities": "8386000000", "otherCurrentAssets": "124000000", "totalCurrentAssets": "857000000", "currentLongTermDebt": "15000000", "longTermInvestments": "105000000", "shortTermInvestments": "None", "currentNetReceivables": "672000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10295000000", "currentAccountsPayable": "55000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1466000000", "shortLongTermDebtTotal": "6533000000", "totalShareholderEquity": "2766000000", "capitalLeaseObligations": "78000000", "otherCurrentLiabilities": "290000000", "totalCurrentLiabilities": "409000000", "otherNonCurrentLiabilities": "15000000", "totalNonCurrentLiabilities": "7977000000", "cashAndShortTermInvestments": "61000000", "commonStockSharesOutstanding": "93000000", "intangibleAssetsExcludingGoodwill": "5967000000", "cashAndCashEquivalentsAtCarryingValue": "61000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "455000000", "profitLoss": "None", "dividendPayout": "82000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "829000000", "capitalExpenditures": "436000000", "changeInReceivables": "-26000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-454000000", "cashflowFromInvestment": "-503000000", "stockBasedCompensation": "31000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-128000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "384000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3676000000, "cost_of_revenue": 2248000000, "gross_profit": 1428000000, "research_and_development": null, "selling_general_admin": 102000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 999000000, "depreciation_amortisation": 336000000, "ebitda": 1335000000, "interest_expense": 354000000, "interest_income": null, "other_non_operating": null, "pretax_income": 614000000, "tax_provision": 159000000, "effective_tax_rate": null, "net_income": 455000000, "net_income_continuing_ops": 455000000, "net_income_to_common": 455000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61000000, "short_term_investments": null, "net_receivables": 672000000, "inventory": 43000000, "other_current_assets": null, "total_current_assets": 857000000, "net_ppe": null, "goodwill": 2663000000, "intangible_assets": 5967000000, "goodwill_and_intangibles": 8630000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10295000000, "total_assets": 11152000000, "short_term_debt": 25000000, "accounts_payable": 55000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 409000000, "long_term_debt": 6441000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7977000000, "total_liabilities": 8386000000, "total_debt": 6466000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1242000000, "total_equity": 2766000000, "shares_outstanding": 93000000, "operating_cash_flow": 829000000, "stock_based_compensation": 31000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 436000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -503000000, "dividends_paid": 82000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -454000000, "free_cash_flow": 1265000000, "net_change_in_cash": -128000000 }, "raw_data": { "income": { "ebit": "999000000", "ebitda": "1335000000", "netIncome": "455000000", "grossProfit": "1428000000", "depreciation": "None", "totalRevenue": "3676000000", "costOfRevenue": "2248000000", "interestIncome": "354000000", "incomeBeforeTax": "614000000", "interestExpense": "354000000", "operatingIncome": "990000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "159000000", "reportedCurrency": "USD", "netInterestIncome": "-354000000", "nonInterestIncome": "None", "operatingExpenses": "438000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4000000", "costofGoodsAndServicesSold": "2248000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "336000000", "sellingGeneralAndAdministrative": "102000000", "netIncomeFromContinuingOperations": "455000000" }, "balance": { "goodwill": "2663000000", "inventory": "43000000", "commonStock": "1195000000", "currentDebt": "None", "investments": "None", "totalAssets": "11152000000", "longTermDebt": "6441000000", "shortTermDebt": "25000000", "treasuryStock": "-309000000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "5967000000", "reportedCurrency": "USD", "retainedEarnings": "1242000000", "totalLiabilities": "8386000000", "otherCurrentAssets": "124000000", "totalCurrentAssets": "857000000", "currentLongTermDebt": "15000000", "longTermInvestments": "105000000", "shortTermInvestments": "None", "currentNetReceivables": "672000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10295000000", "currentAccountsPayable": "55000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1466000000", "shortLongTermDebtTotal": "6533000000", "totalShareholderEquity": "2766000000", "capitalLeaseObligations": "78000000", "otherCurrentLiabilities": "290000000", "totalCurrentLiabilities": "409000000", "otherNonCurrentLiabilities": "15000000", "totalNonCurrentLiabilities": "7977000000", "cashAndShortTermInvestments": "61000000", "commonStockSharesOutstanding": "93000000", "intangibleAssetsExcludingGoodwill": "5967000000", "cashAndCashEquivalentsAtCarryingValue": "61000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "455000000", "profitLoss": "None", "dividendPayout": "82000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "829000000", "capitalExpenditures": "436000000", "changeInReceivables": "-26000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-454000000", "cashflowFromInvestment": "-503000000", "stockBasedCompensation": "31000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-128000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "384000000", "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": "2026-06-07T02:05:12.338522+00:00", "is_restated": false, "income_statement": { "revenue": 2413000000, "cost_of_revenue": 1610000000, "gross_profit": 803000000, "ebit": 373000000, "ebitda": 594000000, "pretax_income": 168000000, "tax_provision": 78000000, "net_income": 90000000, "net_income_to_common": 90000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 189000000, "total_current_assets": 963000000, "total_assets": 11108000000, "short_term_debt": 24000000, "long_term_debt": 6745000000, "total_debt": 6769000000, "total_liabilities": 8701000000, "total_equity": 2407000000, "shares_outstanding": 95000000, "goodwill_and_intangibles": 8777000000 }, "cash_flow": { "operating_cash_flow": 300000000, "capital_expenditure": 207000000, "free_cash_flow": 507000000, "dividends_paid": 83000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271848, "ticker_id": 1840, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:12.338522+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "373000000", "ebitda": "594000000", "netIncome": "90000000", "grossProfit": "803000000", "depreciation": "None", "totalRevenue": "2413000000", "costOfRevenue": "1610000000", "interestIncome": "205000000", "incomeBeforeTax": "168000000", "interestExpense": "205000000", "operatingIncome": "381000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "78000000", "reportedCurrency": "USD", "netInterestIncome": "-205000000", "nonInterestIncome": "None", "operatingExpenses": "422000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-8000000", "costofGoodsAndServicesSold": "1610000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "221000000", "sellingGeneralAndAdministrative": "88000000", "netIncomeFromContinuingOperations": "90000000" }, "balance": { "goodwill": "2649000000", "inventory": "94000000", "commonStock": "1166000000", "currentDebt": "None", "investments": "None", "totalAssets": "11108000000", "longTermDebt": "6745000000", "shortTermDebt": "24000000", "treasuryStock": "-251000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "6128000000", "reportedCurrency": "USD", "retainedEarnings": "869000000", "totalLiabilities": "8701000000", "otherCurrentAssets": "129000000", "totalCurrentAssets": "963000000", "currentLongTermDebt": "15000000", "longTermInvestments": "117000000", "shortTermInvestments": "None", "currentNetReceivables": "645000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10145000000", "currentAccountsPayable": "59000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1165000000", "shortLongTermDebtTotal": "6827000000", "totalShareholderEquity": "2407000000", "capitalLeaseObligations": "72000000", "otherCurrentLiabilities": "277000000", "totalCurrentLiabilities": "384000000", "otherNonCurrentLiabilities": "19000000", "totalNonCurrentLiabilities": "8317000000", "cashAndShortTermInvestments": "189000000", "commonStockSharesOutstanding": "95000000", "intangibleAssetsExcludingGoodwill": "6128000000", "cashAndCashEquivalentsAtCarryingValue": "189000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "90000000", "profitLoss": "None", "dividendPayout": "83000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-51000000", "operatingCashflow": "300000000", "capitalExpenditures": "207000000", "changeInReceivables": "-30000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2650000000", "cashflowFromInvestment": "-3534000000", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-584000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "259000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2413000000, "cost_of_revenue": 1610000000, "gross_profit": 803000000, "research_and_development": null, "selling_general_admin": 88000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 373000000, "depreciation_amortisation": 221000000, "ebitda": 594000000, "interest_expense": 205000000, "interest_income": null, "other_non_operating": null, "pretax_income": 168000000, "tax_provision": 78000000, "effective_tax_rate": null, "net_income": 90000000, "net_income_continuing_ops": 90000000, "net_income_to_common": 90000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 189000000, "short_term_investments": null, "net_receivables": 645000000, "inventory": 94000000, "other_current_assets": null, "total_current_assets": 963000000, "net_ppe": null, "goodwill": 2649000000, "intangible_assets": 6128000000, "goodwill_and_intangibles": 8777000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10145000000, "total_assets": 11108000000, "short_term_debt": 24000000, "accounts_payable": 59000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 384000000, "long_term_debt": 6745000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8317000000, "total_liabilities": 8701000000, "total_debt": 6769000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 869000000, "total_equity": 2407000000, "shares_outstanding": 95000000, "operating_cash_flow": 300000000, "stock_based_compensation": 22000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 207000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3534000000, "dividends_paid": 83000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2650000000, "free_cash_flow": 507000000, "net_change_in_cash": -584000000 }, "raw_data": { "income": { "ebit": "373000000", "ebitda": "594000000", "netIncome": "90000000", "grossProfit": "803000000", "depreciation": "None", "totalRevenue": "2413000000", "costOfRevenue": "1610000000", "interestIncome": "205000000", "incomeBeforeTax": "168000000", "interestExpense": "205000000", "operatingIncome": "381000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "78000000", "reportedCurrency": "USD", "netInterestIncome": "-205000000", "nonInterestIncome": "None", "operatingExpenses": "422000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-8000000", "costofGoodsAndServicesSold": "1610000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "221000000", "sellingGeneralAndAdministrative": "88000000", "netIncomeFromContinuingOperations": "90000000" }, "balance": { "goodwill": "2649000000", "inventory": "94000000", "commonStock": "1166000000", "currentDebt": "None", "investments": "None", "totalAssets": "11108000000", "longTermDebt": "6745000000", "shortTermDebt": "24000000", "treasuryStock": "-251000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "6128000000", "reportedCurrency": "USD", "retainedEarnings": "869000000", "totalLiabilities": "8701000000", "otherCurrentAssets": "129000000", "totalCurrentAssets": "963000000", "currentLongTermDebt": "15000000", "longTermInvestments": "117000000", "shortTermInvestments": "None", "currentNetReceivables": "645000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10145000000", "currentAccountsPayable": "59000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1165000000", "shortLongTermDebtTotal": "6827000000", "totalShareholderEquity": "2407000000", "capitalLeaseObligations": "72000000", "otherCurrentLiabilities": "277000000", "totalCurrentLiabilities": "384000000", "otherNonCurrentLiabilities": "19000000", "totalNonCurrentLiabilities": "8317000000", "cashAndShortTermInvestments": "189000000", "commonStockSharesOutstanding": "95000000", "intangibleAssetsExcludingGoodwill": "6128000000", "cashAndCashEquivalentsAtCarryingValue": "189000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "90000000", "profitLoss": "None", "dividendPayout": "83000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-51000000", "operatingCashflow": "300000000", "capitalExpenditures": "207000000", "changeInReceivables": "-30000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2650000000", "cashflowFromInvestment": "-3534000000", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-584000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "259000000", "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": "2026-06-07T02:05:12.338522+00:00", "is_restated": false, "income_statement": { "revenue": 2381000000, "cost_of_revenue": 1392000000, "gross_profit": 989000000, "ebit": 735000000, "ebitda": 936000000, "pretax_income": 544000000, "tax_provision": 134000000, "net_income": 410000000, "net_income_to_common": 410000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 773000000, "total_current_assets": 1304000000, "total_assets": 7643000000, "short_term_debt": 7000000, "long_term_debt": 3979000000, "total_debt": 3986000000, "total_liabilities": 5240000000, "total_equity": 2403000000, "shares_outstanding": 97000000, "goodwill_and_intangibles": 5434000000 }, "cash_flow": { "operating_cash_flow": 652000000, "capital_expenditure": 110000000, "free_cash_flow": 762000000, "dividends_paid": 52000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271853, "ticker_id": 1840, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:12.338522+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "735000000", "ebitda": "936000000", "netIncome": "410000000", "grossProfit": "989000000", "depreciation": "None", "totalRevenue": "2381000000", "costOfRevenue": "1392000000", "interestIncome": "191000000", "incomeBeforeTax": "544000000", "interestExpense": "191000000", "operatingIncome": "752000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "134000000", "reportedCurrency": "USD", "netInterestIncome": "-191000000", "nonInterestIncome": "None", "operatingExpenses": "237000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-17000000", "costofGoodsAndServicesSold": "1392000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "201000000", "sellingGeneralAndAdministrative": "65000000", "netIncomeFromContinuingOperations": "410000000" }, "balance": { "goodwill": "1460000000", "inventory": "24000000", "commonStock": "1144000000", "currentDebt": "None", "investments": "None", "totalAssets": "7643000000", "longTermDebt": "3979000000", "shortTermDebt": "7000000", "treasuryStock": "-214000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "3974000000", "reportedCurrency": "USD", "retainedEarnings": "862000000", "totalLiabilities": "5240000000", "otherCurrentAssets": "85000000", "totalCurrentAssets": "1304000000", "currentLongTermDebt": "None", "longTermInvestments": "72000000", "shortTermInvestments": "None", "currentNetReceivables": "446000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6339000000", "currentAccountsPayable": "10000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "737000000", "shortLongTermDebtTotal": "4032000000", "totalShareholderEquity": "2403000000", "capitalLeaseObligations": "58000000", "otherCurrentLiabilities": "196000000", "totalCurrentLiabilities": "255000000", "otherNonCurrentLiabilities": "121000000", "totalNonCurrentLiabilities": "4985000000", "cashAndShortTermInvestments": "773000000", "commonStockSharesOutstanding": "97000000", "intangibleAssetsExcludingGoodwill": "3974000000", "cashAndCashEquivalentsAtCarryingValue": "773000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "410000000", "profitLoss": "None", "dividendPayout": "52000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-43000000", "operatingCashflow": "652000000", "capitalExpenditures": "110000000", "changeInReceivables": "-14000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "120000000", "cashflowFromInvestment": "-211000000", "stockBasedCompensation": "20000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "561000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "239000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2381000000, "cost_of_revenue": 1392000000, "gross_profit": 989000000, "research_and_development": null, "selling_general_admin": 65000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 735000000, "depreciation_amortisation": 201000000, "ebitda": 936000000, "interest_expense": 191000000, "interest_income": null, "other_non_operating": null, "pretax_income": 544000000, "tax_provision": 134000000, "effective_tax_rate": null, "net_income": 410000000, "net_income_continuing_ops": 410000000, "net_income_to_common": 410000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 773000000, "short_term_investments": null, "net_receivables": 446000000, "inventory": 24000000, "other_current_assets": null, "total_current_assets": 1304000000, "net_ppe": null, "goodwill": 1460000000, "intangible_assets": 3974000000, "goodwill_and_intangibles": 5434000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6339000000, "total_assets": 7643000000, "short_term_debt": 7000000, "accounts_payable": 10000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 255000000, "long_term_debt": 3979000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4985000000, "total_liabilities": 5240000000, "total_debt": 3986000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 862000000, "total_equity": 2403000000, "shares_outstanding": 97000000, "operating_cash_flow": 652000000, "stock_based_compensation": 20000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 110000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -211000000, "dividends_paid": 52000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 120000000, "free_cash_flow": 762000000, "net_change_in_cash": 561000000 }, "raw_data": { "income": { "ebit": "735000000", "ebitda": "936000000", "netIncome": "410000000", "grossProfit": "989000000", "depreciation": "None", "totalRevenue": "2381000000", "costOfRevenue": "1392000000", "interestIncome": "191000000", "incomeBeforeTax": "544000000", "interestExpense": "191000000", "operatingIncome": "752000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "134000000", "reportedCurrency": "USD", "netInterestIncome": "-191000000", "nonInterestIncome": "None", "operatingExpenses": "237000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-17000000", "costofGoodsAndServicesSold": "1392000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "201000000", "sellingGeneralAndAdministrative": "65000000", "netIncomeFromContinuingOperations": "410000000" }, "balance": { "goodwill": "1460000000", "inventory": "24000000", "commonStock": "1144000000", "currentDebt": "None", "investments": "None", "totalAssets": "7643000000", "longTermDebt": "3979000000", "shortTermDebt": "7000000", "treasuryStock": "-214000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "3974000000", "reportedCurrency": "USD", "retainedEarnings": "862000000", "totalLiabilities": "5240000000", "otherCurrentAssets": "85000000", "totalCurrentAssets": "1304000000", "currentLongTermDebt": "None", "longTermInvestments": "72000000", "shortTermInvestments": "None", "currentNetReceivables": "446000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6339000000", "currentAccountsPayable": "10000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "737000000", "shortLongTermDebtTotal": "4032000000", "totalShareholderEquity": "2403000000", "capitalLeaseObligations": "58000000", "otherCurrentLiabilities": "196000000", "totalCurrentLiabilities": "255000000", "otherNonCurrentLiabilities": "121000000", "totalNonCurrentLiabilities": "4985000000", "cashAndShortTermInvestments": "773000000", "commonStockSharesOutstanding": "97000000", "intangibleAssetsExcludingGoodwill": "3974000000", "cashAndCashEquivalentsAtCarryingValue": "773000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "410000000", "profitLoss": "None", "dividendPayout": "52000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-43000000", "operatingCashflow": "652000000", "capitalExpenditures": "110000000", "changeInReceivables": "-14000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "120000000", "cashflowFromInvestment": "-211000000", "stockBasedCompensation": "20000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "561000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "239000000", "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": "2026-06-07T02:05:12.338522+00:00", "is_restated": false, "income_statement": { "revenue": 2122000000, "cost_of_revenue": 1399000000, "gross_profit": 723000000, "ebit": 482000000, "ebitda": 677000000, "pretax_income": 255000000, "tax_provision": 76000000, "net_income": 179000000, "net_income_to_common": 179000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 212000000, "total_current_assets": 672000000, "total_assets": 6972000000, "short_term_debt": 6000000, "long_term_debt": 7000000, "total_debt": 13000000, "total_liabilities": 4858000000, "total_equity": 2114000000, "shares_outstanding": 100000000, "goodwill_and_intangibles": 5479000000 }, "cash_flow": { "operating_cash_flow": 385000000, "capital_expenditure": 110000000, "free_cash_flow": 495000000, "dividends_paid": 39000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271858, "ticker_id": 1840, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:12.338522+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "482000000", "ebitda": "677000000", "netIncome": "179000000", "grossProfit": "723000000", "depreciation": "None", "totalRevenue": "2122000000", "costOfRevenue": "1399000000", "interestIncome": "227000000", "incomeBeforeTax": "255000000", "interestExpense": "227000000", "operatingIncome": "478000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "76000000", "reportedCurrency": "USD", "netInterestIncome": "-227000000", "nonInterestIncome": "None", "operatingExpenses": "299000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4000000", "costofGoodsAndServicesSold": "1399000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "195000000", "sellingGeneralAndAdministrative": "104000000", "netIncomeFromContinuingOperations": "179000000" }, "balance": { "goodwill": "1446000000", "inventory": "24000000", "commonStock": "1124000000", "currentDebt": "None", "investments": "None", "totalAssets": "6972000000", "longTermDebt": "7000000", "shortTermDebt": "6000000", "treasuryStock": "-133000000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "4033000000", "reportedCurrency": "USD", "retainedEarnings": "504000000", "totalLiabilities": "4858000000", "otherCurrentAssets": "49000000", "totalCurrentAssets": "672000000", "currentLongTermDebt": "None", "longTermInvestments": "17000000", "shortTermInvestments": "None", "currentNetReceivables": "411000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6300000000", "currentAccountsPayable": "11000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "725000000", "shortLongTermDebtTotal": "3748000000", "totalShareholderEquity": "2114000000", "capitalLeaseObligations": "51000000", "otherCurrentLiabilities": "207000000", "totalCurrentLiabilities": "246000000", "otherNonCurrentLiabilities": "83000000", "totalNonCurrentLiabilities": "4612000000", "cashAndShortTermInvestments": "212000000", "commonStockSharesOutstanding": "100000000", "intangibleAssetsExcludingGoodwill": "4033000000", "cashAndCashEquivalentsAtCarryingValue": "212000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "179000000", "profitLoss": "None", "dividendPayout": "39000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-51000000", "operatingCashflow": "385000000", "capitalExpenditures": "110000000", "changeInReceivables": "22000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1064000000", "cashflowFromInvestment": "-2656000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1207000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "234000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2122000000, "cost_of_revenue": 1399000000, "gross_profit": 723000000, "research_and_development": null, "selling_general_admin": 104000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 482000000, "depreciation_amortisation": 195000000, "ebitda": 677000000, "interest_expense": 227000000, "interest_income": null, "other_non_operating": null, "pretax_income": 255000000, "tax_provision": 76000000, "effective_tax_rate": null, "net_income": 179000000, "net_income_continuing_ops": 179000000, "net_income_to_common": 179000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 212000000, "short_term_investments": null, "net_receivables": 411000000, "inventory": 24000000, "other_current_assets": null, "total_current_assets": 672000000, "net_ppe": null, "goodwill": 1446000000, "intangible_assets": 4033000000, "goodwill_and_intangibles": 5479000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6300000000, "total_assets": 6972000000, "short_term_debt": 6000000, "accounts_payable": 11000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 246000000, "long_term_debt": 7000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4612000000, "total_liabilities": 4858000000, "total_debt": 13000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 504000000, "total_equity": 2114000000, "shares_outstanding": 100000000, "operating_cash_flow": 385000000, "stock_based_compensation": 16000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 110000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2656000000, "dividends_paid": 39000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1064000000, "free_cash_flow": 495000000, "net_change_in_cash": -1207000000 }, "raw_data": { "income": { "ebit": "482000000", "ebitda": "677000000", "netIncome": "179000000", "grossProfit": "723000000", "depreciation": "None", "totalRevenue": "2122000000", "costOfRevenue": "1399000000", "interestIncome": "227000000", "incomeBeforeTax": "255000000", "interestExpense": "227000000", "operatingIncome": "478000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "76000000", "reportedCurrency": "USD", "netInterestIncome": "-227000000", "nonInterestIncome": "None", "operatingExpenses": "299000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4000000", "costofGoodsAndServicesSold": "1399000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "195000000", "sellingGeneralAndAdministrative": "104000000", "netIncomeFromContinuingOperations": "179000000" }, "balance": { "goodwill": "1446000000", "inventory": "24000000", "commonStock": "1124000000", "currentDebt": "None", "investments": "None", "totalAssets": "6972000000", "longTermDebt": "7000000", "shortTermDebt": "6000000", "treasuryStock": "-133000000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "4033000000", "reportedCurrency": "USD", "retainedEarnings": "504000000", "totalLiabilities": "4858000000", "otherCurrentAssets": "49000000", "totalCurrentAssets": "672000000", "currentLongTermDebt": "None", "longTermInvestments": "17000000", "shortTermInvestments": "None", "currentNetReceivables": "411000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6300000000", "currentAccountsPayable": "11000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "725000000", "shortLongTermDebtTotal": "3748000000", "totalShareholderEquity": "2114000000", "capitalLeaseObligations": "51000000", "otherCurrentLiabilities": "207000000", "totalCurrentLiabilities": "246000000", "otherNonCurrentLiabilities": "83000000", "totalNonCurrentLiabilities": "4612000000", "cashAndShortTermInvestments": "212000000", "commonStockSharesOutstanding": "100000000", "intangibleAssetsExcludingGoodwill": "4033000000", "cashAndCashEquivalentsAtCarryingValue": "212000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "179000000", "profitLoss": "None", "dividendPayout": "39000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-51000000", "operatingCashflow": "385000000", "capitalExpenditures": "110000000", "changeInReceivables": "22000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1064000000", "cashflowFromInvestment": "-2656000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1207000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "234000000", "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": "2026-06-07T02:05:12.338522+00:00", "is_restated": false, "income_statement": { "revenue": 1084132000, "cost_of_revenue": 596403000, "gross_profit": 487729000, "ebit": 394278000, "ebitda": 468731000, "pretax_income": 287650000, "tax_provision": 76847000, "net_income": 210803000, "net_income_to_common": 210803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 666980000, "total_current_assets": 872745000, "total_assets": 4213445000, "short_term_debt": 123102000, "long_term_debt": 2554406000, "total_debt": 2677508000, "total_liabilities": 3026256000, "total_equity": 1187189000, "shares_outstanding": 88778000, "goodwill_and_intangibles": 2195213000 }, "cash_flow": { "operating_cash_flow": 323316000, "capital_expenditure": 69975000, "free_cash_flow": 393291000, "dividends_paid": 39000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271863, "ticker_id": 1840, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:12.338522+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "394278000", "ebitda": "468731000", "netIncome": "210803000", "grossProfit": "487729000", "depreciation": "None", "totalRevenue": "1084132000", "costOfRevenue": "596403000", "interestIncome": "106628000", "incomeBeforeTax": "287650000", "interestExpense": "106628000", "operatingIncome": "388771000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "76847000", "reportedCurrency": "USD", "netInterestIncome": "-106628000", "nonInterestIncome": "None", "operatingExpenses": "115363000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "5507000", "costofGoodsAndServicesSold": "596403000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74453000", "sellingGeneralAndAdministrative": "40910000", "netIncomeFromContinuingOperations": "210803000" }, "balance": { "goodwill": "612425000", "inventory": "7311000", "commonStock": "933823000", "currentDebt": "None", "investments": "None", "totalAssets": "4213445000", "longTermDebt": "2554406000", "shortTermDebt": "123102000", "treasuryStock": "-97754000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1582788000", "reportedCurrency": "USD", "retainedEarnings": "372497000", "totalLiabilities": "3026256000", "otherCurrentAssets": "14862000", "totalCurrentAssets": "872745000", "currentLongTermDebt": "None", "longTermInvestments": "16599000", "shortTermInvestments": "None", "currentNetReceivables": "183592000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3340700000", "currentAccountsPayable": "8403000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "363142000", "shortLongTermDebtTotal": "2677508000", "totalShareholderEquity": "1187189000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "15188000", "totalCurrentLiabilities": "150396000", "otherNonCurrentLiabilities": "3325000", "totalNonCurrentLiabilities": "2875860000", "cashAndShortTermInvestments": "666980000", "commonStockSharesOutstanding": "88778000", "intangibleAssetsExcludingGoodwill": "1582788000", "cashAndCashEquivalentsAtCarryingValue": "666980000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "210803000", "profitLoss": "None", "dividendPayout": "39000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "31577000", "operatingCashflow": "323316000", "capitalExpenditures": "69975000", "changeInReceivables": "-12362000", "changeInExchangeRate": "None", "cashflowFromFinancing": "680605000", "cashflowFromInvestment": "-47377000", "stockBasedCompensation": "6661000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "956544000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19607000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95869000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1084132000, "cost_of_revenue": 596403000, "gross_profit": 487729000, "research_and_development": 0, "selling_general_admin": 40910000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 394278000, "depreciation_amortisation": 74453000, "ebitda": 468731000, "interest_expense": 106628000, "interest_income": null, "other_non_operating": null, "pretax_income": 287650000, "tax_provision": 76847000, "effective_tax_rate": null, "net_income": 210803000, "net_income_continuing_ops": 210803000, "net_income_to_common": 210803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 666980000, "short_term_investments": null, "net_receivables": 183592000, "inventory": 7311000, "other_current_assets": null, "total_current_assets": 872745000, "net_ppe": null, "goodwill": 612425000, "intangible_assets": 1582788000, "goodwill_and_intangibles": 2195213000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3340700000, "total_assets": 4213445000, "short_term_debt": 123102000, "accounts_payable": 8403000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 150396000, "long_term_debt": 2554406000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2875860000, "total_liabilities": 3026256000, "total_debt": 2677508000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 372497000, "total_equity": 1187189000, "shares_outstanding": 88778000, "operating_cash_flow": 323316000, "stock_based_compensation": 6661000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69975000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47377000, "dividends_paid": 39000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 680605000, "free_cash_flow": 393291000, "net_change_in_cash": 956544000 }, "raw_data": { "income": { "ebit": "394278000", "ebitda": "468731000", "netIncome": "210803000", "grossProfit": "487729000", "depreciation": "None", "totalRevenue": "1084132000", "costOfRevenue": "596403000", "interestIncome": "106628000", "incomeBeforeTax": "287650000", "interestExpense": "106628000", "operatingIncome": "388771000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "76847000", "reportedCurrency": "USD", "netInterestIncome": "-106628000", "nonInterestIncome": "None", "operatingExpenses": "115363000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "5507000", "costofGoodsAndServicesSold": "596403000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74453000", "sellingGeneralAndAdministrative": "40910000", "netIncomeFromContinuingOperations": "210803000" }, "balance": { "goodwill": "612425000", "inventory": "7311000", "commonStock": "933823000", "currentDebt": "None", "investments": "None", "totalAssets": "4213445000", "longTermDebt": "2554406000", "shortTermDebt": "123102000", "treasuryStock": "-97754000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1582788000", "reportedCurrency": "USD", "retainedEarnings": "372497000", "totalLiabilities": "3026256000", "otherCurrentAssets": "14862000", "totalCurrentAssets": "872745000", "currentLongTermDebt": "None", "longTermInvestments": "16599000", "shortTermInvestments": "None", "currentNetReceivables": "183592000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3340700000", "currentAccountsPayable": "8403000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "363142000", "shortLongTermDebtTotal": "2677508000", "totalShareholderEquity": "1187189000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "15188000", "totalCurrentLiabilities": "150396000", "otherNonCurrentLiabilities": "3325000", "totalNonCurrentLiabilities": "2875860000", "cashAndShortTermInvestments": "666980000", "commonStockSharesOutstanding": "88778000", "intangibleAssetsExcludingGoodwill": "1582788000", "cashAndCashEquivalentsAtCarryingValue": "666980000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "210803000", "profitLoss": "None", "dividendPayout": "39000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "31577000", "operatingCashflow": "323316000", "capitalExpenditures": "69975000", "changeInReceivables": "-12362000", "changeInExchangeRate": "None", "cashflowFromFinancing": "680605000", "cashflowFromInvestment": "-47377000", "stockBasedCompensation": "6661000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "956544000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19607000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95869000", "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": "2026-06-07T02:05:12.338522+00:00", "is_restated": false, "income_statement": { "revenue": 768000000, "cost_of_revenue": 648000000, "gross_profit": 120000000, "ebit": 81000000, "ebitda": 152000000, "pretax_income": -28000000, "tax_provision": -8000000, "net_income": -20000000, "net_income_to_common": -20000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 259000000, "total_current_assets": 523000000, "total_assets": 10319000000, "short_term_debt": 10000000, "long_term_debt": 5746000000, "total_debt": 5756000000, "total_liabilities": 7556000000, "total_equity": 2763000000, "shares_outstanding": 97000000, "goodwill_and_intangibles": 8147000000 }, "cash_flow": { "operating_cash_flow": 1000000, "capital_expenditure": 19000000, "free_cash_flow": 20000000, "dividends_paid": 22000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271826, "ticker_id": 1840, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:12.338522+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "81000000", "ebitda": "152000000", "netIncome": "-20000000", "grossProfit": "120000000", "depreciation": "None", "totalRevenue": "768000000", "costOfRevenue": "648000000", "interestIncome": "None", "incomeBeforeTax": "-28000000", "interestExpense": "-117000000", "operatingIncome": "81000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-8000000", "reportedCurrency": "USD", "netInterestIncome": "-117000000", "nonInterestIncome": "None", "operatingExpenses": "39000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "648000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71000000", "sellingGeneralAndAdministrative": "39000000", "netIncomeFromContinuingOperations": "-20000000" }, "balance": { "goodwill": "2651000000", "inventory": "11000000", "commonStock": "1285000000", "currentDebt": "None", "investments": "None", "totalAssets": "10319000000", "longTermDebt": "5746000000", "shortTermDebt": "10000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "5496000000", "reportedCurrency": "USD", "retainedEarnings": "1164000000", "totalLiabilities": "7556000000", "otherCurrentAssets": "74000000", "totalCurrentAssets": "523000000", "currentLongTermDebt": "None", "longTermInvestments": "32000000", "shortTermInvestments": "None", "currentNetReceivables": "179000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9796000000", "currentAccountsPayable": "130000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5813000000", "totalShareholderEquity": "2763000000", "capitalLeaseObligations": "67000000", "otherCurrentLiabilities": "233000000", "totalCurrentLiabilities": "437000000", "otherNonCurrentLiabilities": "16000000", "totalNonCurrentLiabilities": "7119000000", "cashAndShortTermInvestments": "259000000", "commonStockSharesOutstanding": "97000000", "intangibleAssetsExcludingGoodwill": "5496000000", "cashAndCashEquivalentsAtCarryingValue": "259000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20000000", "profitLoss": "None", "dividendPayout": "22000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1000000", "capitalExpenditures": "19000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33000000", "cashflowFromInvestment": "-77000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 768000000, "cost_of_revenue": 648000000, "gross_profit": 120000000, "research_and_development": null, "selling_general_admin": 39000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81000000, "depreciation_amortisation": 71000000, "ebitda": 152000000, "interest_expense": -117000000, "interest_income": null, "other_non_operating": null, "pretax_income": -28000000, "tax_provision": -8000000, "effective_tax_rate": null, "net_income": -20000000, "net_income_continuing_ops": -20000000, "net_income_to_common": -20000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 259000000, "short_term_investments": null, "net_receivables": 179000000, "inventory": 11000000, "other_current_assets": null, "total_current_assets": 523000000, "net_ppe": null, "goodwill": 2651000000, "intangible_assets": 5496000000, "goodwill_and_intangibles": 8147000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9796000000, "total_assets": 10319000000, "short_term_debt": 10000000, "accounts_payable": 130000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 437000000, "long_term_debt": 5746000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7119000000, "total_liabilities": 7556000000, "total_debt": 5756000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1164000000, "total_equity": 2763000000, "shares_outstanding": 97000000, "operating_cash_flow": 1000000, "stock_based_compensation": 8000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77000000, "dividends_paid": 22000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33000000, "free_cash_flow": 20000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "81000000", "ebitda": "152000000", "netIncome": "-20000000", "grossProfit": "120000000", "depreciation": "None", "totalRevenue": "768000000", "costOfRevenue": "648000000", "interestIncome": "None", "incomeBeforeTax": "-28000000", "interestExpense": "-117000000", "operatingIncome": "81000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-8000000", "reportedCurrency": "USD", "netInterestIncome": "-117000000", "nonInterestIncome": "None", "operatingExpenses": "39000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "648000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71000000", "sellingGeneralAndAdministrative": "39000000", "netIncomeFromContinuingOperations": "-20000000" }, "balance": { "goodwill": "2651000000", "inventory": "11000000", "commonStock": "1285000000", "currentDebt": "None", "investments": "None", "totalAssets": "10319000000", "longTermDebt": "5746000000", "shortTermDebt": "10000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "5496000000", "reportedCurrency": "USD", "retainedEarnings": "1164000000", "totalLiabilities": "7556000000", "otherCurrentAssets": "74000000", "totalCurrentAssets": "523000000", "currentLongTermDebt": "None", "longTermInvestments": "32000000", "shortTermInvestments": "None", "currentNetReceivables": "179000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9796000000", "currentAccountsPayable": "130000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5813000000", "totalShareholderEquity": "2763000000", "capitalLeaseObligations": "67000000", "otherCurrentLiabilities": "233000000", "totalCurrentLiabilities": "437000000", "otherNonCurrentLiabilities": "16000000", "totalNonCurrentLiabilities": "7119000000", "cashAndShortTermInvestments": "259000000", "commonStockSharesOutstanding": "97000000", "intangibleAssetsExcludingGoodwill": "5496000000", "cashAndCashEquivalentsAtCarryingValue": "259000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20000000", "profitLoss": "None", "dividendPayout": "22000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1000000", "capitalExpenditures": "19000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33000000", "cashflowFromInvestment": "-77000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71000000", "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": "2026-06-07T02:05:12.338522+00:00", "is_restated": false, "income_statement": { "revenue": 792000000, "cost_of_revenue": -1099000000, "gross_profit": 1891000000, "ebit": 93000000, "ebitda": 534000000, "pretax_income": -26000000, "tax_provision": -16000000, "net_income": -10000000, "net_income_to_common": -10000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 368000000, "total_current_assets": 656000000, "total_assets": 10440000000, "short_term_debt": 12000000, "long_term_debt": 5742000000, "total_debt": 5754000000, "total_liabilities": 7635000000, "total_equity": 2805000000, "shares_outstanding": 97000000, "goodwill_and_intangibles": 8108000000 }, "cash_flow": { "operating_cash_flow": 112000000, "capital_expenditure": 43000000, "free_cash_flow": 155000000, "dividends_paid": 22000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271827, "ticker_id": 1840, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:12.338522+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93000000", "ebitda": "534000000", "netIncome": "-10000000", "grossProfit": "1891000000", "depreciation": "None", "totalRevenue": "792000000", "costOfRevenue": "-1099000000", "interestIncome": "119000000", "incomeBeforeTax": "-26000000", "interestExpense": "119000000", "operatingIncome": "116000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-16000000", "reportedCurrency": "USD", "netInterestIncome": "-119000000", "nonInterestIncome": "None", "operatingExpenses": "1775000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-1099000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "441000000", "sellingGeneralAndAdministrative": "28000000", "netIncomeFromContinuingOperations": "-10000000" }, "balance": { "goodwill": "2642000000", "inventory": "None", "commonStock": "1277000000", "currentDebt": "None", "investments": "None", "totalAssets": "10440000000", "longTermDebt": "5742000000", "shortTermDebt": "12000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "5466000000", "reportedCurrency": "USD", "retainedEarnings": "1205000000", "totalLiabilities": "7635000000", "otherCurrentAssets": "77000000", "totalCurrentAssets": "656000000", "currentLongTermDebt": "2000000", "longTermInvestments": "37000000", "shortTermInvestments": "None", "currentNetReceivables": "211000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9784000000", "currentAccountsPayable": "144000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1575000000", "shortLongTermDebtTotal": "5813000000", "totalShareholderEquity": "2805000000", "capitalLeaseObligations": "69000000", "otherCurrentLiabilities": "305000000", "totalCurrentLiabilities": "516000000", "otherNonCurrentLiabilities": "18000000", "totalNonCurrentLiabilities": "7119000000", "cashAndShortTermInvestments": "368000000", "commonStockSharesOutstanding": "97000000", "intangibleAssetsExcludingGoodwill": "5466000000", "cashAndCashEquivalentsAtCarryingValue": "368000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10000000", "profitLoss": "None", "dividendPayout": "22000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "112000000", "capitalExpenditures": "43000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "103000000", "cashflowFromInvestment": "-29000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 792000000, "cost_of_revenue": -1099000000, "gross_profit": 1891000000, "research_and_development": null, "selling_general_admin": 28000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93000000, "depreciation_amortisation": 441000000, "ebitda": 534000000, "interest_expense": 119000000, "interest_income": null, "other_non_operating": null, "pretax_income": -26000000, "tax_provision": -16000000, "effective_tax_rate": null, "net_income": -10000000, "net_income_continuing_ops": -10000000, "net_income_to_common": -10000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 368000000, "short_term_investments": null, "net_receivables": 211000000, "inventory": null, "other_current_assets": null, "total_current_assets": 656000000, "net_ppe": null, "goodwill": 2642000000, "intangible_assets": 5466000000, "goodwill_and_intangibles": 8108000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9784000000, "total_assets": 10440000000, "short_term_debt": 12000000, "accounts_payable": 144000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 516000000, "long_term_debt": 5742000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7119000000, "total_liabilities": 7635000000, "total_debt": 5754000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1205000000, "total_equity": 2805000000, "shares_outstanding": 97000000, "operating_cash_flow": 112000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29000000, "dividends_paid": 22000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 103000000, "free_cash_flow": 155000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "93000000", "ebitda": "534000000", "netIncome": "-10000000", "grossProfit": "1891000000", "depreciation": "None", "totalRevenue": "792000000", "costOfRevenue": "-1099000000", "interestIncome": "119000000", "incomeBeforeTax": "-26000000", "interestExpense": "119000000", "operatingIncome": "116000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-16000000", "reportedCurrency": "USD", "netInterestIncome": "-119000000", "nonInterestIncome": "None", "operatingExpenses": "1775000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-1099000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "441000000", "sellingGeneralAndAdministrative": "28000000", "netIncomeFromContinuingOperations": "-10000000" }, "balance": { "goodwill": "2642000000", "inventory": "None", "commonStock": "1277000000", "currentDebt": "None", "investments": "None", "totalAssets": "10440000000", "longTermDebt": "5742000000", "shortTermDebt": "12000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "5466000000", "reportedCurrency": "USD", "retainedEarnings": "1205000000", "totalLiabilities": "7635000000", "otherCurrentAssets": "77000000", "totalCurrentAssets": "656000000", "currentLongTermDebt": "2000000", "longTermInvestments": "37000000", "shortTermInvestments": "None", "currentNetReceivables": "211000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9784000000", "currentAccountsPayable": "144000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1575000000", "shortLongTermDebtTotal": "5813000000", "totalShareholderEquity": "2805000000", "capitalLeaseObligations": "69000000", "otherCurrentLiabilities": "305000000", "totalCurrentLiabilities": "516000000", "otherNonCurrentLiabilities": "18000000", "totalNonCurrentLiabilities": "7119000000", "cashAndShortTermInvestments": "368000000", "commonStockSharesOutstanding": "97000000", "intangibleAssetsExcludingGoodwill": "5466000000", "cashAndCashEquivalentsAtCarryingValue": "368000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10000000", "profitLoss": "None", "dividendPayout": "22000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "112000000", "capitalExpenditures": "43000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "103000000", "cashflowFromInvestment": "-29000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66000000", "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": "2026-06-07T02:05:12.338522+00:00", "is_restated": false, "income_statement": { "revenue": 749000000, "cost_of_revenue": 23000000, "gross_profit": 726000000, "ebit": 92000000, "ebitda": 136000000, "pretax_income": -28000000, "tax_provision": -18000000, "net_income": -10000000, "net_income_to_common": -10000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 182000000, "total_current_assets": 485000000, "total_assets": 10321000000, "short_term_debt": 12000000, "long_term_debt": 5608000000, "total_debt": 5620000000, "total_liabilities": 7513000000, "total_equity": 2808000000, "shares_outstanding": 97000000, "goodwill_and_intangibles": 8132000000 }, "cash_flow": { "operating_cash_flow": 14000000, "capital_expenditure": 25000000, "free_cash_flow": 39000000, "dividends_paid": 21000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271829, "ticker_id": 1840, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:12.338522+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "92000000", "ebitda": "136000000", "netIncome": "-10000000", "grossProfit": "726000000", "depreciation": "None", "totalRevenue": "749000000", "costOfRevenue": "23000000", "interestIncome": "120000000", "incomeBeforeTax": "-28000000", "interestExpense": "120000000", "operatingIncome": "102000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-18000000", "reportedCurrency": "USD", "netInterestIncome": "-120000000", "nonInterestIncome": "None", "operatingExpenses": "624000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44000000", "sellingGeneralAndAdministrative": "28000000", "netIncomeFromContinuingOperations": "-10000000" }, "balance": { "goodwill": "2642000000", "inventory": "25000000", "commonStock": "1272000000", "currentDebt": "None", "investments": "None", "totalAssets": "10321000000", "longTermDebt": "5608000000", "shortTermDebt": "12000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "5490000000", "reportedCurrency": "USD", "retainedEarnings": "1237000000", "totalLiabilities": "7513000000", "otherCurrentAssets": "68000000", "totalCurrentAssets": "485000000", "currentLongTermDebt": "2000000", "longTermInvestments": "56000000", "shortTermInvestments": "None", "currentNetReceivables": "210000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9836000000", "currentAccountsPayable": "18000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1600000000", "shortLongTermDebtTotal": "6425000000", "totalShareholderEquity": "2808000000", "capitalLeaseObligations": "71000000", "otherCurrentLiabilities": "461000000", "totalCurrentLiabilities": "519000000", "otherNonCurrentLiabilities": "15000000", "totalNonCurrentLiabilities": "6994000000", "cashAndShortTermInvestments": "182000000", "commonStockSharesOutstanding": "97000000", "intangibleAssetsExcludingGoodwill": "5490000000", "cashAndCashEquivalentsAtCarryingValue": "182000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10000000", "profitLoss": "None", "dividendPayout": "21000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "14000000", "capitalExpenditures": "25000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11000000", "cashflowFromInvestment": "-20000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 749000000, "cost_of_revenue": 23000000, "gross_profit": 726000000, "research_and_development": null, "selling_general_admin": 28000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 92000000, "depreciation_amortisation": 44000000, "ebitda": 136000000, "interest_expense": 120000000, "interest_income": null, "other_non_operating": null, "pretax_income": -28000000, "tax_provision": -18000000, "effective_tax_rate": null, "net_income": -10000000, "net_income_continuing_ops": -10000000, "net_income_to_common": -10000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 182000000, "short_term_investments": null, "net_receivables": 210000000, "inventory": 25000000, "other_current_assets": null, "total_current_assets": 485000000, "net_ppe": null, "goodwill": 2642000000, "intangible_assets": 5490000000, "goodwill_and_intangibles": 8132000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9836000000, "total_assets": 10321000000, "short_term_debt": 12000000, "accounts_payable": 18000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 519000000, "long_term_debt": 5608000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6994000000, "total_liabilities": 7513000000, "total_debt": 5620000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1237000000, "total_equity": 2808000000, "shares_outstanding": 97000000, "operating_cash_flow": 14000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20000000, "dividends_paid": 21000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11000000, "free_cash_flow": 39000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "92000000", "ebitda": "136000000", "netIncome": "-10000000", "grossProfit": "726000000", "depreciation": "None", "totalRevenue": "749000000", "costOfRevenue": "23000000", "interestIncome": "120000000", "incomeBeforeTax": "-28000000", "interestExpense": "120000000", "operatingIncome": "102000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-18000000", "reportedCurrency": "USD", "netInterestIncome": "-120000000", "nonInterestIncome": "None", "operatingExpenses": "624000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44000000", "sellingGeneralAndAdministrative": "28000000", "netIncomeFromContinuingOperations": "-10000000" }, "balance": { "goodwill": "2642000000", "inventory": "25000000", "commonStock": "1272000000", "currentDebt": "None", "investments": "None", "totalAssets": "10321000000", "longTermDebt": "5608000000", "shortTermDebt": "12000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "5490000000", "reportedCurrency": "USD", "retainedEarnings": "1237000000", "totalLiabilities": "7513000000", "otherCurrentAssets": "68000000", "totalCurrentAssets": "485000000", "currentLongTermDebt": "2000000", "longTermInvestments": "56000000", "shortTermInvestments": "None", "currentNetReceivables": "210000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9836000000", "currentAccountsPayable": "18000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1600000000", "shortLongTermDebtTotal": "6425000000", "totalShareholderEquity": "2808000000", "capitalLeaseObligations": "71000000", "otherCurrentLiabilities": "461000000", "totalCurrentLiabilities": "519000000", "otherNonCurrentLiabilities": "15000000", "totalNonCurrentLiabilities": "6994000000", "cashAndShortTermInvestments": "182000000", "commonStockSharesOutstanding": "97000000", "intangibleAssetsExcludingGoodwill": "5490000000", "cashAndCashEquivalentsAtCarryingValue": "182000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10000000", "profitLoss": "None", "dividendPayout": "21000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "14000000", "capitalExpenditures": "25000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11000000", "cashflowFromInvestment": "-20000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63000000", "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": "2026-06-07T02:05:12.338522+00:00", "is_restated": false, "income_statement": { "revenue": 772000000, "cost_of_revenue": 583000000, "gross_profit": 189000000, "ebit": 82000000, "ebitda": 148000000, "pretax_income": -35000000, "tax_provision": 21000000, "net_income": -56000000, "net_income_to_common": -56000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199000000, "total_current_assets": 478000000, "total_assets": 10352000000, "short_term_debt": 20000000, "long_term_debt": 5580000000, "total_debt": 5600000000, "total_liabilities": 7521000000, "total_equity": 2831000000, "shares_outstanding": 97000000, "goodwill_and_intangibles": 8155000000 }, "cash_flow": { "operating_cash_flow": 31000000, "capital_expenditure": 25000000, "free_cash_flow": 56000000, "dividends_paid": 21000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271830, "ticker_id": 1840, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:12.338522+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "82000000", "ebitda": "148000000", "netIncome": "-56000000", "grossProfit": "189000000", "depreciation": "None", "totalRevenue": "772000000", "costOfRevenue": "583000000", "interestIncome": "117000000", "incomeBeforeTax": "-35000000", "interestExpense": "117000000", "operatingIncome": "82000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "21000000", "reportedCurrency": "USD", "netInterestIncome": "-117000000", "nonInterestIncome": "None", "operatingExpenses": "107000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "583000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66000000", "sellingGeneralAndAdministrative": "25000000", "netIncomeFromContinuingOperations": "-56000000" }, "balance": { "goodwill": "2642000000", "inventory": "None", "commonStock": "1267000000", "currentDebt": "None", "investments": "None", "totalAssets": "10352000000", "longTermDebt": "5580000000", "shortTermDebt": "20000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "5513000000", "reportedCurrency": "USD", "retainedEarnings": "1268000000", "totalLiabilities": "7521000000", "otherCurrentAssets": "57000000", "totalCurrentAssets": "478000000", "currentLongTermDebt": "10000000", "longTermInvestments": "58000000", "shortTermInvestments": "None", "currentNetReceivables": "222000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9874000000", "currentAccountsPayable": "82000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1612000000", "shortLongTermDebtTotal": "5662000000", "totalShareholderEquity": "2831000000", "capitalLeaseObligations": "72000000", "otherCurrentLiabilities": "412000000", "totalCurrentLiabilities": "549000000", "otherNonCurrentLiabilities": "18000000", "totalNonCurrentLiabilities": "6972000000", "cashAndShortTermInvestments": "199000000", "commonStockSharesOutstanding": "97000000", "intangibleAssetsExcludingGoodwill": "5513000000", "cashAndCashEquivalentsAtCarryingValue": "199000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-56000000", "profitLoss": "None", "dividendPayout": "21000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "31000000", "capitalExpenditures": "25000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43000000", "cashflowFromInvestment": "1000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 772000000, "cost_of_revenue": 583000000, "gross_profit": 189000000, "research_and_development": null, "selling_general_admin": 25000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82000000, "depreciation_amortisation": 66000000, "ebitda": 148000000, "interest_expense": 117000000, "interest_income": null, "other_non_operating": null, "pretax_income": -35000000, "tax_provision": 21000000, "effective_tax_rate": null, "net_income": -56000000, "net_income_continuing_ops": -56000000, "net_income_to_common": -56000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 199000000, "short_term_investments": null, "net_receivables": 222000000, "inventory": null, "other_current_assets": null, "total_current_assets": 478000000, "net_ppe": null, "goodwill": 2642000000, "intangible_assets": 5513000000, "goodwill_and_intangibles": 8155000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9874000000, "total_assets": 10352000000, "short_term_debt": 20000000, "accounts_payable": 82000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 549000000, "long_term_debt": 5580000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6972000000, "total_liabilities": 7521000000, "total_debt": 5600000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1268000000, "total_equity": 2831000000, "shares_outstanding": 97000000, "operating_cash_flow": 31000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1000000, "dividends_paid": 21000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -43000000, "free_cash_flow": 56000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "82000000", "ebitda": "148000000", "netIncome": "-56000000", "grossProfit": "189000000", "depreciation": "None", "totalRevenue": "772000000", "costOfRevenue": "583000000", "interestIncome": "117000000", "incomeBeforeTax": "-35000000", "interestExpense": "117000000", "operatingIncome": "82000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "21000000", "reportedCurrency": "USD", "netInterestIncome": "-117000000", "nonInterestIncome": "None", "operatingExpenses": "107000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "583000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66000000", "sellingGeneralAndAdministrative": "25000000", "netIncomeFromContinuingOperations": "-56000000" }, "balance": { "goodwill": "2642000000", "inventory": "None", "commonStock": "1267000000", "currentDebt": "None", "investments": "None", "totalAssets": "10352000000", "longTermDebt": "5580000000", "shortTermDebt": "20000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "5513000000", "reportedCurrency": "USD", "retainedEarnings": "1268000000", "totalLiabilities": "7521000000", "otherCurrentAssets": "57000000", "totalCurrentAssets": "478000000", "currentLongTermDebt": "10000000", "longTermInvestments": "58000000", "shortTermInvestments": "None", "currentNetReceivables": "222000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9874000000", "currentAccountsPayable": "82000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1612000000", "shortLongTermDebtTotal": "5662000000", "totalShareholderEquity": "2831000000", "capitalLeaseObligations": "72000000", "otherCurrentLiabilities": "412000000", "totalCurrentLiabilities": "549000000", "otherNonCurrentLiabilities": "18000000", "totalNonCurrentLiabilities": "6972000000", "cashAndShortTermInvestments": "199000000", "commonStockSharesOutstanding": "97000000", "intangibleAssetsExcludingGoodwill": "5513000000", "cashAndCashEquivalentsAtCarryingValue": "199000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-56000000", "profitLoss": "None", "dividendPayout": "21000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "31000000", "capitalExpenditures": "25000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43000000", "cashflowFromInvestment": "1000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66000000", "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": "2026-06-07T02:05:12.338522+00:00", "is_restated": false, "income_statement": { "revenue": 782000000, "cost_of_revenue": 597000000, "gross_profit": 185000000, "ebit": 94000000, "ebitda": 163000000, "pretax_income": -24000000, "tax_provision": -15000000, "net_income": -9000000, "net_income_to_common": -9000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 210000000, "total_current_assets": 483000000, "total_assets": 10438000000, "short_term_debt": 63000000, "long_term_debt": 5589000000, "total_debt": 5652000000, "total_liabilities": 7534000000, "total_equity": 2904000000, "shares_outstanding": 96000000, "goodwill_and_intangibles": 8215000000 }, "cash_flow": { "operating_cash_flow": 132000000, "capital_expenditure": 15000000, "free_cash_flow": 147000000, "dividends_paid": 21000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271831, "ticker_id": 1840, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:12.338522+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "94000000", "ebitda": "163000000", "netIncome": "-9000000", "grossProfit": "185000000", "depreciation": "None", "totalRevenue": "782000000", "costOfRevenue": "597000000", "interestIncome": "118000000", "incomeBeforeTax": "-24000000", "interestExpense": "118000000", "operatingIncome": "92000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-15000000", "reportedCurrency": "USD", "netInterestIncome": "-118000000", "nonInterestIncome": "None", "operatingExpenses": "93000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "597000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69000000", "sellingGeneralAndAdministrative": "32000000", "netIncomeFromContinuingOperations": "-9000000" }, "balance": { "goodwill": "2642000000", "inventory": "None", "commonStock": "1262000000", "currentDebt": "None", "investments": "None", "totalAssets": "10438000000", "longTermDebt": "5589000000", "shortTermDebt": "63000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "5573000000", "reportedCurrency": "USD", "retainedEarnings": "1345000000", "totalLiabilities": "7534000000", "otherCurrentAssets": "75000000", "totalCurrentAssets": "483000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "198000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9955000000", "currentAccountsPayable": "72000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1622000000", "shortLongTermDebtTotal": "5715000000", "totalShareholderEquity": "2904000000", "capitalLeaseObligations": "73000000", "otherCurrentLiabilities": "377000000", "totalCurrentLiabilities": "533000000", "otherNonCurrentLiabilities": "7651000000", "totalNonCurrentLiabilities": "7001000000", "cashAndShortTermInvestments": "210000000", "commonStockSharesOutstanding": "96000000", "intangibleAssetsExcludingGoodwill": "5573000000", "cashAndCashEquivalentsAtCarryingValue": "210000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9000000", "profitLoss": "None", "dividendPayout": "21000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "132000000", "capitalExpenditures": "15000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42000000", "cashflowFromInvestment": "-15000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 782000000, "cost_of_revenue": 597000000, "gross_profit": 185000000, "research_and_development": null, "selling_general_admin": 32000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 94000000, "depreciation_amortisation": 69000000, "ebitda": 163000000, "interest_expense": 118000000, "interest_income": null, "other_non_operating": null, "pretax_income": -24000000, "tax_provision": -15000000, "effective_tax_rate": null, "net_income": -9000000, "net_income_continuing_ops": -9000000, "net_income_to_common": -9000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 210000000, "short_term_investments": null, "net_receivables": 198000000, "inventory": null, "other_current_assets": null, "total_current_assets": 483000000, "net_ppe": null, "goodwill": 2642000000, "intangible_assets": 5573000000, "goodwill_and_intangibles": 8215000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9955000000, "total_assets": 10438000000, "short_term_debt": 63000000, "accounts_payable": 72000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 533000000, "long_term_debt": 5589000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7001000000, "total_liabilities": 7534000000, "total_debt": 5652000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1345000000, "total_equity": 2904000000, "shares_outstanding": 96000000, "operating_cash_flow": 132000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15000000, "dividends_paid": 21000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42000000, "free_cash_flow": 147000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "94000000", "ebitda": "163000000", "netIncome": "-9000000", "grossProfit": "185000000", "depreciation": "None", "totalRevenue": "782000000", "costOfRevenue": "597000000", "interestIncome": "118000000", "incomeBeforeTax": "-24000000", "interestExpense": "118000000", "operatingIncome": "92000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-15000000", "reportedCurrency": "USD", "netInterestIncome": "-118000000", "nonInterestIncome": "None", "operatingExpenses": "93000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "597000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69000000", "sellingGeneralAndAdministrative": "32000000", "netIncomeFromContinuingOperations": "-9000000" }, "balance": { "goodwill": "2642000000", "inventory": "None", "commonStock": "1262000000", "currentDebt": "None", "investments": "None", "totalAssets": "10438000000", "longTermDebt": "5589000000", "shortTermDebt": "63000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "5573000000", "reportedCurrency": "USD", "retainedEarnings": "1345000000", "totalLiabilities": "7534000000", "otherCurrentAssets": "75000000", "totalCurrentAssets": "483000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "198000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9955000000", "currentAccountsPayable": "72000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1622000000", "shortLongTermDebtTotal": "5715000000", "totalShareholderEquity": "2904000000", "capitalLeaseObligations": "73000000", "otherCurrentLiabilities": "377000000", "totalCurrentLiabilities": "533000000", "otherNonCurrentLiabilities": "7651000000", "totalNonCurrentLiabilities": "7001000000", "cashAndShortTermInvestments": "210000000", "commonStockSharesOutstanding": "96000000", "intangibleAssetsExcludingGoodwill": "5573000000", "cashAndCashEquivalentsAtCarryingValue": "210000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9000000", "profitLoss": "None", "dividendPayout": "21000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "132000000", "capitalExpenditures": "15000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42000000", "cashflowFromInvestment": "-15000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69000000", "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": "2026-06-07T02:05:12.338522+00:00", "is_restated": false, "income_statement": { "revenue": 1045000000, "cost_of_revenue": 624000000, "gross_profit": 421000000, "ebit": 338000000, "ebitda": 405000000, "pretax_income": 216000000, "tax_provision": 47000000, "net_income": 169000000, "net_income_to_common": 169000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135000000, "total_current_assets": 541000000, "total_assets": 10542000000, "short_term_debt": 30000000, "long_term_debt": 5601000000, "total_debt": 5631000000, "total_liabilities": 7609000000, "total_equity": 2933000000, "shares_outstanding": 98000000, "goodwill_and_intangibles": 8243000000 }, "cash_flow": { "operating_cash_flow": 368000000, "capital_expenditure": 40000000, "free_cash_flow": 408000000, "dividends_paid": 21000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271832, "ticker_id": 1840, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:12.338522+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "338000000", "ebitda": "405000000", "netIncome": "169000000", "grossProfit": "421000000", "depreciation": "None", "totalRevenue": "1045000000", "costOfRevenue": "624000000", "interestIncome": "122000000", "incomeBeforeTax": "216000000", "interestExpense": "122000000", "operatingIncome": "325000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "47000000", "reportedCurrency": "USD", "netInterestIncome": "-122000000", "nonInterestIncome": "None", "operatingExpenses": "96000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "624000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67000000", "sellingGeneralAndAdministrative": "24000000", "netIncomeFromContinuingOperations": "169000000" }, "balance": { "goodwill": "2642000000", "inventory": "17000000", "commonStock": "1255000000", "currentDebt": "None", "investments": "None", "totalAssets": "10542000000", "longTermDebt": "5601000000", "shortTermDebt": "30000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5601000000", "reportedCurrency": "USD", "retainedEarnings": "1375000000", "totalLiabilities": "7609000000", "otherCurrentAssets": "46000000", "totalCurrentAssets": "541000000", "currentLongTermDebt": "20000000", "longTermInvestments": "66000000", "shortTermInvestments": "None", "currentNetReceivables": "343000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10001000000", "currentAccountsPayable": "75000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1646000000", "shortLongTermDebtTotal": "5693000000", "totalShareholderEquity": "2933000000", "capitalLeaseObligations": "72000000", "otherCurrentLiabilities": "388000000", "totalCurrentLiabilities": "527000000", "otherNonCurrentLiabilities": "72000000", "totalNonCurrentLiabilities": "7082000000", "cashAndShortTermInvestments": "135000000", "commonStockSharesOutstanding": "98000000", "intangibleAssetsExcludingGoodwill": "5601000000", "cashAndCashEquivalentsAtCarryingValue": "135000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "169000000", "profitLoss": "None", "dividendPayout": "21000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "368000000", "capitalExpenditures": "40000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-264000000", "cashflowFromInvestment": "-38000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1045000000, "cost_of_revenue": 624000000, "gross_profit": 421000000, "research_and_development": null, "selling_general_admin": 24000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 338000000, "depreciation_amortisation": 67000000, "ebitda": 405000000, "interest_expense": 122000000, "interest_income": null, "other_non_operating": null, "pretax_income": 216000000, "tax_provision": 47000000, "effective_tax_rate": null, "net_income": 169000000, "net_income_continuing_ops": 169000000, "net_income_to_common": 169000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 135000000, "short_term_investments": null, "net_receivables": 343000000, "inventory": 17000000, "other_current_assets": null, "total_current_assets": 541000000, "net_ppe": null, "goodwill": 2642000000, "intangible_assets": 5601000000, "goodwill_and_intangibles": 8243000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10001000000, "total_assets": 10542000000, "short_term_debt": 30000000, "accounts_payable": 75000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 527000000, "long_term_debt": 5601000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7082000000, "total_liabilities": 7609000000, "total_debt": 5631000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1375000000, "total_equity": 2933000000, "shares_outstanding": 98000000, "operating_cash_flow": 368000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38000000, "dividends_paid": 21000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -264000000, "free_cash_flow": 408000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "338000000", "ebitda": "405000000", "netIncome": "169000000", "grossProfit": "421000000", "depreciation": "None", "totalRevenue": "1045000000", "costOfRevenue": "624000000", "interestIncome": "122000000", "incomeBeforeTax": "216000000", "interestExpense": "122000000", "operatingIncome": "325000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "47000000", "reportedCurrency": "USD", "netInterestIncome": "-122000000", "nonInterestIncome": "None", "operatingExpenses": "96000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "624000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67000000", "sellingGeneralAndAdministrative": "24000000", "netIncomeFromContinuingOperations": "169000000" }, "balance": { "goodwill": "2642000000", "inventory": "17000000", "commonStock": "1255000000", "currentDebt": "None", "investments": "None", "totalAssets": "10542000000", "longTermDebt": "5601000000", "shortTermDebt": "30000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5601000000", "reportedCurrency": "USD", "retainedEarnings": "1375000000", "totalLiabilities": "7609000000", "otherCurrentAssets": "46000000", "totalCurrentAssets": "541000000", "currentLongTermDebt": "20000000", "longTermInvestments": "66000000", "shortTermInvestments": "None", "currentNetReceivables": "343000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10001000000", "currentAccountsPayable": "75000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1646000000", "shortLongTermDebtTotal": "5693000000", "totalShareholderEquity": "2933000000", "capitalLeaseObligations": "72000000", "otherCurrentLiabilities": "388000000", "totalCurrentLiabilities": "527000000", "otherNonCurrentLiabilities": "72000000", "totalNonCurrentLiabilities": "7082000000", "cashAndShortTermInvestments": "135000000", "commonStockSharesOutstanding": "98000000", "intangibleAssetsExcludingGoodwill": "5601000000", "cashAndCashEquivalentsAtCarryingValue": "135000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "169000000", "profitLoss": "None", "dividendPayout": "21000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "368000000", "capitalExpenditures": "40000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-264000000", "cashflowFromInvestment": "-38000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75000000", "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": "2026-06-07T02:05:12.338522+00:00", "is_restated": false, "income_statement": { "revenue": 950000000, "cost_of_revenue": 593000000, "gross_profit": 357000000, "ebit": 258000000, "ebitda": 332000000, "pretax_income": 128000000, "tax_provision": 32000000, "net_income": 96000000, "net_income_to_common": 96000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69000000, "total_current_assets": 576000000, "total_assets": 10631000000, "short_term_debt": 33000000, "long_term_debt": 5870000000, "total_debt": 5903000000, "total_liabilities": 7851000000, "total_equity": 2780000000, "shares_outstanding": 97000000, "goodwill_and_intangibles": 8275000000 }, "cash_flow": { "operating_cash_flow": 297000000, "capital_expenditure": 40000000, "free_cash_flow": 337000000, "dividends_paid": 21000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271834, "ticker_id": 1840, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:12.338522+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "258000000", "ebitda": "332000000", "netIncome": "96000000", "grossProfit": "357000000", "depreciation": "None", "totalRevenue": "950000000", "costOfRevenue": "593000000", "interestIncome": "130000000", "incomeBeforeTax": "128000000", "interestExpense": "130000000", "operatingIncome": "250000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "32000000", "reportedCurrency": "USD", "netInterestIncome": "-130000000", "nonInterestIncome": "None", "operatingExpenses": "107000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "593000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74000000", "sellingGeneralAndAdministrative": "24000000", "netIncomeFromContinuingOperations": "96000000" }, "balance": { "goodwill": "2643000000", "inventory": "None", "commonStock": "1250000000", "currentDebt": "None", "investments": "None", "totalAssets": "10631000000", "longTermDebt": "5870000000", "shortTermDebt": "33000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "5632000000", "reportedCurrency": "USD", "retainedEarnings": "1227000000", "totalLiabilities": "7851000000", "otherCurrentAssets": "143000000", "totalCurrentAssets": "576000000", "currentLongTermDebt": "23000000", "longTermInvestments": "86000000", "shortTermInvestments": "None", "currentNetReceivables": "364000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10056000000", "currentAccountsPayable": "17000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1652000000", "shortLongTermDebtTotal": "5965000000", "totalShareholderEquity": "2780000000", "capitalLeaseObligations": "72000000", "otherCurrentLiabilities": "399000000", "totalCurrentLiabilities": "508000000", "otherNonCurrentLiabilities": "67000000", "totalNonCurrentLiabilities": "7343000000", "cashAndShortTermInvestments": "69000000", "commonStockSharesOutstanding": "97000000", "intangibleAssetsExcludingGoodwill": "5632000000", "cashAndCashEquivalentsAtCarryingValue": "69000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96000000", "profitLoss": "None", "dividendPayout": "21000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "297000000", "capitalExpenditures": "40000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-263000000", "cashflowFromInvestment": "-40000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 950000000, "cost_of_revenue": 593000000, "gross_profit": 357000000, "research_and_development": null, "selling_general_admin": 24000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 258000000, "depreciation_amortisation": 74000000, "ebitda": 332000000, "interest_expense": 130000000, "interest_income": null, "other_non_operating": null, "pretax_income": 128000000, "tax_provision": 32000000, "effective_tax_rate": null, "net_income": 96000000, "net_income_continuing_ops": 96000000, "net_income_to_common": 96000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69000000, "short_term_investments": null, "net_receivables": 364000000, "inventory": null, "other_current_assets": null, "total_current_assets": 576000000, "net_ppe": null, "goodwill": 2643000000, "intangible_assets": 5632000000, "goodwill_and_intangibles": 8275000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10056000000, "total_assets": 10631000000, "short_term_debt": 33000000, "accounts_payable": 17000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 508000000, "long_term_debt": 5870000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7343000000, "total_liabilities": 7851000000, "total_debt": 5903000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1227000000, "total_equity": 2780000000, "shares_outstanding": 97000000, "operating_cash_flow": 297000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40000000, "dividends_paid": 21000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -263000000, "free_cash_flow": 337000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "258000000", "ebitda": "332000000", "netIncome": "96000000", "grossProfit": "357000000", "depreciation": "None", "totalRevenue": "950000000", "costOfRevenue": "593000000", "interestIncome": "130000000", "incomeBeforeTax": "128000000", "interestExpense": "130000000", "operatingIncome": "250000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "32000000", "reportedCurrency": "USD", "netInterestIncome": "-130000000", "nonInterestIncome": "None", "operatingExpenses": "107000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "593000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74000000", "sellingGeneralAndAdministrative": "24000000", "netIncomeFromContinuingOperations": "96000000" }, "balance": { "goodwill": "2643000000", "inventory": "None", "commonStock": "1250000000", "currentDebt": "None", "investments": "None", "totalAssets": "10631000000", "longTermDebt": "5870000000", "shortTermDebt": "33000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "5632000000", "reportedCurrency": "USD", "retainedEarnings": "1227000000", "totalLiabilities": "7851000000", "otherCurrentAssets": "143000000", "totalCurrentAssets": "576000000", "currentLongTermDebt": "23000000", "longTermInvestments": "86000000", "shortTermInvestments": "None", "currentNetReceivables": "364000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10056000000", "currentAccountsPayable": "17000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1652000000", "shortLongTermDebtTotal": "5965000000", "totalShareholderEquity": "2780000000", "capitalLeaseObligations": "72000000", "otherCurrentLiabilities": "399000000", "totalCurrentLiabilities": "508000000", "otherNonCurrentLiabilities": "67000000", "totalNonCurrentLiabilities": "7343000000", "cashAndShortTermInvestments": "69000000", "commonStockSharesOutstanding": "97000000", "intangibleAssetsExcludingGoodwill": "5632000000", "cashAndCashEquivalentsAtCarryingValue": "69000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96000000", "profitLoss": "None", "dividendPayout": "21000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "297000000", "capitalExpenditures": "40000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-263000000", "cashflowFromInvestment": "-40000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67000000", "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": "2026-06-07T02:05:12.338522+00:00", "is_restated": false, "income_statement": { "revenue": 826000000, "cost_of_revenue": 579000000, "gross_profit": 247000000, "ebit": 147000000, "ebitda": 221000000, "pretax_income": 29000000, "tax_provision": 7000000, "net_income": 22000000, "net_income_to_common": 22000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75000000, "total_current_assets": 538000000, "total_assets": 10634000000, "short_term_debt": 23000000, "long_term_debt": 6125000000, "total_debt": 6148000000, "total_liabilities": 7929000000, "total_equity": 2705000000, "shares_outstanding": 96000000, "goodwill_and_intangibles": 8315000000 }, "cash_flow": { "operating_cash_flow": 18000000, "capital_expenditure": 29000000, "free_cash_flow": 47000000, "dividends_paid": 21000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271835, "ticker_id": 1840, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:12.338522+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "147000000", "ebitda": "221000000", "netIncome": "22000000", "grossProfit": "247000000", "depreciation": "None", "totalRevenue": "826000000", "costOfRevenue": "579000000", "interestIncome": "None", "incomeBeforeTax": "29000000", "interestExpense": "118000000", "operatingIncome": "152000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "7000000", "reportedCurrency": "USD", "netInterestIncome": "-118000000", "nonInterestIncome": "None", "operatingExpenses": "95000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "579000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74000000", "sellingGeneralAndAdministrative": "28000000", "netIncomeFromContinuingOperations": "22000000" }, "balance": { "goodwill": "2643000000", "inventory": "5000000", "commonStock": "1245000000", "currentDebt": "None", "investments": "None", "totalAssets": "10634000000", "longTermDebt": "6125000000", "shortTermDebt": "23000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "5672000000", "reportedCurrency": "USD", "retainedEarnings": "1152000000", "totalLiabilities": "7929000000", "otherCurrentAssets": "119000000", "totalCurrentAssets": "538000000", "currentLongTermDebt": "13000000", "longTermInvestments": "86000000", "shortTermInvestments": "268000000", "currentNetReceivables": "344000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10096000000", "currentAccountsPayable": "32000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6212000000", "totalShareholderEquity": "2705000000", "capitalLeaseObligations": "74000000", "otherCurrentLiabilities": "242000000", "totalCurrentLiabilities": "331000000", "otherNonCurrentLiabilities": "60000000", "totalNonCurrentLiabilities": "7598000000", "cashAndShortTermInvestments": "75000000", "commonStockSharesOutstanding": "96000000", "intangibleAssetsExcludingGoodwill": "5672000000", "cashAndCashEquivalentsAtCarryingValue": "75000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22000000", "profitLoss": "None", "dividendPayout": "21000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18000000", "capitalExpenditures": "29000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47000000", "cashflowFromInvestment": "-30000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 826000000, "cost_of_revenue": 579000000, "gross_profit": 247000000, "research_and_development": null, "selling_general_admin": 28000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 147000000, "depreciation_amortisation": 74000000, "ebitda": 221000000, "interest_expense": 118000000, "interest_income": null, "other_non_operating": null, "pretax_income": 29000000, "tax_provision": 7000000, "effective_tax_rate": null, "net_income": 22000000, "net_income_continuing_ops": 22000000, "net_income_to_common": 22000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75000000, "short_term_investments": 268000000, "net_receivables": 344000000, "inventory": 5000000, "other_current_assets": null, "total_current_assets": 538000000, "net_ppe": null, "goodwill": 2643000000, "intangible_assets": 5672000000, "goodwill_and_intangibles": 8315000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10096000000, "total_assets": 10634000000, "short_term_debt": 23000000, "accounts_payable": 32000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 331000000, "long_term_debt": 6125000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7598000000, "total_liabilities": 7929000000, "total_debt": 6148000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1152000000, "total_equity": 2705000000, "shares_outstanding": 96000000, "operating_cash_flow": 18000000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30000000, "dividends_paid": 21000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -47000000, "free_cash_flow": 47000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "147000000", "ebitda": "221000000", "netIncome": "22000000", "grossProfit": "247000000", "depreciation": "None", "totalRevenue": "826000000", "costOfRevenue": "579000000", "interestIncome": "None", "incomeBeforeTax": "29000000", "interestExpense": "118000000", "operatingIncome": "152000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "7000000", "reportedCurrency": "USD", "netInterestIncome": "-118000000", "nonInterestIncome": "None", "operatingExpenses": "95000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "579000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74000000", "sellingGeneralAndAdministrative": "28000000", "netIncomeFromContinuingOperations": "22000000" }, "balance": { "goodwill": "2643000000", "inventory": "5000000", "commonStock": "1245000000", "currentDebt": "None", "investments": "None", "totalAssets": "10634000000", "longTermDebt": "6125000000", "shortTermDebt": "23000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "5672000000", "reportedCurrency": "USD", "retainedEarnings": "1152000000", "totalLiabilities": "7929000000", "otherCurrentAssets": "119000000", "totalCurrentAssets": "538000000", "currentLongTermDebt": "13000000", "longTermInvestments": "86000000", "shortTermInvestments": "268000000", "currentNetReceivables": "344000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10096000000", "currentAccountsPayable": "32000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6212000000", "totalShareholderEquity": "2705000000", "capitalLeaseObligations": "74000000", "otherCurrentLiabilities": "242000000", "totalCurrentLiabilities": "331000000", "otherNonCurrentLiabilities": "60000000", "totalNonCurrentLiabilities": "7598000000", "cashAndShortTermInvestments": "75000000", "commonStockSharesOutstanding": "96000000", "intangibleAssetsExcludingGoodwill": "5672000000", "cashAndCashEquivalentsAtCarryingValue": "75000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22000000", "profitLoss": "None", "dividendPayout": "21000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18000000", "capitalExpenditures": "29000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47000000", "cashflowFromInvestment": "-30000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74000000", "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": "2026-06-07T02:05:12.338522+00:00", "is_restated": false, "income_statement": { "revenue": 823000000, "cost_of_revenue": 604000000, "gross_profit": 219000000, "ebit": 234000000, "ebitda": 301000000, "pretax_income": 119000000, "tax_provision": 31000000, "net_income": 88000000, "net_income_to_common": 88000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134000000, "total_current_assets": 601000000, "total_assets": 10735000000, "short_term_debt": 25000000, "long_term_debt": 6139000000, "total_debt": 6164000000, "total_liabilities": 8035000000, "total_equity": 2700000000, "shares_outstanding": 95000000, "goodwill_and_intangibles": 8347000000 }, "cash_flow": { "operating_cash_flow": 68000000, "capital_expenditure": 34000000, "free_cash_flow": 102000000, "dividends_paid": 21000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271836, "ticker_id": 1840, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:12.338522+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "234000000", "ebitda": "301000000", "netIncome": "88000000", "grossProfit": "219000000", "depreciation": "None", "totalRevenue": "823000000", "costOfRevenue": "604000000", "interestIncome": "None", "incomeBeforeTax": "119000000", "interestExpense": "115000000", "operatingIncome": "124000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "31000000", "reportedCurrency": "USD", "netInterestIncome": "-115000000", "nonInterestIncome": "None", "operatingExpenses": "95000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "604000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67000000", "sellingGeneralAndAdministrative": "28000000", "netIncomeFromContinuingOperations": "88000000" }, "balance": { "goodwill": "2643000000", "inventory": "14000000", "commonStock": "1239000000", "currentDebt": "None", "investments": "None", "totalAssets": "10735000000", "longTermDebt": "6139000000", "shortTermDebt": "25000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "5704000000", "reportedCurrency": "USD", "retainedEarnings": "1151000000", "totalLiabilities": "8035000000", "otherCurrentAssets": "70000000", "totalCurrentAssets": "601000000", "currentLongTermDebt": "15000000", "longTermInvestments": "86000000", "shortTermInvestments": "None", "currentNetReceivables": "383000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10134000000", "currentAccountsPayable": "36000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6229000000", "totalShareholderEquity": "2700000000", "capitalLeaseObligations": "75000000", "otherCurrentLiabilities": "285000000", "totalCurrentLiabilities": "424000000", "otherNonCurrentLiabilities": "54000000", "totalNonCurrentLiabilities": "7611000000", "cashAndShortTermInvestments": "134000000", "commonStockSharesOutstanding": "95000000", "intangibleAssetsExcludingGoodwill": "5704000000", "cashAndCashEquivalentsAtCarryingValue": "134000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88000000", "profitLoss": "None", "dividendPayout": "21000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "68000000", "capitalExpenditures": "34000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35000000", "cashflowFromInvestment": "80000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 823000000, "cost_of_revenue": 604000000, "gross_profit": 219000000, "research_and_development": null, "selling_general_admin": 28000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 234000000, "depreciation_amortisation": 67000000, "ebitda": 301000000, "interest_expense": 115000000, "interest_income": null, "other_non_operating": null, "pretax_income": 119000000, "tax_provision": 31000000, "effective_tax_rate": null, "net_income": 88000000, "net_income_continuing_ops": 88000000, "net_income_to_common": 88000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 134000000, "short_term_investments": null, "net_receivables": 383000000, "inventory": 14000000, "other_current_assets": null, "total_current_assets": 601000000, "net_ppe": null, "goodwill": 2643000000, "intangible_assets": 5704000000, "goodwill_and_intangibles": 8347000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10134000000, "total_assets": 10735000000, "short_term_debt": 25000000, "accounts_payable": 36000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 424000000, "long_term_debt": 6139000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7611000000, "total_liabilities": 8035000000, "total_debt": 6164000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1151000000, "total_equity": 2700000000, "shares_outstanding": 95000000, "operating_cash_flow": 68000000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 80000000, "dividends_paid": 21000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35000000, "free_cash_flow": 102000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "234000000", "ebitda": "301000000", "netIncome": "88000000", "grossProfit": "219000000", "depreciation": "None", "totalRevenue": "823000000", "costOfRevenue": "604000000", "interestIncome": "None", "incomeBeforeTax": "119000000", "interestExpense": "115000000", "operatingIncome": "124000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "31000000", "reportedCurrency": "USD", "netInterestIncome": "-115000000", "nonInterestIncome": "None", "operatingExpenses": "95000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "604000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67000000", "sellingGeneralAndAdministrative": "28000000", "netIncomeFromContinuingOperations": "88000000" }, "balance": { "goodwill": "2643000000", "inventory": "14000000", "commonStock": "1239000000", "currentDebt": "None", "investments": "None", "totalAssets": "10735000000", "longTermDebt": "6139000000", "shortTermDebt": "25000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "5704000000", "reportedCurrency": "USD", "retainedEarnings": "1151000000", "totalLiabilities": "8035000000", "otherCurrentAssets": "70000000", "totalCurrentAssets": "601000000", "currentLongTermDebt": "15000000", "longTermInvestments": "86000000", "shortTermInvestments": "None", "currentNetReceivables": "383000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10134000000", "currentAccountsPayable": "36000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6229000000", "totalShareholderEquity": "2700000000", "capitalLeaseObligations": "75000000", "otherCurrentLiabilities": "285000000", "totalCurrentLiabilities": "424000000", "otherNonCurrentLiabilities": "54000000", "totalNonCurrentLiabilities": "7611000000", "cashAndShortTermInvestments": "134000000", "commonStockSharesOutstanding": "95000000", "intangibleAssetsExcludingGoodwill": "5704000000", "cashAndCashEquivalentsAtCarryingValue": "134000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88000000", "profitLoss": "None", "dividendPayout": "21000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "68000000", "capitalExpenditures": "34000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35000000", "cashflowFromInvestment": "80000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74000000", "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": "2026-06-07T02:05:12.338522+00:00", "is_restated": false, "income_statement": { "revenue": 864000000, "cost_of_revenue": 631000000, "gross_profit": 233000000, "ebit": 104000000, "ebitda": 198000000, "pretax_income": -12000000, "tax_provision": -3000000, "net_income": -9000000, "net_income_to_common": -9000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21000000, "total_current_assets": 468000000, "total_assets": 10640000000, "short_term_debt": 26000000, "long_term_debt": 6145000000, "total_debt": 6171000000, "total_liabilities": 8019000000, "total_equity": 2621000000, "shares_outstanding": 93000000, "goodwill_and_intangibles": 8378000000 }, "cash_flow": { "operating_cash_flow": 83000000, "capital_expenditure": 60000000, "free_cash_flow": 143000000, "dividends_paid": 21000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271837, "ticker_id": 1840, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:12.338522+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "104000000", "ebitda": "198000000", "netIncome": "-9000000", "grossProfit": "233000000", "depreciation": "None", "totalRevenue": "864000000", "costOfRevenue": "631000000", "interestIncome": "None", "incomeBeforeTax": "-12000000", "interestExpense": "116000000", "operatingIncome": "113000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3000000", "reportedCurrency": "USD", "netInterestIncome": "-116000000", "nonInterestIncome": "None", "operatingExpenses": "120000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "631000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94000000", "sellingGeneralAndAdministrative": "33000000", "netIncomeFromContinuingOperations": "-9000000" }, "balance": { "goodwill": "2643000000", "inventory": "18000000", "commonStock": "1224000000", "currentDebt": "None", "investments": "None", "totalAssets": "10640000000", "longTermDebt": "6145000000", "shortTermDebt": "26000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5735000000", "reportedCurrency": "USD", "retainedEarnings": "1084000000", "totalLiabilities": "8019000000", "otherCurrentAssets": "84000000", "totalCurrentAssets": "468000000", "currentLongTermDebt": "15000000", "longTermInvestments": "85000000", "shortTermInvestments": "None", "currentNetReceivables": "363000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10172000000", "currentAccountsPayable": "23000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6240000000", "totalShareholderEquity": "2621000000", "capitalLeaseObligations": "80000000", "otherCurrentLiabilities": "301000000", "totalCurrentLiabilities": "395000000", "otherNonCurrentLiabilities": "51000000", "totalNonCurrentLiabilities": "7624000000", "cashAndShortTermInvestments": "21000000", "commonStockSharesOutstanding": "93000000", "intangibleAssetsExcludingGoodwill": "5735000000", "cashAndCashEquivalentsAtCarryingValue": "21000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9000000", "profitLoss": "None", "dividendPayout": "21000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "7000000", "operatingCashflow": "83000000", "capitalExpenditures": "60000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51000000", "cashflowFromInvestment": "-32000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 864000000, "cost_of_revenue": 631000000, "gross_profit": 233000000, "research_and_development": null, "selling_general_admin": 33000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 104000000, "depreciation_amortisation": 94000000, "ebitda": 198000000, "interest_expense": 116000000, "interest_income": null, "other_non_operating": null, "pretax_income": -12000000, "tax_provision": -3000000, "effective_tax_rate": null, "net_income": -9000000, "net_income_continuing_ops": -9000000, "net_income_to_common": -9000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21000000, "short_term_investments": null, "net_receivables": 363000000, "inventory": 18000000, "other_current_assets": null, "total_current_assets": 468000000, "net_ppe": null, "goodwill": 2643000000, "intangible_assets": 5735000000, "goodwill_and_intangibles": 8378000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10172000000, "total_assets": 10640000000, "short_term_debt": 26000000, "accounts_payable": 23000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 395000000, "long_term_debt": 6145000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7624000000, "total_liabilities": 8019000000, "total_debt": 6171000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1084000000, "total_equity": 2621000000, "shares_outstanding": 93000000, "operating_cash_flow": 83000000, "stock_based_compensation": 16000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32000000, "dividends_paid": 21000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -51000000, "free_cash_flow": 143000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "104000000", "ebitda": "198000000", "netIncome": "-9000000", "grossProfit": "233000000", "depreciation": "None", "totalRevenue": "864000000", "costOfRevenue": "631000000", "interestIncome": "None", "incomeBeforeTax": "-12000000", "interestExpense": "116000000", "operatingIncome": "113000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3000000", "reportedCurrency": "USD", "netInterestIncome": "-116000000", "nonInterestIncome": "None", "operatingExpenses": "120000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "631000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94000000", "sellingGeneralAndAdministrative": "33000000", "netIncomeFromContinuingOperations": "-9000000" }, "balance": { "goodwill": "2643000000", "inventory": "18000000", "commonStock": "1224000000", "currentDebt": "None", "investments": "None", "totalAssets": "10640000000", "longTermDebt": "6145000000", "shortTermDebt": "26000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "5735000000", "reportedCurrency": "USD", "retainedEarnings": "1084000000", "totalLiabilities": "8019000000", "otherCurrentAssets": "84000000", "totalCurrentAssets": "468000000", "currentLongTermDebt": "15000000", "longTermInvestments": "85000000", "shortTermInvestments": "None", "currentNetReceivables": "363000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10172000000", "currentAccountsPayable": "23000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6240000000", "totalShareholderEquity": "2621000000", "capitalLeaseObligations": "80000000", "otherCurrentLiabilities": "301000000", "totalCurrentLiabilities": "395000000", "otherNonCurrentLiabilities": "51000000", "totalNonCurrentLiabilities": "7624000000", "cashAndShortTermInvestments": "21000000", "commonStockSharesOutstanding": "93000000", "intangibleAssetsExcludingGoodwill": "5735000000", "cashAndCashEquivalentsAtCarryingValue": "21000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9000000", "profitLoss": "None", "dividendPayout": "21000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "7000000", "operatingCashflow": "83000000", "capitalExpenditures": "60000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51000000", "cashflowFromInvestment": "-32000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94000000", "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": "2026-06-07T02:05:12.338522+00:00", "is_restated": false, "income_statement": { "revenue": 803000000, "cost_of_revenue": 575000000, "gross_profit": 228000000, "ebit": 74000000, "ebitda": 158000000, "pretax_income": -37000000, "tax_provision": 3000000, "net_income": -40000000, "net_income_to_common": -40000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21000000, "total_current_assets": 495000000, "total_assets": 10735000000, "short_term_debt": 26000000, "long_term_debt": 6171000000, "total_debt": 6197000000, "total_liabilities": 8083000000, "total_equity": 2652000000, "shares_outstanding": 93000000, "goodwill_and_intangibles": 8425000000 }, "cash_flow": { "operating_cash_flow": 106000000, "capital_expenditure": 75000000, "free_cash_flow": 181000000, "dividends_paid": 21000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271839, "ticker_id": 1840, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:12.338522+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "74000000", "ebitda": "158000000", "netIncome": "-40000000", "grossProfit": "228000000", "depreciation": "None", "totalRevenue": "803000000", "costOfRevenue": "575000000", "interestIncome": "111000000", "incomeBeforeTax": "-37000000", "interestExpense": "111000000", "operatingIncome": "84000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3000000", "reportedCurrency": "USD", "netInterestIncome": "-111000000", "nonInterestIncome": "None", "operatingExpenses": "144000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "575000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84000000", "sellingGeneralAndAdministrative": "23000000", "netIncomeFromContinuingOperations": "-40000000" }, "balance": { "goodwill": "2643000000", "inventory": "34000000", "commonStock": "1218000000", "currentDebt": "None", "investments": "None", "totalAssets": "10735000000", "longTermDebt": "6171000000", "shortTermDebt": "26000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "5782000000", "reportedCurrency": "USD", "retainedEarnings": "1114000000", "totalLiabilities": "8083000000", "otherCurrentAssets": "114000000", "totalCurrentAssets": "495000000", "currentLongTermDebt": "15000000", "longTermInvestments": "101000000", "shortTermInvestments": "None", "currentNetReceivables": "360000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10240000000", "currentAccountsPayable": "26000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1687000000", "shortLongTermDebtTotal": "6267000000", "totalShareholderEquity": "2652000000", "capitalLeaseObligations": "81000000", "otherCurrentLiabilities": "299000000", "totalCurrentLiabilities": "414000000", "otherNonCurrentLiabilities": "31000000", "totalNonCurrentLiabilities": "7669000000", "cashAndShortTermInvestments": "21000000", "commonStockSharesOutstanding": "93000000", "intangibleAssetsExcludingGoodwill": "5782000000", "cashAndCashEquivalentsAtCarryingValue": "21000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40000000", "profitLoss": "None", "dividendPayout": "21000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "55000000", "operatingCashflow": "106000000", "capitalExpenditures": "75000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49000000", "cashflowFromInvestment": "-72000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 803000000, "cost_of_revenue": 575000000, "gross_profit": 228000000, "research_and_development": null, "selling_general_admin": 23000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74000000, "depreciation_amortisation": 84000000, "ebitda": 158000000, "interest_expense": 111000000, "interest_income": null, "other_non_operating": null, "pretax_income": -37000000, "tax_provision": 3000000, "effective_tax_rate": null, "net_income": -40000000, "net_income_continuing_ops": -40000000, "net_income_to_common": -40000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21000000, "short_term_investments": null, "net_receivables": 360000000, "inventory": 34000000, "other_current_assets": null, "total_current_assets": 495000000, "net_ppe": null, "goodwill": 2643000000, "intangible_assets": 5782000000, "goodwill_and_intangibles": 8425000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10240000000, "total_assets": 10735000000, "short_term_debt": 26000000, "accounts_payable": 26000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 414000000, "long_term_debt": 6171000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7669000000, "total_liabilities": 8083000000, "total_debt": 6197000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1114000000, "total_equity": 2652000000, "shares_outstanding": 93000000, "operating_cash_flow": 106000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -72000000, "dividends_paid": 21000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49000000, "free_cash_flow": 181000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "74000000", "ebitda": "158000000", "netIncome": "-40000000", "grossProfit": "228000000", "depreciation": "None", "totalRevenue": "803000000", "costOfRevenue": "575000000", "interestIncome": "111000000", "incomeBeforeTax": "-37000000", "interestExpense": "111000000", "operatingIncome": "84000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3000000", "reportedCurrency": "USD", "netInterestIncome": "-111000000", "nonInterestIncome": "None", "operatingExpenses": "144000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "575000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84000000", "sellingGeneralAndAdministrative": "23000000", "netIncomeFromContinuingOperations": "-40000000" }, "balance": { "goodwill": "2643000000", "inventory": "34000000", "commonStock": "1218000000", "currentDebt": "None", "investments": "None", "totalAssets": "10735000000", "longTermDebt": "6171000000", "shortTermDebt": "26000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "5782000000", "reportedCurrency": "USD", "retainedEarnings": "1114000000", "totalLiabilities": "8083000000", "otherCurrentAssets": "114000000", "totalCurrentAssets": "495000000", "currentLongTermDebt": "15000000", "longTermInvestments": "101000000", "shortTermInvestments": "None", "currentNetReceivables": "360000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10240000000", "currentAccountsPayable": "26000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1687000000", "shortLongTermDebtTotal": "6267000000", "totalShareholderEquity": "2652000000", "capitalLeaseObligations": "81000000", "otherCurrentLiabilities": "299000000", "totalCurrentLiabilities": "414000000", "otherNonCurrentLiabilities": "31000000", "totalNonCurrentLiabilities": "7669000000", "cashAndShortTermInvestments": "21000000", "commonStockSharesOutstanding": "93000000", "intangibleAssetsExcludingGoodwill": "5782000000", "cashAndCashEquivalentsAtCarryingValue": "21000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40000000", "profitLoss": "None", "dividendPayout": "21000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "55000000", "operatingCashflow": "106000000", "capitalExpenditures": "75000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49000000", "cashflowFromInvestment": "-72000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93000000", "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": "2026-06-07T02:05:12.338522+00:00", "is_restated": false, "income_statement": { "revenue": 813000000, "cost_of_revenue": 563000000, "gross_profit": 250000000, "ebit": 118000000, "ebitda": 213000000, "pretax_income": 9000000, "tax_provision": 5000000, "net_income": 4000000, "net_income_to_common": 4000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36000000, "total_current_assets": 512000000, "total_assets": 10810000000, "short_term_debt": 26000000, "long_term_debt": 6212000000, "total_debt": 6238000000, "total_liabilities": 8100000000, "total_equity": 2710000000, "shares_outstanding": 93000000, "goodwill_and_intangibles": 8517000000 }, "cash_flow": { "operating_cash_flow": 47000000, "capital_expenditure": 103000000, "free_cash_flow": 150000000, "dividends_paid": 20000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 271840, "ticker_id": 1840, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:05:12.338522+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "118000000", "ebitda": "213000000", "netIncome": "4000000", "grossProfit": "250000000", "depreciation": "None", "totalRevenue": "813000000", "costOfRevenue": "563000000", "interestIncome": "109000000", "incomeBeforeTax": "9000000", "interestExpense": "109000000", "operatingIncome": "119000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5000000", "reportedCurrency": "USD", "netInterestIncome": "-109000000", "nonInterestIncome": "None", "operatingExpenses": "131000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1000000", "costofGoodsAndServicesSold": "563000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95000000", "sellingGeneralAndAdministrative": "30000000", "netIncomeFromContinuingOperations": "4000000" }, "balance": { "goodwill": "2660000000", "inventory": "7000000", "commonStock": "1213000000", "currentDebt": "None", "investments": "None", "totalAssets": "10810000000", "longTermDebt": "6212000000", "shortTermDebt": "26000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "5857000000", "reportedCurrency": "USD", "retainedEarnings": "1175000000", "totalLiabilities": "8100000000", "otherCurrentAssets": "126000000", "totalCurrentAssets": "512000000", "currentLongTermDebt": "444000000", "longTermInvestments": "108000000", "shortTermInvestments": "None", "currentNetReceivables": "350000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10298000000", "currentAccountsPayable": "33000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1574000000", "shortLongTermDebtTotal": "6294000000", "totalShareholderEquity": "2710000000", "capitalLeaseObligations": "82000000", "otherCurrentLiabilities": "246000000", "totalCurrentLiabilities": "357000000", "otherNonCurrentLiabilities": "-7270000000", "totalNonCurrentLiabilities": "7743000000", "cashAndShortTermInvestments": "36000000", "commonStockSharesOutstanding": "93000000", "intangibleAssetsExcludingGoodwill": "5857000000", "cashAndCashEquivalentsAtCarryingValue": "36000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4000000", "profitLoss": "None", "dividendPayout": "20000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-62000000", "operatingCashflow": "47000000", "capitalExpenditures": "103000000", "changeInReceivables": "4000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "25000000", "cashflowFromInvestment": "-92000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-20000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 813000000, "cost_of_revenue": 563000000, "gross_profit": 250000000, "research_and_development": null, "selling_general_admin": 30000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 118000000, "depreciation_amortisation": 95000000, "ebitda": 213000000, "interest_expense": 109000000, "interest_income": null, "other_non_operating": null, "pretax_income": 9000000, "tax_provision": 5000000, "effective_tax_rate": null, "net_income": 4000000, "net_income_continuing_ops": 4000000, "net_income_to_common": 4000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36000000, "short_term_investments": null, "net_receivables": 350000000, "inventory": 7000000, "other_current_assets": null, "total_current_assets": 512000000, "net_ppe": null, "goodwill": 2660000000, "intangible_assets": 5857000000, "goodwill_and_intangibles": 8517000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10298000000, "total_assets": 10810000000, "short_term_debt": 26000000, "accounts_payable": 33000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 357000000, "long_term_debt": 6212000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7743000000, "total_liabilities": 8100000000, "total_debt": 6238000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1175000000, "total_equity": 2710000000, "shares_outstanding": 93000000, "operating_cash_flow": 47000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 103000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -92000000, "dividends_paid": 20000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 25000000, "free_cash_flow": 150000000, "net_change_in_cash": -20000000 }, "raw_data": { "income": { "ebit": "118000000", "ebitda": "213000000", "netIncome": "4000000", "grossProfit": "250000000", "depreciation": "None", "totalRevenue": "813000000", "costOfRevenue": "563000000", "interestIncome": "109000000", "incomeBeforeTax": "9000000", "interestExpense": "109000000", "operatingIncome": "119000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5000000", "reportedCurrency": "USD", "netInterestIncome": "-109000000", "nonInterestIncome": "None", "operatingExpenses": "131000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1000000", "costofGoodsAndServicesSold": "563000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95000000", "sellingGeneralAndAdministrative": "30000000", "netIncomeFromContinuingOperations": "4000000" }, "balance": { "goodwill": "2660000000", "inventory": "7000000", "commonStock": "1213000000", "currentDebt": "None", "investments": "None", "totalAssets": "10810000000", "longTermDebt": "6212000000", "shortTermDebt": "26000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "5857000000", "reportedCurrency": "USD", "retainedEarnings": "1175000000", "totalLiabilities": "8100000000", "otherCurrentAssets": "126000000", "totalCurrentAssets": "512000000", "currentLongTermDebt": "444000000", "longTermInvestments": "108000000", "shortTermInvestments": "None", "currentNetReceivables": "350000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10298000000", "currentAccountsPayable": "33000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1574000000", "shortLongTermDebtTotal": "6294000000", "totalShareholderEquity": "2710000000", "capitalLeaseObligations": "82000000", "otherCurrentLiabilities": "246000000", "totalCurrentLiabilities": "357000000", "otherNonCurrentLiabilities": "-7270000000", "totalNonCurrentLiabilities": "7743000000", "cashAndShortTermInvestments": "36000000", "commonStockSharesOutstanding": "93000000", "intangibleAssetsExcludingGoodwill": "5857000000", "cashAndCashEquivalentsAtCarryingValue": "36000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4000000", "profitLoss": "None", "dividendPayout": "20000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-62000000", "operatingCashflow": "47000000", "capitalExpenditures": "103000000", "changeInReceivables": "4000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "25000000", "cashflowFromInvestment": "-92000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-20000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95000000", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "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": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "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": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_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" ] } } }