{ "ticker": { "uuid": "0249aea3-6f4a-4ff7-8353-e0c8b3a7e8c3", "symbol": "TNL", "name": "Travel + Leisure Co", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Travel Services", "page_url": "https://sharemaestro.com/factors/ticker/0249aea3-6f4a-4ff7-8353-e0c8b3a7e8c3/", "api_url": "https://sharemaestro.com/factors/api/tickers/0249aea3-6f4a-4ff7-8353-e0c8b3a7e8c3/" }, "ticker_metadata": { "id": 3992, "uuid": "0249aea3-6f4a-4ff7-8353-e0c8b3a7e8c3", "symbol": "TNL", "name": "Travel + Leisure Co", "asset_type": "equity", "market_cap": 4244868000, "stock_exchange_id": 3, "industry": "Travel Services", "sector": "Consumer Cyclical", "description": "Travel Leisure Co. offers hospitality products and services in the United States and internationally. The company is headquartered in Orlando, Florida.", "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": "0249aea3-6f4a-4ff7-8353-e0c8b3a7e8c3", "symbol": "TNL", "name": "Travel + Leisure Co", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Travel Services", "page_url": "https://sharemaestro.com/factors/ticker/0249aea3-6f4a-4ff7-8353-e0c8b3a7e8c3/", "api_url": "https://sharemaestro.com/factors/api/tickers/0249aea3-6f4a-4ff7-8353-e0c8b3a7e8c3/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.89, "value": 0.71, "quality": 0.71, "momentum": 0.83, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 71.7, "market_cap": 4642868826.6, "pe_ratio": 19.5902, "earnings_yield": 0.051, "ebitda_to_ev": 0.0687, "shareholder_yield": 0.0489, "roe": -0.2317, "piotroski_f_score": 6, "momentum_12_1": 0.3666, "volatility_252d": 0.3323 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:55.503690+00:00", "batch_id": "" }, "size": { "price_close": 71.7, "market_cap": 4642868826.6, "market_cap_usd": 4642868826.6, "enterprise_value": 10124868826.6, "shares_outstanding": 64754098, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 19.5902, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.1467, "pcf_ratio": 5.1021, "pfcf_ratio": 4.287, "ev_ebitda": 14.5472, "ev_ebit": 17.7629, "ev_sales": 2.5006, "ev_fcf": 9.3489, "earnings_yield": 0.051, "fcf_yield": 0.107, "price_to_sales": 1.1467, "price_to_book": null, "price_to_cashflow": 5.1021, "ebitda_to_ev": 0.0687, "sales_yield": 0.3999 }, "yield": { "dividend_yield": 0.0489, "buyback_yield": 0, "shareholder_yield": 0.0489, "debt_paydown_yield": null, "total_yield": 0.0489 }, "quality": { "gross_margin": 0.4322, "operating_margin": 0.1408, "net_margin": 0.0585, "ebitda_margin": 0.1719, "fcf_margin": 0.2675, "roe": -0.2317, "roa": 0.0346, "roic": 0.0878, "roc_greenblatt": null, "asset_turnover": 0.592, "cash_conversion": 4.5696, "accruals_ratio": -0.0984, "sbc_to_revenue": 0.0203, "piotroski_f_score": 6, "altman_z_score": 1.7605, "earnings_stability_5y": 0.7423, "revenue_stability_5y": 0.1912, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2558, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -7.6862, "net_debt_to_ebitda": 7.8764, "debt_to_assets": 0.8386, "interest_coverage": 1.5574, "current_ratio": 1.154, "quick_ratio": 0.2948, "net_debt": 5482000000, "local_beta": 0.0018, "volatility_252d": 0.3323, "volatility_60d": 0.7311, "max_drawdown_12m": -0.2017, "risk_adjusted_momentum": 1.1033 }, "growth": { "revenue_growth_1y": 0.0428, "revenue_growth_3y_cagr": 0.0407, "revenue_growth_5y_cagr": 0.1323, "eps_growth_1y": -0.433, "eps_growth_3y_cagr": -0.1363, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.7384, "book_value_growth_1y": null, "revenue_growth": 0.0428, "earnings_growth": -0.433 }, "momentum": { "price_return_1m": 0.09, "price_return_3m": -0.0112, "price_return_6m": 0.0637, "price_return_9m": 0.1734, "price_return_12m": 0.4896, "price_return_12m_ex1m": 0.3666, "momentum_6m": 0.0637, "momentum_12m": 0.4896, "momentum_12_1": 0.3666, "distance_from_52w_high": -0.0846, "distance_from_52w_low": 0.5392, "relative_strength": 0.3896 }, "raw_ttm": { "revenue_ttm": 4049000000, "gross_profit_ttm": 1750000000, "ebit_ttm": 570000000, "ebitda_ttm": 696000000, "net_income_ttm": 237000000, "eps_diluted_ttm": 3.66, "operating_cash_flow_ttm": 910000000, "capital_expenditure_ttm": 173000000, "fcf_ttm": 1083000000, "dividends_paid_ttm": 227000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 366000000, "cash_and_equivalents": 254000000, "total_current_assets": 1589000000, "total_current_liabilities": 1377000000, "net_ppe": null, "total_assets": 6840000000, "total_debt": 5736000000, "total_equity": -1023000000, "net_working_capital": 903000000, "book_value_per_share": -15.7982, "retained_earnings": 2453000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2194000000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 52, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 31, "rank_pcf": 18, "rank_ev_ebitda": 62, "rank_ev_ebit": 64, "rank_earnings_yield": 52, "rank_fcf_yield": 37, "rank_dividend_yield": 15, "rank_shareholder_yield": 16, "rank_total_yield": 16, "rank_roe": 85, "rank_roc": 50, "rank_roic": 43, "rank_gross_margin": 53, "rank_fcf_margin": 35, "rank_piotroski": 41, "rank_accruals": 21, "rank_sue": 50, "rank_eps_growth_1y": 89, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 60, "rank_momentum_12m": 24, "rank_momentum_12m_ex1m": 31, "rank_relative_strength": 23 }, "composites": { "value_composite": 29, "quality_composite": 29, "momentum_composite": 17, "growth_composite": 90, "yield_composite": 11, "svqf_composite": 76, "vc1_composite": 26, "vc2_composite": 20, "vc3_composite": 20, "trending_value_composite": null, "overall_composite": 11, "quality_value_composite": 0.71, "os_score": 0.89, "value_percentile": 0.71, "quality_percentile": 0.71, "momentum_percentile": 0.83, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 33, "small_cap_core_rank": 25, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5122, "ticker_id": 3992, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:55.503690+00:00", "batch_id": "", "os_score_delta": null, "price_close": 71.7, "market_cap": 4642868826.6, "market_cap_usd": 4642868826.6, "enterprise_value": 10124868826.6, "shares_outstanding": 64754098, "fx_rate_to_usd": null, "pe_ratio": 19.59016383, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.14667049, "pcf_ratio": 5.10205366, "pfcf_ratio": 4.28704416, "ev_ebitda": 14.54722533, "ev_ebit": 17.76292777, "ev_sales": 2.50058504, "ev_fcf": 9.34890935, "earnings_yield": 0.05104603, "fcf_yield": 0.10696435, "dividend_yield": 0.04889218, "buyback_yield": 0, "shareholder_yield": 0.04889218, "debt_paydown_yield": null, "total_yield": 0.04889218, "gross_margin": 0.43220548, "operating_margin": 0.1407755, "net_margin": 0.05853297, "ebitda_margin": 0.17189429, "fcf_margin": 0.26747345, "roe": -0.23167155, "roa": 0.03464912, "roic": 0.08781458, "roc_greenblatt": null, "asset_turnover": 0.59195906, "cash_conversion": 4.56962025, "accruals_ratio": -0.09839181, "sbc_to_revenue": 0.02025191, "debt_to_equity": -7.68621701, "net_debt_to_ebitda": 7.87643678, "debt_to_assets": 0.83859649, "interest_coverage": 1.55737705, "current_ratio": 1.15395788, "quick_ratio": 0.29484386, "net_debt": 5482000000, "revenue_growth_1y": 0.04275045, "revenue_growth_3y_cagr": 0.04074337, "revenue_growth_5y_cagr": 0.13233795, "eps_growth_1y": -0.43301435, "eps_growth_3y_cagr": -0.13631932, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.73836276, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": 1.76051032, "earnings_stability_5y": 0.742343, "revenue_stability_5y": 0.191155, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.08999696, "price_return_3m": -0.01124587, "price_return_6m": 0.06374614, "price_return_9m": 0.17337662, "price_return_12m": 0.48961013, "price_return_12m_ex1m": 0.36661861, "distance_from_52w_high": -0.0846419, "distance_from_52w_low": 0.53921125, "relative_strength": 0.38964654, "local_beta": 0.0018, "volatility_252d": 0.332282, "volatility_60d": 0.731144, "max_drawdown_12m": -0.20171071, "revenue_ttm": 4049000000, "gross_profit_ttm": 1750000000, "ebit_ttm": 570000000, "ebitda_ttm": 696000000, "net_income_ttm": 237000000, "eps_diluted_ttm": 3.66000002, "operating_cash_flow_ttm": 910000000, "capital_expenditure_ttm": 173000000, "fcf_ttm": 1083000000, "dividends_paid_ttm": 227000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 366000000, "cash_and_equivalents": 254000000, "total_current_assets": 1589000000, "total_current_liabilities": 1377000000, "net_ppe": null, "total_assets": 6840000000, "total_debt": 5736000000, "total_equity": -1023000000, "net_working_capital": 903000000, "book_value_per_share": -15.79822794, "retained_earnings": 2453000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2194000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 52, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 31, "rank_pcf": 18, "rank_ev_ebitda": 62, "rank_ev_ebit": 64, "rank_earnings_yield": 52, "rank_fcf_yield": 37, "rank_dividend_yield": 15, "rank_shareholder_yield": 16, "rank_total_yield": 16, "rank_roe": 85, "rank_roc": 50, "rank_roic": 43, "rank_gross_margin": 53, "rank_fcf_margin": 35, "rank_piotroski": 41, "rank_accruals": 21, "rank_sue": 50, "rank_eps_growth_1y": 89, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 60, "rank_momentum_12m": 24, "rank_momentum_12m_ex1m": 31, "rank_relative_strength": 23, "value_composite": 29, "quality_composite": 29, "momentum_composite": 17, "growth_composite": 90, "yield_composite": 11, "svqf_composite": 76, "vc1_composite": 26, "vc2_composite": 20, "vc3_composite": 20, "trending_value_composite": null, "overall_composite": 11, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 33, "small_cap_core_rank": 25, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 71.7, "os": 0.89, "value": 0.71, "quality": 0.71, "momentum": 0.83, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 19.5902, "earnings_yield": 0.051, "shareholder_yield": 0.0489, "roe": -0.2317, "momentum_12_1": 0.3666, "complete_fields": { "id": 5122, "ticker_id": 3992, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:55.503690+00:00", "batch_id": "", "os_score_delta": null, "price_close": 71.7, "market_cap": 4642868826.6, "market_cap_usd": 4642868826.6, "enterprise_value": 10124868826.6, "shares_outstanding": 64754098, "fx_rate_to_usd": null, "pe_ratio": 19.59016383, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.14667049, "pcf_ratio": 5.10205366, "pfcf_ratio": 4.28704416, "ev_ebitda": 14.54722533, "ev_ebit": 17.76292777, "ev_sales": 2.50058504, "ev_fcf": 9.34890935, "earnings_yield": 0.05104603, "fcf_yield": 0.10696435, "dividend_yield": 0.04889218, "buyback_yield": 0, "shareholder_yield": 0.04889218, "debt_paydown_yield": null, "total_yield": 0.04889218, "gross_margin": 0.43220548, "operating_margin": 0.1407755, "net_margin": 0.05853297, "ebitda_margin": 0.17189429, "fcf_margin": 0.26747345, "roe": -0.23167155, "roa": 0.03464912, "roic": 0.08781458, "roc_greenblatt": null, "asset_turnover": 0.59195906, "cash_conversion": 4.56962025, "accruals_ratio": -0.09839181, "sbc_to_revenue": 0.02025191, "debt_to_equity": -7.68621701, "net_debt_to_ebitda": 7.87643678, "debt_to_assets": 0.83859649, "interest_coverage": 1.55737705, "current_ratio": 1.15395788, "quick_ratio": 0.29484386, "net_debt": 5482000000, "revenue_growth_1y": 0.04275045, "revenue_growth_3y_cagr": 0.04074337, "revenue_growth_5y_cagr": 0.13233795, "eps_growth_1y": -0.43301435, "eps_growth_3y_cagr": -0.13631932, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.73836276, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": 1.76051032, "earnings_stability_5y": 0.742343, "revenue_stability_5y": 0.191155, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.08999696, "price_return_3m": -0.01124587, "price_return_6m": 0.06374614, "price_return_9m": 0.17337662, "price_return_12m": 0.48961013, "price_return_12m_ex1m": 0.36661861, "distance_from_52w_high": -0.0846419, "distance_from_52w_low": 0.53921125, "relative_strength": 0.38964654, "local_beta": 0.0018, "volatility_252d": 0.332282, "volatility_60d": 0.731144, "max_drawdown_12m": -0.20171071, "revenue_ttm": 4049000000, "gross_profit_ttm": 1750000000, "ebit_ttm": 570000000, "ebitda_ttm": 696000000, "net_income_ttm": 237000000, "eps_diluted_ttm": 3.66000002, "operating_cash_flow_ttm": 910000000, "capital_expenditure_ttm": 173000000, "fcf_ttm": 1083000000, "dividends_paid_ttm": 227000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 366000000, "cash_and_equivalents": 254000000, "total_current_assets": 1589000000, "total_current_liabilities": 1377000000, "net_ppe": null, "total_assets": 6840000000, "total_debt": 5736000000, "total_equity": -1023000000, "net_working_capital": 903000000, "book_value_per_share": -15.79822794, "retained_earnings": 2453000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2194000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 52, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 31, "rank_pcf": 18, "rank_ev_ebitda": 62, "rank_ev_ebit": 64, "rank_earnings_yield": 52, "rank_fcf_yield": 37, "rank_dividend_yield": 15, "rank_shareholder_yield": 16, "rank_total_yield": 16, "rank_roe": 85, "rank_roc": 50, "rank_roic": 43, "rank_gross_margin": 53, "rank_fcf_margin": 35, "rank_piotroski": 41, "rank_accruals": 21, "rank_sue": 50, "rank_eps_growth_1y": 89, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 60, "rank_momentum_12m": 24, "rank_momentum_12m_ex1m": 31, "rank_relative_strength": 23, "value_composite": 29, "quality_composite": 29, "momentum_composite": 17, "growth_composite": 90, "yield_composite": 11, "svqf_composite": 76, "vc1_composite": 26, "vc2_composite": 20, "vc3_composite": 20, "trending_value_composite": null, "overall_composite": 11, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 33, "small_cap_core_rank": 25, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:38:46.143619+00:00", "is_restated": false, "income_statement": { "revenue": 4021000000, "cost_of_revenue": 2928000000, "gross_profit": 1093000000, "ebit": 704000000, "ebitda": 828000000, "pretax_income": 337000000, "tax_provision": 107000000, "net_income": 230000000, "net_income_to_common": 230000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 253000000, "total_current_assets": 1546000000, "total_assets": 6760000000, "short_term_debt": 945000000, "long_term_debt": 5580000000, "total_debt": 6525000000, "total_liabilities": 7742000000, "total_equity": -982000000, "shares_outstanding": 66900000, "goodwill_and_intangibles": 1173000000 }, "cash_flow": { "operating_cash_flow": 640000000, "capital_expenditure": 117000000, "free_cash_flow": 757000000, "dividends_paid": 149000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 341723, "ticker_id": 3992, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:38:46.143619+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "704000000", "ebitda": "828000000", "netIncome": "230000000", "grossProfit": "1093000000", "depreciation": "None", "totalRevenue": "4021000000", "costOfRevenue": "2928000000", "interestIncome": "223000000", "incomeBeforeTax": "337000000", "interestExpense": "367000000", "operatingIncome": "717000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "107000000", "reportedCurrency": "USD", "netInterestIncome": "-223000000", "nonInterestIncome": "None", "operatingExpenses": "376000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2928000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124000000", "sellingGeneralAndAdministrative": "498000000", "netIncomeFromContinuingOperations": "230000000" }, "balance": { "goodwill": "972000000", "inventory": "1128000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "6760000000", "longTermDebt": "5580000000", "shortTermDebt": "945000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "201000000", "reportedCurrency": "USD", "retainedEarnings": "2412000000", "totalLiabilities": "7742000000", "otherCurrentAssets": "173000000", "totalCurrentAssets": "1546000000", "currentLongTermDebt": "None", "longTermInvestments": "18000000", "shortTermInvestments": "13000000", "currentNetReceivables": "165000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2408000000", "currentAccountsPayable": "62000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "616000000", "shortLongTermDebtTotal": "4908000000", "totalShareholderEquity": "-982000000", "capitalLeaseObligations": "154000000", "otherCurrentLiabilities": "883000000", "totalCurrentLiabilities": "945000000", "otherNonCurrentLiabilities": "28000000", "totalNonCurrentLiabilities": "6797000000", "cashAndShortTermInvestments": "253000000", "commonStockSharesOutstanding": "66900000", "intangibleAssetsExcludingGoodwill": "201000000", "cashAndCashEquivalentsAtCarryingValue": "253000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "230000000", "profitLoss": "None", "dividendPayout": "149000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-68000000", "operatingCashflow": "640000000", "capitalExpenditures": "117000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-443000000", "cashflowFromInvestment": "-107000000", "stockBasedCompensation": "57000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "149000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-301000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4021000000, "cost_of_revenue": 2928000000, "gross_profit": 1093000000, "research_and_development": null, "selling_general_admin": 498000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 704000000, "depreciation_amortisation": 124000000, "ebitda": 828000000, "interest_expense": 367000000, "interest_income": null, "other_non_operating": null, "pretax_income": 337000000, "tax_provision": 107000000, "effective_tax_rate": null, "net_income": 230000000, "net_income_continuing_ops": 230000000, "net_income_to_common": 230000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 253000000, "short_term_investments": 13000000, "net_receivables": 165000000, "inventory": 1128000000, "other_current_assets": null, "total_current_assets": 1546000000, "net_ppe": null, "goodwill": 972000000, "intangible_assets": 201000000, "goodwill_and_intangibles": 1173000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2408000000, "total_assets": 6760000000, "short_term_debt": 945000000, "accounts_payable": 62000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 945000000, "long_term_debt": 5580000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6797000000, "total_liabilities": 7742000000, "total_debt": 6525000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2412000000, "total_equity": -982000000, "shares_outstanding": 66900000, "operating_cash_flow": 640000000, "stock_based_compensation": 57000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 117000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -107000000, "dividends_paid": 149000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -443000000, "free_cash_flow": 757000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "704000000", "ebitda": "828000000", "netIncome": "230000000", "grossProfit": "1093000000", "depreciation": "None", "totalRevenue": "4021000000", "costOfRevenue": "2928000000", "interestIncome": "223000000", "incomeBeforeTax": "337000000", "interestExpense": "367000000", "operatingIncome": "717000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "107000000", "reportedCurrency": "USD", "netInterestIncome": "-223000000", "nonInterestIncome": "None", "operatingExpenses": "376000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2928000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124000000", "sellingGeneralAndAdministrative": "498000000", "netIncomeFromContinuingOperations": "230000000" }, "balance": { "goodwill": "972000000", "inventory": "1128000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "6760000000", "longTermDebt": "5580000000", "shortTermDebt": "945000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "201000000", "reportedCurrency": "USD", "retainedEarnings": "2412000000", "totalLiabilities": "7742000000", "otherCurrentAssets": "173000000", "totalCurrentAssets": "1546000000", "currentLongTermDebt": "None", "longTermInvestments": "18000000", "shortTermInvestments": "13000000", "currentNetReceivables": "165000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2408000000", "currentAccountsPayable": "62000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "616000000", "shortLongTermDebtTotal": "4908000000", "totalShareholderEquity": "-982000000", "capitalLeaseObligations": "154000000", "otherCurrentLiabilities": "883000000", "totalCurrentLiabilities": "945000000", "otherNonCurrentLiabilities": "28000000", "totalNonCurrentLiabilities": "6797000000", "cashAndShortTermInvestments": "253000000", "commonStockSharesOutstanding": "66900000", "intangibleAssetsExcludingGoodwill": "201000000", "cashAndCashEquivalentsAtCarryingValue": "253000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "230000000", "profitLoss": "None", "dividendPayout": "149000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-68000000", "operatingCashflow": "640000000", "capitalExpenditures": "117000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-443000000", "cashflowFromInvestment": "-107000000", "stockBasedCompensation": "57000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "149000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-301000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124000000", "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": "2026-06-07T03:38:46.143619+00:00", "is_restated": false, "income_statement": { "revenue": 3864000000, "cost_of_revenue": 1972000000, "gross_profit": 1892000000, "ebit": 762000000, "ebitda": 877000000, "pretax_income": 513000000, "tax_provision": 135000000, "net_income": 411000000, "net_income_to_common": 411000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 167000000, "total_current_assets": 4777000000, "total_assets": 6735000000, "short_term_debt": 603000000, "long_term_debt": 5570000000, "total_debt": 6173000000, "total_liabilities": 7615000000, "total_equity": -881000000, "shares_outstanding": 70700000, "goodwill_and_intangibles": 1175000000 }, "cash_flow": { "operating_cash_flow": 464000000, "capital_expenditure": 81000000, "free_cash_flow": 545000000, "dividends_paid": 142000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 341728, "ticker_id": 3992, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:38:46.143619+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "762000000", "ebitda": "877000000", "netIncome": "411000000", "grossProfit": "1892000000", "depreciation": "None", "totalRevenue": "3864000000", "costOfRevenue": "1972000000", "interestIncome": "14000000", "incomeBeforeTax": "513000000", "interestExpense": "249000000", "operatingIncome": "733000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "135000000", "reportedCurrency": "USD", "netInterestIncome": "-235000000", "nonInterestIncome": "None", "operatingExpenses": "1159000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1972000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115000000", "sellingGeneralAndAdministrative": "475000000", "netIncomeFromContinuingOperations": "378000000" }, "balance": { "goodwill": "966000000", "inventory": "1227000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6735000000", "longTermDebt": "5570000000", "shortTermDebt": "603000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "209000000", "reportedCurrency": "USD", "retainedEarnings": "2334000000", "totalLiabilities": "7615000000", "otherCurrentAssets": "412000000", "totalCurrentAssets": "4777000000", "currentLongTermDebt": "None", "longTermInvestments": "18000000", "shortTermInvestments": "17000000", "currentNetReceivables": "2954000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1958000000", "currentAccountsPayable": "67000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "638000000", "shortLongTermDebtTotal": "5670000000", "totalShareholderEquity": "-881000000", "capitalLeaseObligations": "100000000", "otherCurrentLiabilities": "585000000", "totalCurrentLiabilities": "1169000000", "otherNonCurrentLiabilities": "23000000", "totalNonCurrentLiabilities": "6446000000", "cashAndShortTermInvestments": "167000000", "commonStockSharesOutstanding": "70700000", "intangibleAssetsExcludingGoodwill": "209000000", "cashAndCashEquivalentsAtCarryingValue": "167000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "378000000", "profitLoss": "None", "dividendPayout": "142000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-16000000", "operatingCashflow": "464000000", "capitalExpenditures": "81000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-458000000", "cashflowFromInvestment": "-124000000", "stockBasedCompensation": "41000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "142000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-234000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3864000000, "cost_of_revenue": 1972000000, "gross_profit": 1892000000, "research_and_development": null, "selling_general_admin": 475000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 762000000, "depreciation_amortisation": 115000000, "ebitda": 877000000, "interest_expense": 249000000, "interest_income": null, "other_non_operating": null, "pretax_income": 513000000, "tax_provision": 135000000, "effective_tax_rate": null, "net_income": 411000000, "net_income_continuing_ops": 378000000, "net_income_to_common": 411000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 167000000, "short_term_investments": 17000000, "net_receivables": 2954000000, "inventory": 1227000000, "other_current_assets": null, "total_current_assets": 4777000000, "net_ppe": null, "goodwill": 966000000, "intangible_assets": 209000000, "goodwill_and_intangibles": 1175000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1958000000, "total_assets": 6735000000, "short_term_debt": 603000000, "accounts_payable": 67000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1169000000, "long_term_debt": 5570000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6446000000, "total_liabilities": 7615000000, "total_debt": 6173000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2334000000, "total_equity": -881000000, "shares_outstanding": 70700000, "operating_cash_flow": 464000000, "stock_based_compensation": 41000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -124000000, "dividends_paid": 142000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -458000000, "free_cash_flow": 545000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "762000000", "ebitda": "877000000", "netIncome": "411000000", "grossProfit": "1892000000", "depreciation": "None", "totalRevenue": "3864000000", "costOfRevenue": "1972000000", "interestIncome": "14000000", "incomeBeforeTax": "513000000", "interestExpense": "249000000", "operatingIncome": "733000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "135000000", "reportedCurrency": "USD", "netInterestIncome": "-235000000", "nonInterestIncome": "None", "operatingExpenses": "1159000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1972000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115000000", "sellingGeneralAndAdministrative": "475000000", "netIncomeFromContinuingOperations": "378000000" }, "balance": { "goodwill": "966000000", "inventory": "1227000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6735000000", "longTermDebt": "5570000000", "shortTermDebt": "603000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "209000000", "reportedCurrency": "USD", "retainedEarnings": "2334000000", "totalLiabilities": "7615000000", "otherCurrentAssets": "412000000", "totalCurrentAssets": "4777000000", "currentLongTermDebt": "None", "longTermInvestments": "18000000", "shortTermInvestments": "17000000", "currentNetReceivables": "2954000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1958000000", "currentAccountsPayable": "67000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "638000000", "shortLongTermDebtTotal": "5670000000", "totalShareholderEquity": "-881000000", "capitalLeaseObligations": "100000000", "otherCurrentLiabilities": "585000000", "totalCurrentLiabilities": "1169000000", "otherNonCurrentLiabilities": "23000000", "totalNonCurrentLiabilities": "6446000000", "cashAndShortTermInvestments": "167000000", "commonStockSharesOutstanding": "70700000", "intangibleAssetsExcludingGoodwill": "209000000", "cashAndCashEquivalentsAtCarryingValue": "167000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "378000000", "profitLoss": "None", "dividendPayout": "142000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-16000000", "operatingCashflow": "464000000", "capitalExpenditures": "81000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-458000000", "cashflowFromInvestment": "-124000000", "stockBasedCompensation": "41000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "142000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-234000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115000000", "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": "2026-06-07T03:38:46.143619+00:00", "is_restated": false, "income_statement": { "revenue": 3750000000, "cost_of_revenue": 1929000000, "gross_profit": 1821000000, "ebit": 736000000, "ebitda": 848000000, "pretax_income": 485000000, "tax_provision": 94000000, "net_income": 396000000, "net_income_to_common": 396000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 282000000, "total_current_assets": 4757000000, "total_assets": 6738000000, "short_term_debt": 442000000, "long_term_debt": 5626000000, "total_debt": 6068000000, "total_liabilities": 7655000000, "total_equity": -917000000, "shares_outstanding": 75000000, "goodwill_and_intangibles": 1161000000 }, "cash_flow": { "operating_cash_flow": 350000000, "capital_expenditure": 74000000, "free_cash_flow": 424000000, "dividends_paid": 136000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 341733, "ticker_id": 3992, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:38:46.143619+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "736000000", "ebitda": "848000000", "netIncome": "396000000", "grossProfit": "1821000000", "depreciation": "None", "totalRevenue": "3750000000", "costOfRevenue": "1929000000", "interestIncome": "13000000", "incomeBeforeTax": "485000000", "interestExpense": "251000000", "operatingIncome": "720000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "94000000", "reportedCurrency": "USD", "netInterestIncome": "-238000000", "nonInterestIncome": "None", "operatingExpenses": "1101000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1929000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112000000", "sellingGeneralAndAdministrative": "454000000", "netIncomeFromContinuingOperations": "391000000" }, "balance": { "goodwill": "962000000", "inventory": "1135000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6738000000", "longTermDebt": "5626000000", "shortTermDebt": "442000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "199000000", "reportedCurrency": "USD", "retainedEarnings": "2067000000", "totalLiabilities": "7655000000", "otherCurrentAssets": "570000000", "totalCurrentAssets": "4757000000", "currentLongTermDebt": "None", "longTermInvestments": "19000000", "shortTermInvestments": "32000000", "currentNetReceivables": "2893000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1981000000", "currentAccountsPayable": "73000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "701000000", "shortLongTermDebtTotal": "5733000000", "totalShareholderEquity": "-917000000", "capitalLeaseObligations": "107000000", "otherCurrentLiabilities": "1083000000", "totalCurrentLiabilities": "1168000000", "otherNonCurrentLiabilities": "33000000", "totalNonCurrentLiabilities": "6487000000", "cashAndShortTermInvestments": "282000000", "commonStockSharesOutstanding": "75000000", "intangibleAssetsExcludingGoodwill": "199000000", "cashAndCashEquivalentsAtCarryingValue": "282000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "391000000", "profitLoss": "None", "dividendPayout": "136000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "25000000", "operatingCashflow": "350000000", "capitalExpenditures": "74000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-500000000", "cashflowFromInvestment": "-80000000", "stockBasedCompensation": "38000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "136000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-309000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3750000000, "cost_of_revenue": 1929000000, "gross_profit": 1821000000, "research_and_development": 0.13, "selling_general_admin": 454000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 736000000, "depreciation_amortisation": 112000000, "ebitda": 848000000, "interest_expense": 251000000, "interest_income": null, "other_non_operating": null, "pretax_income": 485000000, "tax_provision": 94000000, "effective_tax_rate": null, "net_income": 396000000, "net_income_continuing_ops": 391000000, "net_income_to_common": 396000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 282000000, "short_term_investments": 32000000, "net_receivables": 2893000000, "inventory": 1135000000, "other_current_assets": null, "total_current_assets": 4757000000, "net_ppe": null, "goodwill": 962000000, "intangible_assets": 199000000, "goodwill_and_intangibles": 1161000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1981000000, "total_assets": 6738000000, "short_term_debt": 442000000, "accounts_payable": 73000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1168000000, "long_term_debt": 5626000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6487000000, "total_liabilities": 7655000000, "total_debt": 6068000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2067000000, "total_equity": -917000000, "shares_outstanding": 75000000, "operating_cash_flow": 350000000, "stock_based_compensation": 38000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 74000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -80000000, "dividends_paid": 136000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -500000000, "free_cash_flow": 424000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "736000000", "ebitda": "848000000", "netIncome": "396000000", "grossProfit": "1821000000", "depreciation": "None", "totalRevenue": "3750000000", "costOfRevenue": "1929000000", "interestIncome": "13000000", "incomeBeforeTax": "485000000", "interestExpense": "251000000", "operatingIncome": "720000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "94000000", "reportedCurrency": "USD", "netInterestIncome": "-238000000", "nonInterestIncome": "None", "operatingExpenses": "1101000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1929000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112000000", "sellingGeneralAndAdministrative": "454000000", "netIncomeFromContinuingOperations": "391000000" }, "balance": { "goodwill": "962000000", "inventory": "1135000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6738000000", "longTermDebt": "5626000000", "shortTermDebt": "442000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "199000000", "reportedCurrency": "USD", "retainedEarnings": "2067000000", "totalLiabilities": "7655000000", "otherCurrentAssets": "570000000", "totalCurrentAssets": "4757000000", "currentLongTermDebt": "None", "longTermInvestments": "19000000", "shortTermInvestments": "32000000", "currentNetReceivables": "2893000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1981000000", "currentAccountsPayable": "73000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "701000000", "shortLongTermDebtTotal": "5733000000", "totalShareholderEquity": "-917000000", "capitalLeaseObligations": "107000000", "otherCurrentLiabilities": "1083000000", "totalCurrentLiabilities": "1168000000", "otherNonCurrentLiabilities": "33000000", "totalNonCurrentLiabilities": "6487000000", "cashAndShortTermInvestments": "282000000", "commonStockSharesOutstanding": "75000000", "intangibleAssetsExcludingGoodwill": "199000000", "cashAndCashEquivalentsAtCarryingValue": "282000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "391000000", "profitLoss": "None", "dividendPayout": "136000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "25000000", "operatingCashflow": "350000000", "capitalExpenditures": "74000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-500000000", "cashflowFromInvestment": "-80000000", "stockBasedCompensation": "38000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "136000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-309000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112000000", "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": "2026-06-07T03:38:46.143619+00:00", "is_restated": false, "income_statement": { "revenue": 3567000000, "cost_of_revenue": 1839000000, "gross_profit": 1728000000, "ebit": 681000000, "ebitda": 800000000, "pretax_income": 486000000, "tax_provision": 130000000, "net_income": 357000000, "net_income_to_common": 357000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 550000000, "total_current_assets": 4757000000, "total_assets": 6757000000, "short_term_debt": 629000000, "long_term_debt": 5631000000, "total_debt": 6260000000, "total_liabilities": 7661000000, "total_equity": -904000000, "shares_outstanding": 84200000, "goodwill_and_intangibles": 1162000000 }, "cash_flow": { "operating_cash_flow": 442000000, "capital_expenditure": 52000000, "free_cash_flow": 494000000, "dividends_paid": 135000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 341738, "ticker_id": 3992, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:38:46.143619+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "681000000", "ebitda": "800000000", "netIncome": "357000000", "grossProfit": "1728000000", "depreciation": "None", "totalRevenue": "3567000000", "costOfRevenue": "1839000000", "interestIncome": "6000000", "incomeBeforeTax": "486000000", "interestExpense": "195000000", "operatingIncome": "653000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "130000000", "reportedCurrency": "USD", "netInterestIncome": "-189000000", "nonInterestIncome": "None", "operatingExpenses": "1075000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.14", "otherNonOperatingIncome": "6000000", "costofGoodsAndServicesSold": "1839000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119000000", "sellingGeneralAndAdministrative": "479000000", "netIncomeFromContinuingOperations": "356000000" }, "balance": { "goodwill": "955000000", "inventory": "1193000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6757000000", "longTermDebt": "5631000000", "shortTermDebt": "629000000", "treasuryStock": "-6886000000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "207000000", "reportedCurrency": "USD", "retainedEarnings": "1808000000", "totalLiabilities": "7661000000", "otherCurrentAssets": "362000000", "totalCurrentAssets": "4757000000", "currentLongTermDebt": "None", "longTermInvestments": "18000000", "shortTermInvestments": "12000000", "currentNetReceivables": "2640000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2000000000", "currentAccountsPayable": "65000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "658000000", "shortLongTermDebtTotal": "6271000000", "totalShareholderEquity": "-904000000", "capitalLeaseObligations": "122000000", "otherCurrentLiabilities": "31000000", "totalCurrentLiabilities": "1136000000", "otherNonCurrentLiabilities": "1973000000", "totalNonCurrentLiabilities": "6525000000", "cashAndShortTermInvestments": "550000000", "commonStockSharesOutstanding": "84200000", "intangibleAssetsExcludingGoodwill": "207000000", "cashAndCashEquivalentsAtCarryingValue": "550000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "356000000", "profitLoss": "None", "dividendPayout": "135000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "31000000", "operatingCashflow": "442000000", "capitalExpenditures": "52000000", "changeInReceivables": "-28000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-196000000", "cashflowFromInvestment": "-50000000", "stockBasedCompensation": "45000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "135000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "196000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-351000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3567000000, "cost_of_revenue": 1839000000, "gross_profit": 1728000000, "research_and_development": 0.14, "selling_general_admin": 479000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 681000000, "depreciation_amortisation": 119000000, "ebitda": 800000000, "interest_expense": 195000000, "interest_income": null, "other_non_operating": null, "pretax_income": 486000000, "tax_provision": 130000000, "effective_tax_rate": null, "net_income": 357000000, "net_income_continuing_ops": 356000000, "net_income_to_common": 357000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 550000000, "short_term_investments": 12000000, "net_receivables": 2640000000, "inventory": 1193000000, "other_current_assets": null, "total_current_assets": 4757000000, "net_ppe": null, "goodwill": 955000000, "intangible_assets": 207000000, "goodwill_and_intangibles": 1162000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2000000000, "total_assets": 6757000000, "short_term_debt": 629000000, "accounts_payable": 65000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1136000000, "long_term_debt": 5631000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6525000000, "total_liabilities": 7661000000, "total_debt": 6260000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1808000000, "total_equity": -904000000, "shares_outstanding": 84200000, "operating_cash_flow": 442000000, "stock_based_compensation": 45000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50000000, "dividends_paid": 135000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -196000000, "free_cash_flow": 494000000, "net_change_in_cash": 196000000 }, "raw_data": { "income": { "ebit": "681000000", "ebitda": "800000000", "netIncome": "357000000", "grossProfit": "1728000000", "depreciation": "None", "totalRevenue": "3567000000", "costOfRevenue": "1839000000", "interestIncome": "6000000", "incomeBeforeTax": "486000000", "interestExpense": "195000000", "operatingIncome": "653000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "130000000", "reportedCurrency": "USD", "netInterestIncome": "-189000000", "nonInterestIncome": "None", "operatingExpenses": "1075000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.14", "otherNonOperatingIncome": "6000000", "costofGoodsAndServicesSold": "1839000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119000000", "sellingGeneralAndAdministrative": "479000000", "netIncomeFromContinuingOperations": "356000000" }, "balance": { "goodwill": "955000000", "inventory": "1193000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6757000000", "longTermDebt": "5631000000", "shortTermDebt": "629000000", "treasuryStock": "-6886000000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "207000000", "reportedCurrency": "USD", "retainedEarnings": "1808000000", "totalLiabilities": "7661000000", "otherCurrentAssets": "362000000", "totalCurrentAssets": "4757000000", "currentLongTermDebt": "None", "longTermInvestments": "18000000", "shortTermInvestments": "12000000", "currentNetReceivables": "2640000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2000000000", "currentAccountsPayable": "65000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "658000000", "shortLongTermDebtTotal": "6271000000", "totalShareholderEquity": "-904000000", "capitalLeaseObligations": "122000000", "otherCurrentLiabilities": "31000000", "totalCurrentLiabilities": "1136000000", "otherNonCurrentLiabilities": "1973000000", "totalNonCurrentLiabilities": "6525000000", "cashAndShortTermInvestments": "550000000", "commonStockSharesOutstanding": "84200000", "intangibleAssetsExcludingGoodwill": "207000000", "cashAndCashEquivalentsAtCarryingValue": "550000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "356000000", "profitLoss": "None", "dividendPayout": "135000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "31000000", "operatingCashflow": "442000000", "capitalExpenditures": "52000000", "changeInReceivables": "-28000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-196000000", "cashflowFromInvestment": "-50000000", "stockBasedCompensation": "45000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "135000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "196000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-351000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119000000", "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": "2026-06-07T03:38:46.143619+00:00", "is_restated": false, "income_statement": { "revenue": 3134000000, "cost_of_revenue": 1564000000, "gross_profit": 1570000000, "ebit": 627000000, "ebitda": 751000000, "pretax_income": 429000000, "tax_provision": 116000000, "net_income": 308000000, "net_income_to_common": 308000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 369000000, "total_current_assets": 4488000000, "total_assets": 6588000000, "short_term_debt": 431000000, "long_term_debt": 5304000000, "total_debt": 5735000000, "total_liabilities": 7382000000, "total_equity": -794000000, "shares_outstanding": 86500000, "goodwill_and_intangibles": 1180000000 }, "cash_flow": { "operating_cash_flow": 568000000, "capital_expenditure": 57000000, "free_cash_flow": 625000000, "dividends_paid": 109000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 341743, "ticker_id": 3992, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:38:46.143619+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "627000000", "ebitda": "751000000", "netIncome": "308000000", "grossProfit": "1570000000", "depreciation": "None", "totalRevenue": "3134000000", "costOfRevenue": "1564000000", "interestIncome": "3000000", "incomeBeforeTax": "429000000", "interestExpense": "198000000", "operatingIncome": "618000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "116000000", "reportedCurrency": "USD", "netInterestIncome": "-195000000", "nonInterestIncome": "None", "operatingExpenses": "952000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.14", "otherNonOperatingIncome": "9000000", "costofGoodsAndServicesSold": "1564000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124000000", "sellingGeneralAndAdministrative": "434000000", "netIncomeFromContinuingOperations": "313000000" }, "balance": { "goodwill": "961000000", "inventory": "1216000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6588000000", "longTermDebt": "5304000000", "shortTermDebt": "431000000", "treasuryStock": "-6534000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "219000000", "reportedCurrency": "USD", "retainedEarnings": "1587000000", "totalLiabilities": "7382000000", "otherCurrentAssets": "374000000", "totalCurrentAssets": "4488000000", "currentLongTermDebt": "None", "longTermInvestments": "21000000", "shortTermInvestments": "27000000", "currentNetReceivables": "2502000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2100000000", "currentAccountsPayable": "62000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "689000000", "shortLongTermDebtTotal": "5744000000", "totalShareholderEquity": "-794000000", "capitalLeaseObligations": "145000000", "otherCurrentLiabilities": "274000000", "totalCurrentLiabilities": "1159000000", "otherNonCurrentLiabilities": "36000000", "totalNonCurrentLiabilities": "6223000000", "cashAndShortTermInvestments": "369000000", "commonStockSharesOutstanding": "86500000", "intangibleAssetsExcludingGoodwill": "219000000", "cashAndCashEquivalentsAtCarryingValue": "369000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "313000000", "profitLoss": "None", "dividendPayout": "109000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-6000000", "operatingCashflow": "568000000", "capitalExpenditures": "57000000", "changeInReceivables": "-15000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1288000000", "cashflowFromInvestment": "-93000000", "stockBasedCompensation": "32000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "109000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-813000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3134000000, "cost_of_revenue": 1564000000, "gross_profit": 1570000000, "research_and_development": 0.14, "selling_general_admin": 434000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 627000000, "depreciation_amortisation": 124000000, "ebitda": 751000000, "interest_expense": 198000000, "interest_income": null, "other_non_operating": null, "pretax_income": 429000000, "tax_provision": 116000000, "effective_tax_rate": null, "net_income": 308000000, "net_income_continuing_ops": 313000000, "net_income_to_common": 308000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 369000000, "short_term_investments": 27000000, "net_receivables": 2502000000, "inventory": 1216000000, "other_current_assets": null, "total_current_assets": 4488000000, "net_ppe": null, "goodwill": 961000000, "intangible_assets": 219000000, "goodwill_and_intangibles": 1180000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2100000000, "total_assets": 6588000000, "short_term_debt": 431000000, "accounts_payable": 62000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1159000000, "long_term_debt": 5304000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6223000000, "total_liabilities": 7382000000, "total_debt": 5735000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1587000000, "total_equity": -794000000, "shares_outstanding": 86500000, "operating_cash_flow": 568000000, "stock_based_compensation": 32000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -93000000, "dividends_paid": 109000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1288000000, "free_cash_flow": 625000000, "net_change_in_cash": -813000000 }, "raw_data": { "income": { "ebit": "627000000", "ebitda": "751000000", "netIncome": "308000000", "grossProfit": "1570000000", "depreciation": "None", "totalRevenue": "3134000000", "costOfRevenue": "1564000000", "interestIncome": "3000000", "incomeBeforeTax": "429000000", "interestExpense": "198000000", "operatingIncome": "618000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "116000000", "reportedCurrency": "USD", "netInterestIncome": "-195000000", "nonInterestIncome": "None", "operatingExpenses": "952000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.14", "otherNonOperatingIncome": "9000000", "costofGoodsAndServicesSold": "1564000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124000000", "sellingGeneralAndAdministrative": "434000000", "netIncomeFromContinuingOperations": "313000000" }, "balance": { "goodwill": "961000000", "inventory": "1216000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6588000000", "longTermDebt": "5304000000", "shortTermDebt": "431000000", "treasuryStock": "-6534000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "219000000", "reportedCurrency": "USD", "retainedEarnings": "1587000000", "totalLiabilities": "7382000000", "otherCurrentAssets": "374000000", "totalCurrentAssets": "4488000000", "currentLongTermDebt": "None", "longTermInvestments": "21000000", "shortTermInvestments": "27000000", "currentNetReceivables": "2502000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2100000000", "currentAccountsPayable": "62000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "689000000", "shortLongTermDebtTotal": "5744000000", "totalShareholderEquity": "-794000000", "capitalLeaseObligations": "145000000", "otherCurrentLiabilities": "274000000", "totalCurrentLiabilities": "1159000000", "otherNonCurrentLiabilities": "36000000", "totalNonCurrentLiabilities": "6223000000", "cashAndShortTermInvestments": "369000000", "commonStockSharesOutstanding": "86500000", "intangibleAssetsExcludingGoodwill": "219000000", "cashAndCashEquivalentsAtCarryingValue": "369000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "313000000", "profitLoss": "None", "dividendPayout": "109000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-6000000", "operatingCashflow": "568000000", "capitalExpenditures": "57000000", "changeInReceivables": "-15000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1288000000", "cashflowFromInvestment": "-93000000", "stockBasedCompensation": "32000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "109000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-813000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124000000", "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": "2026-06-07T03:38:46.143619+00:00", "is_restated": false, "income_statement": { "revenue": 2160000000, "cost_of_revenue": 1228000000, "gross_profit": 932000000, "ebit": -84000000, "ebitda": 42000000, "pretax_income": -276000000, "tax_provision": -23000000, "net_income": -253000000, "net_income_to_common": -253000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1196000000, "total_current_assets": 5617000000, "total_assets": 7613000000, "short_term_debt": 439000000, "long_term_debt": 6411000000, "total_debt": 6850000000, "total_liabilities": 8581000000, "total_equity": -968000000, "shares_outstanding": 86100000, "goodwill_and_intangibles": 1095000000 }, "cash_flow": { "operating_cash_flow": 374000000, "capital_expenditure": 69000000, "free_cash_flow": 443000000, "dividends_paid": 138000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 341748, "ticker_id": 3992, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:38:46.143619+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-84000000", "ebitda": "42000000", "netIncome": "-253000000", "grossProfit": "932000000", "depreciation": "None", "totalRevenue": "2160000000", "costOfRevenue": "1228000000", "interestIncome": "7000000", "incomeBeforeTax": "-276000000", "interestExpense": "192000000", "operatingIncome": "-105000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-23000000", "reportedCurrency": "USD", "netInterestIncome": "-185000000", "nonInterestIncome": "None", "operatingExpenses": "1037000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.12", "otherNonOperatingIncome": "21000000", "costofGoodsAndServicesSold": "1228000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126000000", "sellingGeneralAndAdministrative": "398000000", "netIncomeFromContinuingOperations": "-253000000" }, "balance": { "goodwill": "964000000", "inventory": "1347000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7613000000", "longTermDebt": "6411000000", "shortTermDebt": "439000000", "treasuryStock": "-6508000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "131000000", "reportedCurrency": "USD", "retainedEarnings": "1390000000", "totalLiabilities": "8581000000", "otherCurrentAssets": "26000000", "totalCurrentAssets": "5617000000", "currentLongTermDebt": "None", "longTermInvestments": "26000000", "shortTermInvestments": "35000000", "currentNetReceivables": "2694000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1996000000", "currentAccountsPayable": "62000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "666000000", "shortLongTermDebtTotal": "6857000000", "totalShareholderEquity": "-968000000", "capitalLeaseObligations": "164000000", "otherCurrentLiabilities": "204000000", "totalCurrentLiabilities": "715000000", "otherNonCurrentLiabilities": "98000000", "totalNonCurrentLiabilities": "7866000000", "cashAndShortTermInvestments": "1196000000", "commonStockSharesOutstanding": "86100000", "intangibleAssetsExcludingGoodwill": "131000000", "cashAndCashEquivalentsAtCarryingValue": "1196000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-253000000", "profitLoss": "None", "dividendPayout": "138000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-119000000", "operatingCashflow": "374000000", "capitalExpenditures": "69000000", "changeInReceivables": "30000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "502000000", "cashflowFromInvestment": "-65000000", "stockBasedCompensation": "20000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "138000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "811000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-128000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2160000000, "cost_of_revenue": 1228000000, "gross_profit": 932000000, "research_and_development": 0.12, "selling_general_admin": 398000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -84000000, "depreciation_amortisation": 126000000, "ebitda": 42000000, "interest_expense": 192000000, "interest_income": null, "other_non_operating": null, "pretax_income": -276000000, "tax_provision": -23000000, "effective_tax_rate": null, "net_income": -253000000, "net_income_continuing_ops": -253000000, "net_income_to_common": -253000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1196000000, "short_term_investments": 35000000, "net_receivables": 2694000000, "inventory": 1347000000, "other_current_assets": null, "total_current_assets": 5617000000, "net_ppe": null, "goodwill": 964000000, "intangible_assets": 131000000, "goodwill_and_intangibles": 1095000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1996000000, "total_assets": 7613000000, "short_term_debt": 439000000, "accounts_payable": 62000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 715000000, "long_term_debt": 6411000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7866000000, "total_liabilities": 8581000000, "total_debt": 6850000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1390000000, "total_equity": -968000000, "shares_outstanding": 86100000, "operating_cash_flow": 374000000, "stock_based_compensation": 20000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -65000000, "dividends_paid": 138000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 502000000, "free_cash_flow": 443000000, "net_change_in_cash": 811000000 }, "raw_data": { "income": { "ebit": "-84000000", "ebitda": "42000000", "netIncome": "-253000000", "grossProfit": "932000000", "depreciation": "None", "totalRevenue": "2160000000", "costOfRevenue": "1228000000", "interestIncome": "7000000", "incomeBeforeTax": "-276000000", "interestExpense": "192000000", "operatingIncome": "-105000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-23000000", "reportedCurrency": "USD", "netInterestIncome": "-185000000", "nonInterestIncome": "None", "operatingExpenses": "1037000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.12", "otherNonOperatingIncome": "21000000", "costofGoodsAndServicesSold": "1228000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126000000", "sellingGeneralAndAdministrative": "398000000", "netIncomeFromContinuingOperations": "-253000000" }, "balance": { "goodwill": "964000000", "inventory": "1347000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7613000000", "longTermDebt": "6411000000", "shortTermDebt": "439000000", "treasuryStock": "-6508000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "131000000", "reportedCurrency": "USD", "retainedEarnings": "1390000000", "totalLiabilities": "8581000000", "otherCurrentAssets": "26000000", "totalCurrentAssets": "5617000000", "currentLongTermDebt": "None", "longTermInvestments": "26000000", "shortTermInvestments": "35000000", "currentNetReceivables": "2694000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1996000000", "currentAccountsPayable": "62000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "666000000", "shortLongTermDebtTotal": "6857000000", "totalShareholderEquity": "-968000000", "capitalLeaseObligations": "164000000", "otherCurrentLiabilities": "204000000", "totalCurrentLiabilities": "715000000", "otherNonCurrentLiabilities": "98000000", "totalNonCurrentLiabilities": "7866000000", "cashAndShortTermInvestments": "1196000000", "commonStockSharesOutstanding": "86100000", "intangibleAssetsExcludingGoodwill": "131000000", "cashAndCashEquivalentsAtCarryingValue": "1196000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-253000000", "profitLoss": "None", "dividendPayout": "138000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-119000000", "operatingCashflow": "374000000", "capitalExpenditures": "69000000", "changeInReceivables": "30000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "502000000", "cashflowFromInvestment": "-65000000", "stockBasedCompensation": "20000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "138000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "811000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-128000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126000000", "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": "2026-06-07T03:38:46.143619+00:00", "is_restated": false, "income_statement": { "revenue": 4042000000, "cost_of_revenue": 1940000000, "gross_profit": 2102000000, "ebit": 842000000, "ebitda": 963000000, "pretax_income": 680000000, "tax_provision": 191000000, "net_income": 507000000, "net_income_to_common": 507000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 355000000, "total_current_assets": 5362000000, "total_assets": 7453000000, "short_term_debt": 557000000, "long_term_debt": 5575000000, "total_debt": 6132000000, "total_liabilities": 7977000000, "total_equity": -524000000, "shares_outstanding": 92400000, "goodwill_and_intangibles": 1113000000 }, "cash_flow": { "operating_cash_flow": 452000000, "capital_expenditure": 108000000, "free_cash_flow": 560000000, "dividends_paid": 166000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 341753, "ticker_id": 3992, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:38:46.143619+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "842000000", "ebitda": "963000000", "netIncome": "507000000", "grossProfit": "2102000000", "depreciation": "None", "totalRevenue": "4042000000", "costOfRevenue": "1940000000", "interestIncome": "7000000", "incomeBeforeTax": "680000000", "interestExpense": "162000000", "operatingIncome": "812000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "191000000", "reportedCurrency": "USD", "netInterestIncome": "-155000000", "nonInterestIncome": "None", "operatingExpenses": "1290000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.17", "otherNonOperatingIncome": "30000000", "costofGoodsAndServicesSold": "1940000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121000000", "sellingGeneralAndAdministrative": "491000000", "netIncomeFromContinuingOperations": "489000000" }, "balance": { "goodwill": "970000000", "inventory": "1199000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7453000000", "longTermDebt": "5575000000", "shortTermDebt": "557000000", "treasuryStock": "-6383000000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "143000000", "reportedCurrency": "USD", "retainedEarnings": "1785000000", "totalLiabilities": "7977000000", "otherCurrentAssets": "30000000", "totalCurrentAssets": "5362000000", "currentLongTermDebt": "256000000", "longTermInvestments": "35000000", "shortTermInvestments": "45000000", "currentNetReceivables": "3380000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2091000000", "currentAccountsPayable": "73000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "680000000", "shortLongTermDebtTotal": "6132000000", "totalShareholderEquity": "-524000000", "capitalLeaseObligations": "185000000", "otherCurrentLiabilities": "122000000", "totalCurrentLiabilities": "1313000000", "otherNonCurrentLiabilities": "50000000", "totalNonCurrentLiabilities": "6664000000", "cashAndShortTermInvestments": "355000000", "commonStockSharesOutstanding": "92400000", "intangibleAssetsExcludingGoodwill": "143000000", "cashAndCashEquivalentsAtCarryingValue": "355000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "489000000", "profitLoss": "None", "dividendPayout": "166000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "13000000", "operatingCashflow": "452000000", "capitalExpenditures": "108000000", "changeInReceivables": "-15000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-289000000", "cashflowFromInvestment": "-66000000", "stockBasedCompensation": "24000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "166000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "97000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-340000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4042000000, "cost_of_revenue": 1940000000, "gross_profit": 2102000000, "research_and_development": 0.17, "selling_general_admin": 491000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 842000000, "depreciation_amortisation": 121000000, "ebitda": 963000000, "interest_expense": 162000000, "interest_income": null, "other_non_operating": null, "pretax_income": 680000000, "tax_provision": 191000000, "effective_tax_rate": null, "net_income": 507000000, "net_income_continuing_ops": 489000000, "net_income_to_common": 507000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 355000000, "short_term_investments": 45000000, "net_receivables": 3380000000, "inventory": 1199000000, "other_current_assets": null, "total_current_assets": 5362000000, "net_ppe": null, "goodwill": 970000000, "intangible_assets": 143000000, "goodwill_and_intangibles": 1113000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2091000000, "total_assets": 7453000000, "short_term_debt": 557000000, "accounts_payable": 73000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1313000000, "long_term_debt": 5575000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6664000000, "total_liabilities": 7977000000, "total_debt": 6132000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1785000000, "total_equity": -524000000, "shares_outstanding": 92400000, "operating_cash_flow": 452000000, "stock_based_compensation": 24000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 108000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66000000, "dividends_paid": 166000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -289000000, "free_cash_flow": 560000000, "net_change_in_cash": 97000000 }, "raw_data": { "income": { "ebit": "842000000", "ebitda": "963000000", "netIncome": "507000000", "grossProfit": "2102000000", "depreciation": "None", "totalRevenue": "4042000000", "costOfRevenue": "1940000000", "interestIncome": "7000000", "incomeBeforeTax": "680000000", "interestExpense": "162000000", "operatingIncome": "812000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "191000000", "reportedCurrency": "USD", "netInterestIncome": "-155000000", "nonInterestIncome": "None", "operatingExpenses": "1290000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.17", "otherNonOperatingIncome": "30000000", "costofGoodsAndServicesSold": "1940000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121000000", "sellingGeneralAndAdministrative": "491000000", "netIncomeFromContinuingOperations": "489000000" }, "balance": { "goodwill": "970000000", "inventory": "1199000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7453000000", "longTermDebt": "5575000000", "shortTermDebt": "557000000", "treasuryStock": "-6383000000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "143000000", "reportedCurrency": "USD", "retainedEarnings": "1785000000", "totalLiabilities": "7977000000", "otherCurrentAssets": "30000000", "totalCurrentAssets": "5362000000", "currentLongTermDebt": "256000000", "longTermInvestments": "35000000", "shortTermInvestments": "45000000", "currentNetReceivables": "3380000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2091000000", "currentAccountsPayable": "73000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "680000000", "shortLongTermDebtTotal": "6132000000", "totalShareholderEquity": "-524000000", "capitalLeaseObligations": "185000000", "otherCurrentLiabilities": "122000000", "totalCurrentLiabilities": "1313000000", "otherNonCurrentLiabilities": "50000000", "totalNonCurrentLiabilities": "6664000000", "cashAndShortTermInvestments": "355000000", "commonStockSharesOutstanding": "92400000", "intangibleAssetsExcludingGoodwill": "143000000", "cashAndCashEquivalentsAtCarryingValue": "355000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "489000000", "profitLoss": "None", "dividendPayout": "166000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "13000000", "operatingCashflow": "452000000", "capitalExpenditures": "108000000", "changeInReceivables": "-15000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-289000000", "cashflowFromInvestment": "-66000000", "stockBasedCompensation": "24000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "166000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "97000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-340000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121000000", "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": "2026-06-07T03:38:46.143619+00:00", "is_restated": false, "income_statement": { "revenue": 3931000000, "cost_of_revenue": 1913000000, "gross_profit": 2018000000, "ebit": 566000000, "ebitda": 704000000, "pretax_income": 396000000, "tax_provision": 130000000, "net_income": 672000000, "net_income_to_common": 672000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 218000000, "total_current_assets": 5229000000, "total_assets": 7158000000, "short_term_debt": 117000000, "long_term_debt": 5238000000, "total_debt": 5355000000, "total_liabilities": 7727000000, "total_equity": -569000000, "shares_outstanding": 99200000, "goodwill_and_intangibles": 1031000000 }, "cash_flow": { "operating_cash_flow": 442000000, "capital_expenditure": 99000000, "free_cash_flow": 541000000, "dividends_paid": 194000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 341758, "ticker_id": 3992, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:38:46.143619+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "566000000", "ebitda": "704000000", "netIncome": "672000000", "grossProfit": "2018000000", "depreciation": "None", "totalRevenue": "3931000000", "costOfRevenue": "1913000000", "interestIncome": "5000000", "incomeBeforeTax": "396000000", "interestExpense": "170000000", "operatingIncome": "523000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "130000000", "reportedCurrency": "USD", "netInterestIncome": "-165000000", "nonInterestIncome": "None", "operatingExpenses": "1495000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "43000000", "costofGoodsAndServicesSold": "1913000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138000000", "sellingGeneralAndAdministrative": "513000000", "netIncomeFromContinuingOperations": "266000000" }, "balance": { "goodwill": "922000000", "inventory": "1224000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7158000000", "longTermDebt": "5238000000", "shortTermDebt": "117000000", "treasuryStock": "-6043000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "109000000", "reportedCurrency": "USD", "retainedEarnings": "1442000000", "totalLiabilities": "7727000000", "otherCurrentAssets": "47000000", "totalCurrentAssets": "5229000000", "currentLongTermDebt": "241000000", "longTermInvestments": "25000000", "shortTermInvestments": "25000000", "currentNetReceivables": "3227000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1929000000", "currentAccountsPayable": "66000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "712000000", "shortLongTermDebtTotal": "5355000000", "totalShareholderEquity": "-569000000", "capitalLeaseObligations": "3000000", "otherCurrentLiabilities": "946000000", "totalCurrentLiabilities": "1647000000", "otherNonCurrentLiabilities": "683000000", "totalNonCurrentLiabilities": "6080000000", "cashAndShortTermInvestments": "218000000", "commonStockSharesOutstanding": "99200000", "intangibleAssetsExcludingGoodwill": "109000000", "cashAndCashEquivalentsAtCarryingValue": "218000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "266000000", "profitLoss": "None", "dividendPayout": "194000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-27000000", "operatingCashflow": "442000000", "capitalExpenditures": "99000000", "changeInReceivables": "-27000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "280000000", "cashflowFromInvestment": "-725000000", "stockBasedCompensation": "129000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "194000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-330000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3931000000, "cost_of_revenue": 1913000000, "gross_profit": 2018000000, "research_and_development": 0.1, "selling_general_admin": 513000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 566000000, "depreciation_amortisation": 138000000, "ebitda": 704000000, "interest_expense": 170000000, "interest_income": null, "other_non_operating": null, "pretax_income": 396000000, "tax_provision": 130000000, "effective_tax_rate": null, "net_income": 672000000, "net_income_continuing_ops": 266000000, "net_income_to_common": 672000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 218000000, "short_term_investments": 25000000, "net_receivables": 3227000000, "inventory": 1224000000, "other_current_assets": null, "total_current_assets": 5229000000, "net_ppe": null, "goodwill": 922000000, "intangible_assets": 109000000, "goodwill_and_intangibles": 1031000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1929000000, "total_assets": 7158000000, "short_term_debt": 117000000, "accounts_payable": 66000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1647000000, "long_term_debt": 5238000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6080000000, "total_liabilities": 7727000000, "total_debt": 5355000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1442000000, "total_equity": -569000000, "shares_outstanding": 99200000, "operating_cash_flow": 442000000, "stock_based_compensation": 129000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 99000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -725000000, "dividends_paid": 194000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 280000000, "free_cash_flow": 541000000, "net_change_in_cash": -3000000 }, "raw_data": { "income": { "ebit": "566000000", "ebitda": "704000000", "netIncome": "672000000", "grossProfit": "2018000000", "depreciation": "None", "totalRevenue": "3931000000", "costOfRevenue": "1913000000", "interestIncome": "5000000", "incomeBeforeTax": "396000000", "interestExpense": "170000000", "operatingIncome": "523000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "130000000", "reportedCurrency": "USD", "netInterestIncome": "-165000000", "nonInterestIncome": "None", "operatingExpenses": "1495000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "43000000", "costofGoodsAndServicesSold": "1913000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138000000", "sellingGeneralAndAdministrative": "513000000", "netIncomeFromContinuingOperations": "266000000" }, "balance": { "goodwill": "922000000", "inventory": "1224000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7158000000", "longTermDebt": "5238000000", "shortTermDebt": "117000000", "treasuryStock": "-6043000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "109000000", "reportedCurrency": "USD", "retainedEarnings": "1442000000", "totalLiabilities": "7727000000", "otherCurrentAssets": "47000000", "totalCurrentAssets": "5229000000", "currentLongTermDebt": "241000000", "longTermInvestments": "25000000", "shortTermInvestments": "25000000", "currentNetReceivables": "3227000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1929000000", "currentAccountsPayable": "66000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "712000000", "shortLongTermDebtTotal": "5355000000", "totalShareholderEquity": "-569000000", "capitalLeaseObligations": "3000000", "otherCurrentLiabilities": "946000000", "totalCurrentLiabilities": "1647000000", "otherNonCurrentLiabilities": "683000000", "totalNonCurrentLiabilities": "6080000000", "cashAndShortTermInvestments": "218000000", "commonStockSharesOutstanding": "99200000", "intangibleAssetsExcludingGoodwill": "109000000", "cashAndCashEquivalentsAtCarryingValue": "218000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "266000000", "profitLoss": "None", "dividendPayout": "194000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-27000000", "operatingCashflow": "442000000", "capitalExpenditures": "99000000", "changeInReceivables": "-27000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "280000000", "cashflowFromInvestment": "-725000000", "stockBasedCompensation": "129000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "194000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-330000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138000000", "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": "2026-06-07T03:38:46.143619+00:00", "is_restated": false, "income_statement": { "revenue": 961000000, "cost_of_revenue": 441000000, "gross_profit": 520000000, "ebit": 159000000, "ebitda": 191000000, "pretax_income": 108000000, "tax_provision": 29000000, "net_income": 79000000, "net_income_to_common": 79000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 254000000, "total_current_assets": 1589000000, "total_assets": 6840000000, "short_term_debt": null, "long_term_debt": 5736000000, "total_debt": 5736000000, "total_liabilities": 7863000000, "total_equity": -1023000000, "shares_outstanding": 64754098, "goodwill_and_intangibles": 1171000000 }, "cash_flow": { "operating_cash_flow": 38000000, "capital_expenditure": 19000000, "free_cash_flow": 57000000, "dividends_paid": 41000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 341721, "ticker_id": 3992, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:38:46.143619+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "159000000", "ebitda": "191000000", "netIncome": "79000000", "grossProfit": "520000000", "depreciation": "None", "totalRevenue": "961000000", "costOfRevenue": "441000000", "interestIncome": "2000000", "incomeBeforeTax": "108000000", "interestExpense": "56000000", "operatingIncome": "159000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "29000000", "reportedCurrency": "USD", "netInterestIncome": "-54000000", "nonInterestIncome": "None", "operatingExpenses": "361000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "441000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32000000", "sellingGeneralAndAdministrative": "121000000", "netIncomeFromContinuingOperations": "79000000" }, "balance": { "goodwill": "971000000", "inventory": "1183000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "6840000000", "longTermDebt": "5736000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "200000000", "reportedCurrency": "USD", "retainedEarnings": "2453000000", "totalLiabilities": "7863000000", "otherCurrentAssets": "None", "totalCurrentAssets": "1589000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "152000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2426000000", "currentAccountsPayable": "63000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5754000000", "totalShareholderEquity": "-1023000000", "capitalLeaseObligations": "18000000", "otherCurrentLiabilities": "836000000", "totalCurrentLiabilities": "1377000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6486000000", "cashAndShortTermInvestments": "254000000", "commonStockSharesOutstanding": "64754098", "intangibleAssetsExcludingGoodwill": "200000000", "cashAndCashEquivalentsAtCarryingValue": "254000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79000000", "profitLoss": "None", "dividendPayout": "41000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-78000000", "operatingCashflow": "38000000", "capitalExpenditures": "19000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7000000", "cashflowFromInvestment": "-18000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-87000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 961000000, "cost_of_revenue": 441000000, "gross_profit": 520000000, "research_and_development": null, "selling_general_admin": 121000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 159000000, "depreciation_amortisation": 32000000, "ebitda": 191000000, "interest_expense": 56000000, "interest_income": null, "other_non_operating": null, "pretax_income": 108000000, "tax_provision": 29000000, "effective_tax_rate": null, "net_income": 79000000, "net_income_continuing_ops": 79000000, "net_income_to_common": 79000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 254000000, "short_term_investments": null, "net_receivables": 152000000, "inventory": 1183000000, "other_current_assets": null, "total_current_assets": 1589000000, "net_ppe": null, "goodwill": 971000000, "intangible_assets": 200000000, "goodwill_and_intangibles": 1171000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2426000000, "total_assets": 6840000000, "short_term_debt": null, "accounts_payable": 63000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1377000000, "long_term_debt": 5736000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6486000000, "total_liabilities": 7863000000, "total_debt": 5736000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2453000000, "total_equity": -1023000000, "shares_outstanding": 64754098, "operating_cash_flow": 38000000, "stock_based_compensation": 13000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18000000, "dividends_paid": 41000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7000000, "free_cash_flow": 57000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "159000000", "ebitda": "191000000", "netIncome": "79000000", "grossProfit": "520000000", "depreciation": "None", "totalRevenue": "961000000", "costOfRevenue": "441000000", "interestIncome": "2000000", "incomeBeforeTax": "108000000", "interestExpense": "56000000", "operatingIncome": "159000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "29000000", "reportedCurrency": "USD", "netInterestIncome": "-54000000", "nonInterestIncome": "None", "operatingExpenses": "361000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "441000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32000000", "sellingGeneralAndAdministrative": "121000000", "netIncomeFromContinuingOperations": "79000000" }, "balance": { "goodwill": "971000000", "inventory": "1183000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "6840000000", "longTermDebt": "5736000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "200000000", "reportedCurrency": "USD", "retainedEarnings": "2453000000", "totalLiabilities": "7863000000", "otherCurrentAssets": "None", "totalCurrentAssets": "1589000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "152000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2426000000", "currentAccountsPayable": "63000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5754000000", "totalShareholderEquity": "-1023000000", "capitalLeaseObligations": "18000000", "otherCurrentLiabilities": "836000000", "totalCurrentLiabilities": "1377000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6486000000", "cashAndShortTermInvestments": "254000000", "commonStockSharesOutstanding": "64754098", "intangibleAssetsExcludingGoodwill": "200000000", "cashAndCashEquivalentsAtCarryingValue": "254000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79000000", "profitLoss": "None", "dividendPayout": "41000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-78000000", "operatingCashflow": "38000000", "capitalExpenditures": "19000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7000000", "cashflowFromInvestment": "-18000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-87000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32000000", "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": "2026-06-07T03:38:46.143619+00:00", "is_restated": false, "income_statement": { "revenue": 1026000000, "cost_of_revenue": 878000000, "gross_profit": 148000000, "ebit": -16000000, "ebitda": 16000000, "pretax_income": -73000000, "tax_provision": -12000000, "net_income": -61000000, "net_income_to_common": -61000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 253000000, "total_current_assets": 1546000000, "total_assets": 6760000000, "short_term_debt": 945000000, "long_term_debt": 5580000000, "total_debt": 6525000000, "total_liabilities": 7742000000, "total_equity": -982000000, "shares_outstanding": 64099999, "goodwill_and_intangibles": 1173000000 }, "cash_flow": { "operating_cash_flow": 124000000, "capital_expenditure": 32000000, "free_cash_flow": 156000000, "dividends_paid": 35000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 341722, "ticker_id": 3992, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:38:46.143619+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16000000", "ebitda": "16000000", "netIncome": "-61000000", "grossProfit": "148000000", "depreciation": "None", "totalRevenue": "1026000000", "costOfRevenue": "878000000", "interestIncome": "54000000", "incomeBeforeTax": "-73000000", "interestExpense": "193000000", "operatingIncome": "39000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-12000000", "reportedCurrency": "USD", "netInterestIncome": "-54000000", "nonInterestIncome": "None", "operatingExpenses": "109000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "878000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32000000", "sellingGeneralAndAdministrative": "138000000", "netIncomeFromContinuingOperations": "-61000000" }, "balance": { "goodwill": "972000000", "inventory": "1128000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "6760000000", "longTermDebt": "5580000000", "shortTermDebt": "945000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "201000000", "reportedCurrency": "USD", "retainedEarnings": "2412000000", "totalLiabilities": "7742000000", "otherCurrentAssets": "173000000", "totalCurrentAssets": "1546000000", "currentLongTermDebt": "None", "longTermInvestments": "18000000", "shortTermInvestments": "13000000", "currentNetReceivables": "165000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2408000000", "currentAccountsPayable": "62000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "616000000", "shortLongTermDebtTotal": "4908000000", "totalShareholderEquity": "-982000000", "capitalLeaseObligations": "154000000", "otherCurrentLiabilities": "883000000", "totalCurrentLiabilities": "945000000", "otherNonCurrentLiabilities": "28000000", "totalNonCurrentLiabilities": "6797000000", "cashAndShortTermInvestments": "253000000", "commonStockSharesOutstanding": "64099999", "intangibleAssetsExcludingGoodwill": "201000000", "cashAndCashEquivalentsAtCarryingValue": "253000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4000000", "profitLoss": "None", "dividendPayout": "35000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-27000000", "operatingCashflow": "124000000", "capitalExpenditures": "32000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83000000", "cashflowFromInvestment": "-29000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1026000000, "cost_of_revenue": 878000000, "gross_profit": 148000000, "research_and_development": null, "selling_general_admin": 138000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16000000, "depreciation_amortisation": 32000000, "ebitda": 16000000, "interest_expense": 193000000, "interest_income": null, "other_non_operating": null, "pretax_income": -73000000, "tax_provision": -12000000, "effective_tax_rate": null, "net_income": -61000000, "net_income_continuing_ops": -61000000, "net_income_to_common": -61000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 253000000, "short_term_investments": 13000000, "net_receivables": 165000000, "inventory": 1128000000, "other_current_assets": null, "total_current_assets": 1546000000, "net_ppe": null, "goodwill": 972000000, "intangible_assets": 201000000, "goodwill_and_intangibles": 1173000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2408000000, "total_assets": 6760000000, "short_term_debt": 945000000, "accounts_payable": 62000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 945000000, "long_term_debt": 5580000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6797000000, "total_liabilities": 7742000000, "total_debt": 6525000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2412000000, "total_equity": -982000000, "shares_outstanding": 64099999, "operating_cash_flow": 124000000, "stock_based_compensation": 19000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29000000, "dividends_paid": 35000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -83000000, "free_cash_flow": 156000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16000000", "ebitda": "16000000", "netIncome": "-61000000", "grossProfit": "148000000", "depreciation": "None", "totalRevenue": "1026000000", "costOfRevenue": "878000000", "interestIncome": "54000000", "incomeBeforeTax": "-73000000", "interestExpense": "193000000", "operatingIncome": "39000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-12000000", "reportedCurrency": "USD", "netInterestIncome": "-54000000", "nonInterestIncome": "None", "operatingExpenses": "109000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "878000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32000000", "sellingGeneralAndAdministrative": "138000000", "netIncomeFromContinuingOperations": "-61000000" }, "balance": { "goodwill": "972000000", "inventory": "1128000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "6760000000", "longTermDebt": "5580000000", "shortTermDebt": "945000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "201000000", "reportedCurrency": "USD", "retainedEarnings": "2412000000", "totalLiabilities": "7742000000", "otherCurrentAssets": "173000000", "totalCurrentAssets": "1546000000", "currentLongTermDebt": "None", "longTermInvestments": "18000000", "shortTermInvestments": "13000000", "currentNetReceivables": "165000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2408000000", "currentAccountsPayable": "62000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "616000000", "shortLongTermDebtTotal": "4908000000", "totalShareholderEquity": "-982000000", "capitalLeaseObligations": "154000000", "otherCurrentLiabilities": "883000000", "totalCurrentLiabilities": "945000000", "otherNonCurrentLiabilities": "28000000", "totalNonCurrentLiabilities": "6797000000", "cashAndShortTermInvestments": "253000000", "commonStockSharesOutstanding": "64099999", "intangibleAssetsExcludingGoodwill": "201000000", "cashAndCashEquivalentsAtCarryingValue": "253000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4000000", "profitLoss": "None", "dividendPayout": "35000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-27000000", "operatingCashflow": "124000000", "capitalExpenditures": "32000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83000000", "cashflowFromInvestment": "-29000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32000000", "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": "2026-06-07T03:38:46.143619+00:00", "is_restated": false, "income_statement": { "revenue": 1044000000, "cost_of_revenue": 468000000, "gross_profit": 576000000, "ebit": 218000000, "ebitda": 249000000, "pretax_income": 158000000, "tax_provision": 47000000, "net_income": 111000000, "net_income_to_common": 111000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 240000000, "total_current_assets": 1682000000, "total_assets": 6892000000, "short_term_debt": 0, "long_term_debt": 5559000000, "total_debt": 5559000000, "total_liabilities": 7713000000, "total_equity": -821000000, "shares_outstanding": 66500000, "goodwill_and_intangibles": 1175000000 }, "cash_flow": { "operating_cash_flow": 516000000, "capital_expenditure": 85000000, "free_cash_flow": 601000000, "dividends_paid": 114000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 341724, "ticker_id": 3992, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:38:46.143619+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "218000000", "ebitda": "249000000", "netIncome": "111000000", "grossProfit": "576000000", "depreciation": "None", "totalRevenue": "1044000000", "costOfRevenue": "468000000", "interestIncome": "3000000", "incomeBeforeTax": "158000000", "interestExpense": "60000000", "operatingIncome": "214000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "47000000", "reportedCurrency": "USD", "netInterestIncome": "-57000000", "nonInterestIncome": "None", "operatingExpenses": "362000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "468000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31000000", "sellingGeneralAndAdministrative": "122000000", "netIncomeFromContinuingOperations": "111000000" }, "balance": { "goodwill": "971000000", "inventory": "1269000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "6892000000", "longTermDebt": "5559000000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "204000000", "reportedCurrency": "USD", "retainedEarnings": "2510000000", "totalLiabilities": "7713000000", "otherCurrentAssets": "-2592000000", "totalCurrentAssets": "1682000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2765000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2535000000", "currentAccountsPayable": "66000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "683000000", "shortLongTermDebtTotal": "5578000000", "totalShareholderEquity": "-821000000", "capitalLeaseObligations": "19000000", "otherCurrentLiabilities": "817000000", "totalCurrentLiabilities": "1372000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6341000000", "cashAndShortTermInvestments": "240000000", "commonStockSharesOutstanding": "66500000", "intangibleAssetsExcludingGoodwill": "204000000", "cashAndCashEquivalentsAtCarryingValue": "240000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "291000000", "profitLoss": "None", "dividendPayout": "114000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-41000000", "operatingCashflow": "516000000", "capitalExpenditures": "85000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-360000000", "cashflowFromInvestment": "-30000000", "stockBasedCompensation": "38000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "114000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-225000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1044000000, "cost_of_revenue": 468000000, "gross_profit": 576000000, "research_and_development": null, "selling_general_admin": 122000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 218000000, "depreciation_amortisation": 31000000, "ebitda": 249000000, "interest_expense": 60000000, "interest_income": null, "other_non_operating": null, "pretax_income": 158000000, "tax_provision": 47000000, "effective_tax_rate": null, "net_income": 111000000, "net_income_continuing_ops": 111000000, "net_income_to_common": 111000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 240000000, "short_term_investments": null, "net_receivables": 2765000000, "inventory": 1269000000, "other_current_assets": null, "total_current_assets": 1682000000, "net_ppe": null, "goodwill": 971000000, "intangible_assets": 204000000, "goodwill_and_intangibles": 1175000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2535000000, "total_assets": 6892000000, "short_term_debt": 0, "accounts_payable": 66000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1372000000, "long_term_debt": 5559000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6341000000, "total_liabilities": 7713000000, "total_debt": 5559000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2510000000, "total_equity": -821000000, "shares_outstanding": 66500000, "operating_cash_flow": 516000000, "stock_based_compensation": 38000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 85000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30000000, "dividends_paid": 114000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -360000000, "free_cash_flow": 601000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "218000000", "ebitda": "249000000", "netIncome": "111000000", "grossProfit": "576000000", "depreciation": "None", "totalRevenue": "1044000000", "costOfRevenue": "468000000", "interestIncome": "3000000", "incomeBeforeTax": "158000000", "interestExpense": "60000000", "operatingIncome": "214000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "47000000", "reportedCurrency": "USD", "netInterestIncome": "-57000000", "nonInterestIncome": "None", "operatingExpenses": "362000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "468000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31000000", "sellingGeneralAndAdministrative": "122000000", "netIncomeFromContinuingOperations": "111000000" }, "balance": { "goodwill": "971000000", "inventory": "1269000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "6892000000", "longTermDebt": "5559000000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "204000000", "reportedCurrency": "USD", "retainedEarnings": "2510000000", "totalLiabilities": "7713000000", "otherCurrentAssets": "-2592000000", "totalCurrentAssets": "1682000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2765000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2535000000", "currentAccountsPayable": "66000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "683000000", "shortLongTermDebtTotal": "5578000000", "totalShareholderEquity": "-821000000", "capitalLeaseObligations": "19000000", "otherCurrentLiabilities": "817000000", "totalCurrentLiabilities": "1372000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6341000000", "cashAndShortTermInvestments": "240000000", "commonStockSharesOutstanding": "66500000", "intangibleAssetsExcludingGoodwill": "204000000", "cashAndCashEquivalentsAtCarryingValue": "240000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "291000000", "profitLoss": "None", "dividendPayout": "114000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-41000000", "operatingCashflow": "516000000", "capitalExpenditures": "85000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-360000000", "cashflowFromInvestment": "-30000000", "stockBasedCompensation": "38000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "114000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-225000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92000000", "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": "2026-06-07T03:38:46.143619+00:00", "is_restated": false, "income_statement": { "revenue": 1018000000, "cost_of_revenue": 512000000, "gross_profit": 506000000, "ebit": 209000000, "ebitda": 240000000, "pretax_income": 152000000, "tax_provision": 44000000, "net_income": 108000000, "net_income_to_common": 108000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 212000000, "total_current_assets": 4626000000, "total_assets": 6809000000, "short_term_debt": 0, "long_term_debt": 5570000000, "total_debt": 5570000000, "total_liabilities": 7662000000, "total_equity": -852000000, "shares_outstanding": 66500000, "goodwill_and_intangibles": 1180000000 }, "cash_flow": { "operating_cash_flow": 232000000, "capital_expenditure": 37000000, "free_cash_flow": 269000000, "dividends_paid": 37000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 341725, "ticker_id": 3992, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:38:46.143619+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "209000000", "ebitda": "240000000", "netIncome": "108000000", "grossProfit": "506000000", "depreciation": "None", "totalRevenue": "1018000000", "costOfRevenue": "512000000", "interestIncome": "2000000", "incomeBeforeTax": "152000000", "interestExpense": "57000000", "operatingIncome": "206000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "44000000", "reportedCurrency": "USD", "netInterestIncome": "-55000000", "nonInterestIncome": "None", "operatingExpenses": "300000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "512000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31000000", "sellingGeneralAndAdministrative": "116000000", "netIncomeFromContinuingOperations": "108000000" }, "balance": { "goodwill": "972000000", "inventory": "1252000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "6809000000", "longTermDebt": "5570000000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "208000000", "reportedCurrency": "USD", "retainedEarnings": "2437000000", "totalLiabilities": "7662000000", "otherCurrentAssets": "419000000", "totalCurrentAssets": "4626000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2743000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2183000000", "currentAccountsPayable": "69000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "644000000", "shortLongTermDebtTotal": "5587000000", "totalShareholderEquity": "-852000000", "capitalLeaseObligations": "17000000", "otherCurrentLiabilities": "778000000", "totalCurrentLiabilities": "1330000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6332000000", "cashAndShortTermInvestments": "212000000", "commonStockSharesOutstanding": "66500000", "intangibleAssetsExcludingGoodwill": "208000000", "cashAndCashEquivalentsAtCarryingValue": "212000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108000000", "profitLoss": "None", "dividendPayout": "37000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-22000000", "operatingCashflow": "232000000", "capitalExpenditures": "37000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-192000000", "cashflowFromInvestment": "-26000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1018000000, "cost_of_revenue": 512000000, "gross_profit": 506000000, "research_and_development": null, "selling_general_admin": 116000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 209000000, "depreciation_amortisation": 31000000, "ebitda": 240000000, "interest_expense": 57000000, "interest_income": null, "other_non_operating": null, "pretax_income": 152000000, "tax_provision": 44000000, "effective_tax_rate": null, "net_income": 108000000, "net_income_continuing_ops": 108000000, "net_income_to_common": 108000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 212000000, "short_term_investments": null, "net_receivables": 2743000000, "inventory": 1252000000, "other_current_assets": null, "total_current_assets": 4626000000, "net_ppe": null, "goodwill": 972000000, "intangible_assets": 208000000, "goodwill_and_intangibles": 1180000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2183000000, "total_assets": 6809000000, "short_term_debt": 0, "accounts_payable": 69000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1330000000, "long_term_debt": 5570000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6332000000, "total_liabilities": 7662000000, "total_debt": 5570000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2437000000, "total_equity": -852000000, "shares_outstanding": 66500000, "operating_cash_flow": 232000000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26000000, "dividends_paid": 37000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -192000000, "free_cash_flow": 269000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "209000000", "ebitda": "240000000", "netIncome": "108000000", "grossProfit": "506000000", "depreciation": "None", "totalRevenue": "1018000000", "costOfRevenue": "512000000", "interestIncome": "2000000", "incomeBeforeTax": "152000000", "interestExpense": "57000000", "operatingIncome": "206000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "44000000", "reportedCurrency": "USD", "netInterestIncome": "-55000000", "nonInterestIncome": "None", "operatingExpenses": "300000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "512000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31000000", "sellingGeneralAndAdministrative": "116000000", "netIncomeFromContinuingOperations": "108000000" }, "balance": { "goodwill": "972000000", "inventory": "1252000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "6809000000", "longTermDebt": "5570000000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "208000000", "reportedCurrency": "USD", "retainedEarnings": "2437000000", "totalLiabilities": "7662000000", "otherCurrentAssets": "419000000", "totalCurrentAssets": "4626000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2743000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2183000000", "currentAccountsPayable": "69000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "644000000", "shortLongTermDebtTotal": "5587000000", "totalShareholderEquity": "-852000000", "capitalLeaseObligations": "17000000", "otherCurrentLiabilities": "778000000", "totalCurrentLiabilities": "1330000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6332000000", "cashAndShortTermInvestments": "212000000", "commonStockSharesOutstanding": "66500000", "intangibleAssetsExcludingGoodwill": "208000000", "cashAndCashEquivalentsAtCarryingValue": "212000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108000000", "profitLoss": "None", "dividendPayout": "37000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-22000000", "operatingCashflow": "232000000", "capitalExpenditures": "37000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-192000000", "cashflowFromInvestment": "-26000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31000000", "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": "2026-06-07T03:38:46.143619+00:00", "is_restated": false, "income_statement": { "revenue": 934000000, "cost_of_revenue": 502000000, "gross_profit": 432000000, "ebit": 158000000, "ebitda": 188000000, "pretax_income": 101000000, "tax_provision": 28000000, "net_income": 73000000, "net_income_to_common": 73000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 188000000, "total_current_assets": 4592000000, "total_assets": 6764000000, "short_term_debt": 28000000, "long_term_debt": 5639000000, "total_debt": 5667000000, "total_liabilities": 7667000000, "total_equity": -903000000, "shares_outstanding": 68200000, "goodwill_and_intangibles": 1177000000 }, "cash_flow": { "operating_cash_flow": 121000000, "capital_expenditure": 21000000, "free_cash_flow": 142000000, "dividends_paid": 41000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 341726, "ticker_id": 3992, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:38:46.143619+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "158000000", "ebitda": "188000000", "netIncome": "73000000", "grossProfit": "432000000", "depreciation": "None", "totalRevenue": "934000000", "costOfRevenue": "502000000", "interestIncome": "1000000", "incomeBeforeTax": "101000000", "interestExpense": "57000000", "operatingIncome": "156000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "28000000", "reportedCurrency": "USD", "netInterestIncome": "-56000000", "nonInterestIncome": "None", "operatingExpenses": "276000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "502000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30000000", "sellingGeneralAndAdministrative": "122000000", "netIncomeFromContinuingOperations": "73000000" }, "balance": { "goodwill": "968000000", "inventory": "1221000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "6764000000", "longTermDebt": "5639000000", "shortTermDebt": "28000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "209000000", "reportedCurrency": "USD", "retainedEarnings": "2367000000", "totalLiabilities": "7667000000", "otherCurrentAssets": "432000000", "totalCurrentAssets": "4592000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2751000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2172000000", "currentAccountsPayable": "67000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "638000000", "shortLongTermDebtTotal": "5658000000", "totalShareholderEquity": "-903000000", "capitalLeaseObligations": "19000000", "otherCurrentLiabilities": "712000000", "totalCurrentLiabilities": "1265000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6402000000", "cashAndShortTermInvestments": "188000000", "commonStockSharesOutstanding": "68200000", "intangibleAssetsExcludingGoodwill": "209000000", "cashAndCashEquivalentsAtCarryingValue": "188000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73000000", "profitLoss": "None", "dividendPayout": "41000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "6000000", "operatingCashflow": "121000000", "capitalExpenditures": "21000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63000000", "cashflowFromInvestment": "-22000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 934000000, "cost_of_revenue": 502000000, "gross_profit": 432000000, "research_and_development": null, "selling_general_admin": 122000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 158000000, "depreciation_amortisation": 30000000, "ebitda": 188000000, "interest_expense": 57000000, "interest_income": null, "other_non_operating": null, "pretax_income": 101000000, "tax_provision": 28000000, "effective_tax_rate": null, "net_income": 73000000, "net_income_continuing_ops": 73000000, "net_income_to_common": 73000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 188000000, "short_term_investments": null, "net_receivables": 2751000000, "inventory": 1221000000, "other_current_assets": null, "total_current_assets": 4592000000, "net_ppe": null, "goodwill": 968000000, "intangible_assets": 209000000, "goodwill_and_intangibles": 1177000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2172000000, "total_assets": 6764000000, "short_term_debt": 28000000, "accounts_payable": 67000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1265000000, "long_term_debt": 5639000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6402000000, "total_liabilities": 7667000000, "total_debt": 5667000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2367000000, "total_equity": -903000000, "shares_outstanding": 68200000, "operating_cash_flow": 121000000, "stock_based_compensation": 14000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22000000, "dividends_paid": 41000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -63000000, "free_cash_flow": 142000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "158000000", "ebitda": "188000000", "netIncome": "73000000", "grossProfit": "432000000", "depreciation": "None", "totalRevenue": "934000000", "costOfRevenue": "502000000", "interestIncome": "1000000", "incomeBeforeTax": "101000000", "interestExpense": "57000000", "operatingIncome": "156000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "28000000", "reportedCurrency": "USD", "netInterestIncome": "-56000000", "nonInterestIncome": "None", "operatingExpenses": "276000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "502000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30000000", "sellingGeneralAndAdministrative": "122000000", "netIncomeFromContinuingOperations": "73000000" }, "balance": { "goodwill": "968000000", "inventory": "1221000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "6764000000", "longTermDebt": "5639000000", "shortTermDebt": "28000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "209000000", "reportedCurrency": "USD", "retainedEarnings": "2367000000", "totalLiabilities": "7667000000", "otherCurrentAssets": "432000000", "totalCurrentAssets": "4592000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2751000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2172000000", "currentAccountsPayable": "67000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "638000000", "shortLongTermDebtTotal": "5658000000", "totalShareholderEquity": "-903000000", "capitalLeaseObligations": "19000000", "otherCurrentLiabilities": "712000000", "totalCurrentLiabilities": "1265000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6402000000", "cashAndShortTermInvestments": "188000000", "commonStockSharesOutstanding": "68200000", "intangibleAssetsExcludingGoodwill": "209000000", "cashAndCashEquivalentsAtCarryingValue": "188000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73000000", "profitLoss": "None", "dividendPayout": "41000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "6000000", "operatingCashflow": "121000000", "capitalExpenditures": "21000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63000000", "cashflowFromInvestment": "-22000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30000000", "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": "2026-06-07T03:38:46.143619+00:00", "is_restated": false, "income_statement": { "revenue": 971000000, "cost_of_revenue": 475000000, "gross_profit": 496000000, "ebit": 217000000, "ebitda": 246000000, "pretax_income": 157000000, "tax_provision": 39000000, "net_income": 119000000, "net_income_to_common": 119000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 167000000, "total_current_assets": 4777000000, "total_assets": 6735000000, "short_term_debt": 603000000, "long_term_debt": 5570000000, "total_debt": 6173000000, "total_liabilities": 7615000000, "total_equity": -881000000, "shares_outstanding": 69200000, "goodwill_and_intangibles": 1175000000 }, "cash_flow": { "operating_cash_flow": 98000000, "capital_expenditure": 23000000, "free_cash_flow": 121000000, "dividends_paid": 34000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 341727, "ticker_id": 3992, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:38:46.143619+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "217000000", "ebitda": "246000000", "netIncome": "119000000", "grossProfit": "496000000", "depreciation": "None", "totalRevenue": "971000000", "costOfRevenue": "475000000", "interestIncome": "2000000", "incomeBeforeTax": "157000000", "interestExpense": "60000000", "operatingIncome": "206000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "39000000", "reportedCurrency": "USD", "netInterestIncome": "-58000000", "nonInterestIncome": "None", "operatingExpenses": "290000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "475000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29000000", "sellingGeneralAndAdministrative": "125000000", "netIncomeFromContinuingOperations": "118000000" }, "balance": { "goodwill": "966000000", "inventory": "1227000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6735000000", "longTermDebt": "5570000000", "shortTermDebt": "603000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "209000000", "reportedCurrency": "USD", "retainedEarnings": "2334000000", "totalLiabilities": "7615000000", "otherCurrentAssets": "412000000", "totalCurrentAssets": "4777000000", "currentLongTermDebt": "None", "longTermInvestments": "18000000", "shortTermInvestments": "17000000", "currentNetReceivables": "2954000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1958000000", "currentAccountsPayable": "67000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "638000000", "shortLongTermDebtTotal": "5670000000", "totalShareholderEquity": "-881000000", "capitalLeaseObligations": "100000000", "otherCurrentLiabilities": "585000000", "totalCurrentLiabilities": "1169000000", "otherNonCurrentLiabilities": "23000000", "totalNonCurrentLiabilities": "6446000000", "cashAndShortTermInvestments": "167000000", "commonStockSharesOutstanding": "69200000", "intangibleAssetsExcludingGoodwill": "209000000", "cashAndCashEquivalentsAtCarryingValue": "167000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86000000", "profitLoss": "None", "dividendPayout": "34000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-16000000", "operatingCashflow": "98000000", "capitalExpenditures": "23000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-84000000", "cashflowFromInvestment": "-23000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-72000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 971000000, "cost_of_revenue": 475000000, "gross_profit": 496000000, "research_and_development": null, "selling_general_admin": 125000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 217000000, "depreciation_amortisation": 29000000, "ebitda": 246000000, "interest_expense": 60000000, "interest_income": null, "other_non_operating": null, "pretax_income": 157000000, "tax_provision": 39000000, "effective_tax_rate": null, "net_income": 119000000, "net_income_continuing_ops": 118000000, "net_income_to_common": 119000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 167000000, "short_term_investments": 17000000, "net_receivables": 2954000000, "inventory": 1227000000, "other_current_assets": null, "total_current_assets": 4777000000, "net_ppe": null, "goodwill": 966000000, "intangible_assets": 209000000, "goodwill_and_intangibles": 1175000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1958000000, "total_assets": 6735000000, "short_term_debt": 603000000, "accounts_payable": 67000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1169000000, "long_term_debt": 5570000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6446000000, "total_liabilities": 7615000000, "total_debt": 6173000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2334000000, "total_equity": -881000000, "shares_outstanding": 69200000, "operating_cash_flow": 98000000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23000000, "dividends_paid": 34000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -84000000, "free_cash_flow": 121000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "217000000", "ebitda": "246000000", "netIncome": "119000000", "grossProfit": "496000000", "depreciation": "None", "totalRevenue": "971000000", "costOfRevenue": "475000000", "interestIncome": "2000000", "incomeBeforeTax": "157000000", "interestExpense": "60000000", "operatingIncome": "206000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "39000000", "reportedCurrency": "USD", "netInterestIncome": "-58000000", "nonInterestIncome": "None", "operatingExpenses": "290000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "475000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29000000", "sellingGeneralAndAdministrative": "125000000", "netIncomeFromContinuingOperations": "118000000" }, "balance": { "goodwill": "966000000", "inventory": "1227000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6735000000", "longTermDebt": "5570000000", "shortTermDebt": "603000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "209000000", "reportedCurrency": "USD", "retainedEarnings": "2334000000", "totalLiabilities": "7615000000", "otherCurrentAssets": "412000000", "totalCurrentAssets": "4777000000", "currentLongTermDebt": "None", "longTermInvestments": "18000000", "shortTermInvestments": "17000000", "currentNetReceivables": "2954000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1958000000", "currentAccountsPayable": "67000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "638000000", "shortLongTermDebtTotal": "5670000000", "totalShareholderEquity": "-881000000", "capitalLeaseObligations": "100000000", "otherCurrentLiabilities": "585000000", "totalCurrentLiabilities": "1169000000", "otherNonCurrentLiabilities": "23000000", "totalNonCurrentLiabilities": "6446000000", "cashAndShortTermInvestments": "167000000", "commonStockSharesOutstanding": "69200000", "intangibleAssetsExcludingGoodwill": "209000000", "cashAndCashEquivalentsAtCarryingValue": "167000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86000000", "profitLoss": "None", "dividendPayout": "34000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-16000000", "operatingCashflow": "98000000", "capitalExpenditures": "23000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-84000000", "cashflowFromInvestment": "-23000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-72000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29000000", "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": "2026-06-07T03:38:46.143619+00:00", "is_restated": false, "income_statement": { "revenue": 993000000, "cost_of_revenue": 496000000, "gross_profit": 497000000, "ebit": 193000000, "ebitda": 223000000, "pretax_income": 130000000, "tax_provision": 33000000, "net_income": 97000000, "net_income_to_common": 97000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 194000000, "total_current_assets": 4554000000, "total_assets": 6698000000, "short_term_debt": 512000000, "long_term_debt": 5556000000, "total_debt": 6068000000, "total_liabilities": 7559000000, "total_equity": -862000000, "shares_outstanding": 70200000, "goodwill_and_intangibles": 1186000000 }, "cash_flow": { "operating_cash_flow": 145000000, "capital_expenditure": 20000000, "free_cash_flow": 165000000, "dividends_paid": 35000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 341729, "ticker_id": 3992, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:38:46.143619+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "193000000", "ebitda": "223000000", "netIncome": "97000000", "grossProfit": "497000000", "depreciation": "None", "totalRevenue": "993000000", "costOfRevenue": "496000000", "interestIncome": "3000000", "incomeBeforeTax": "130000000", "interestExpense": "63000000", "operatingIncome": "189000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "33000000", "reportedCurrency": "USD", "netInterestIncome": "-60000000", "nonInterestIncome": "None", "operatingExpenses": "308000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "496000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30000000", "sellingGeneralAndAdministrative": "111000000", "netIncomeFromContinuingOperations": "97000000" }, "balance": { "goodwill": "971000000", "inventory": "1208000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6698000000", "longTermDebt": "5556000000", "shortTermDebt": "512000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "215000000", "reportedCurrency": "USD", "retainedEarnings": "2250000000", "totalLiabilities": "7559000000", "otherCurrentAssets": "388000000", "totalCurrentAssets": "4554000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2764000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2144000000", "currentAccountsPayable": "55000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "645000000", "shortLongTermDebtTotal": "5577000000", "totalShareholderEquity": "-862000000", "capitalLeaseObligations": "21000000", "otherCurrentLiabilities": "779000000", "totalCurrentLiabilities": "1284000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6275000000", "cashAndShortTermInvestments": "194000000", "commonStockSharesOutstanding": "70200000", "intangibleAssetsExcludingGoodwill": "215000000", "cashAndCashEquivalentsAtCarryingValue": "194000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97000000", "profitLoss": "None", "dividendPayout": "35000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "2000000", "operatingCashflow": "145000000", "capitalExpenditures": "20000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-113000000", "cashflowFromInvestment": "-20000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 993000000, "cost_of_revenue": 496000000, "gross_profit": 497000000, "research_and_development": null, "selling_general_admin": 111000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 193000000, "depreciation_amortisation": 30000000, "ebitda": 223000000, "interest_expense": 63000000, "interest_income": null, "other_non_operating": null, "pretax_income": 130000000, "tax_provision": 33000000, "effective_tax_rate": null, "net_income": 97000000, "net_income_continuing_ops": 97000000, "net_income_to_common": 97000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 194000000, "short_term_investments": null, "net_receivables": 2764000000, "inventory": 1208000000, "other_current_assets": null, "total_current_assets": 4554000000, "net_ppe": null, "goodwill": 971000000, "intangible_assets": 215000000, "goodwill_and_intangibles": 1186000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2144000000, "total_assets": 6698000000, "short_term_debt": 512000000, "accounts_payable": 55000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1284000000, "long_term_debt": 5556000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6275000000, "total_liabilities": 7559000000, "total_debt": 6068000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2250000000, "total_equity": -862000000, "shares_outstanding": 70200000, "operating_cash_flow": 145000000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20000000, "dividends_paid": 35000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -113000000, "free_cash_flow": 165000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "193000000", "ebitda": "223000000", "netIncome": "97000000", "grossProfit": "497000000", "depreciation": "None", "totalRevenue": "993000000", "costOfRevenue": "496000000", "interestIncome": "3000000", "incomeBeforeTax": "130000000", "interestExpense": "63000000", "operatingIncome": "189000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "33000000", "reportedCurrency": "USD", "netInterestIncome": "-60000000", "nonInterestIncome": "None", "operatingExpenses": "308000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "496000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30000000", "sellingGeneralAndAdministrative": "111000000", "netIncomeFromContinuingOperations": "97000000" }, "balance": { "goodwill": "971000000", "inventory": "1208000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6698000000", "longTermDebt": "5556000000", "shortTermDebt": "512000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "215000000", "reportedCurrency": "USD", "retainedEarnings": "2250000000", "totalLiabilities": "7559000000", "otherCurrentAssets": "388000000", "totalCurrentAssets": "4554000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2764000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2144000000", "currentAccountsPayable": "55000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "645000000", "shortLongTermDebtTotal": "5577000000", "totalShareholderEquity": "-862000000", "capitalLeaseObligations": "21000000", "otherCurrentLiabilities": "779000000", "totalCurrentLiabilities": "1284000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6275000000", "cashAndShortTermInvestments": "194000000", "commonStockSharesOutstanding": "70200000", "intangibleAssetsExcludingGoodwill": "215000000", "cashAndCashEquivalentsAtCarryingValue": "194000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97000000", "profitLoss": "None", "dividendPayout": "35000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "2000000", "operatingCashflow": "145000000", "capitalExpenditures": "20000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-113000000", "cashflowFromInvestment": "-20000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30000000", "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": "2026-06-07T03:38:46.143619+00:00", "is_restated": false, "income_statement": { "revenue": 985000000, "cost_of_revenue": 496000000, "gross_profit": 489000000, "ebit": 196000000, "ebitda": 224000000, "pretax_income": 133000000, "tax_provision": 36000000, "net_income": 129000000, "net_income_to_common": 129000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 166000000, "total_current_assets": 4528000000, "total_assets": 6693000000, "short_term_debt": 515000000, "long_term_debt": 5558000000, "total_debt": 6073000000, "total_liabilities": 7577000000, "total_equity": -885000000, "shares_outstanding": 71000000, "goodwill_and_intangibles": 1184000000 }, "cash_flow": { "operating_cash_flow": 174000000, "capital_expenditure": 21000000, "free_cash_flow": 195000000, "dividends_paid": 35000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 341730, "ticker_id": 3992, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:38:46.143619+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "196000000", "ebitda": "224000000", "netIncome": "129000000", "grossProfit": "489000000", "depreciation": "None", "totalRevenue": "985000000", "costOfRevenue": "496000000", "interestIncome": "3000000", "incomeBeforeTax": "133000000", "interestExpense": "63000000", "operatingIncome": "189000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "36000000", "reportedCurrency": "USD", "netInterestIncome": "-60000000", "nonInterestIncome": "None", "operatingExpenses": "300000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "496000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28000000", "sellingGeneralAndAdministrative": "128000000", "netIncomeFromContinuingOperations": "97000000" }, "balance": { "goodwill": "968000000", "inventory": "1206000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6693000000", "longTermDebt": "5558000000", "shortTermDebt": "515000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "216000000", "reportedCurrency": "USD", "retainedEarnings": "2189000000", "totalLiabilities": "7577000000", "otherCurrentAssets": "418000000", "totalCurrentAssets": "4528000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2738000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2165000000", "currentAccountsPayable": "50000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5577000000", "totalShareholderEquity": "-885000000", "capitalLeaseObligations": "19000000", "otherCurrentLiabilities": "788000000", "totalCurrentLiabilities": "1291000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6286000000", "cashAndShortTermInvestments": "166000000", "commonStockSharesOutstanding": "71000000", "intangibleAssetsExcludingGoodwill": "216000000", "cashAndCashEquivalentsAtCarryingValue": "166000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "129000000", "profitLoss": "None", "dividendPayout": "35000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "174000000", "capitalExpenditures": "21000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-464000000", "cashflowFromInvestment": "-24000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-69000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 985000000, "cost_of_revenue": 496000000, "gross_profit": 489000000, "research_and_development": null, "selling_general_admin": 128000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 196000000, "depreciation_amortisation": 28000000, "ebitda": 224000000, "interest_expense": 63000000, "interest_income": null, "other_non_operating": null, "pretax_income": 133000000, "tax_provision": 36000000, "effective_tax_rate": null, "net_income": 129000000, "net_income_continuing_ops": 97000000, "net_income_to_common": 129000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 166000000, "short_term_investments": null, "net_receivables": 2738000000, "inventory": 1206000000, "other_current_assets": null, "total_current_assets": 4528000000, "net_ppe": null, "goodwill": 968000000, "intangible_assets": 216000000, "goodwill_and_intangibles": 1184000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2165000000, "total_assets": 6693000000, "short_term_debt": 515000000, "accounts_payable": 50000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1291000000, "long_term_debt": 5558000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6286000000, "total_liabilities": 7577000000, "total_debt": 6073000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2189000000, "total_equity": -885000000, "shares_outstanding": 71000000, "operating_cash_flow": 174000000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24000000, "dividends_paid": 35000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -464000000, "free_cash_flow": 195000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "196000000", "ebitda": "224000000", "netIncome": "129000000", "grossProfit": "489000000", "depreciation": "None", "totalRevenue": "985000000", "costOfRevenue": "496000000", "interestIncome": "3000000", "incomeBeforeTax": "133000000", "interestExpense": "63000000", "operatingIncome": "189000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "36000000", "reportedCurrency": "USD", "netInterestIncome": "-60000000", "nonInterestIncome": "None", "operatingExpenses": "300000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "496000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28000000", "sellingGeneralAndAdministrative": "128000000", "netIncomeFromContinuingOperations": "97000000" }, "balance": { "goodwill": "968000000", "inventory": "1206000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6693000000", "longTermDebt": "5558000000", "shortTermDebt": "515000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "216000000", "reportedCurrency": "USD", "retainedEarnings": "2189000000", "totalLiabilities": "7577000000", "otherCurrentAssets": "418000000", "totalCurrentAssets": "4528000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2738000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2165000000", "currentAccountsPayable": "50000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5577000000", "totalShareholderEquity": "-885000000", "capitalLeaseObligations": "19000000", "otherCurrentLiabilities": "788000000", "totalCurrentLiabilities": "1291000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6286000000", "cashAndShortTermInvestments": "166000000", "commonStockSharesOutstanding": "71000000", "intangibleAssetsExcludingGoodwill": "216000000", "cashAndCashEquivalentsAtCarryingValue": "166000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "129000000", "profitLoss": "None", "dividendPayout": "35000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "174000000", "capitalExpenditures": "21000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-464000000", "cashflowFromInvestment": "-24000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-69000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28000000", "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": "2026-06-07T03:38:46.143619+00:00", "is_restated": false, "income_statement": { "revenue": 916000000, "cost_of_revenue": 505000000, "gross_profit": 411000000, "ebit": 156000000, "ebitda": 184000000, "pretax_income": 92000000, "tax_provision": 26000000, "net_income": 66000000, "net_income_to_common": 66000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 479000000, "total_current_assets": 4825000000, "total_assets": 7023000000, "short_term_debt": 543000000, "long_term_debt": 5903000000, "total_debt": 6446000000, "total_liabilities": 7948000000, "total_equity": -926000000, "shares_outstanding": 72000000, "goodwill_and_intangibles": 1190000000 }, "cash_flow": { "operating_cash_flow": 47000000, "capital_expenditure": 17000000, "free_cash_flow": 64000000, "dividends_paid": 38000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 341731, "ticker_id": 3992, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:38:46.143619+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "156000000", "ebitda": "184000000", "netIncome": "66000000", "grossProfit": "411000000", "depreciation": "None", "totalRevenue": "916000000", "costOfRevenue": "505000000", "interestIncome": "4000000", "incomeBeforeTax": "92000000", "interestExpense": "64000000", "operatingIncome": "150000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "26000000", "reportedCurrency": "USD", "netInterestIncome": "-60000000", "nonInterestIncome": "None", "operatingExpenses": "261000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "505000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28000000", "sellingGeneralAndAdministrative": "112000000", "netIncomeFromContinuingOperations": "66000000" }, "balance": { "goodwill": "993000000", "inventory": "1187000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7023000000", "longTermDebt": "5903000000", "shortTermDebt": "543000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "197000000", "reportedCurrency": "USD", "retainedEarnings": "2097000000", "totalLiabilities": "7948000000", "otherCurrentAssets": "437000000", "totalCurrentAssets": "4825000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2722000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2198000000", "currentAccountsPayable": "65000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5924000000", "totalShareholderEquity": "-926000000", "capitalLeaseObligations": "21000000", "otherCurrentLiabilities": "798000000", "totalCurrentLiabilities": "1315000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6633000000", "cashAndShortTermInvestments": "479000000", "commonStockSharesOutstanding": "72000000", "intangibleAssetsExcludingGoodwill": "197000000", "cashAndCashEquivalentsAtCarryingValue": "479000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66000000", "profitLoss": "None", "dividendPayout": "38000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-2000000", "operatingCashflow": "47000000", "capitalExpenditures": "17000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "203000000", "cashflowFromInvestment": "-57000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 916000000, "cost_of_revenue": 505000000, "gross_profit": 411000000, "research_and_development": null, "selling_general_admin": 112000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 156000000, "depreciation_amortisation": 28000000, "ebitda": 184000000, "interest_expense": 64000000, "interest_income": null, "other_non_operating": null, "pretax_income": 92000000, "tax_provision": 26000000, "effective_tax_rate": null, "net_income": 66000000, "net_income_continuing_ops": 66000000, "net_income_to_common": 66000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 479000000, "short_term_investments": null, "net_receivables": 2722000000, "inventory": 1187000000, "other_current_assets": null, "total_current_assets": 4825000000, "net_ppe": null, "goodwill": 993000000, "intangible_assets": 197000000, "goodwill_and_intangibles": 1190000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2198000000, "total_assets": 7023000000, "short_term_debt": 543000000, "accounts_payable": 65000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1315000000, "long_term_debt": 5903000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6633000000, "total_liabilities": 7948000000, "total_debt": 6446000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2097000000, "total_equity": -926000000, "shares_outstanding": 72000000, "operating_cash_flow": 47000000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57000000, "dividends_paid": 38000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 203000000, "free_cash_flow": 64000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "156000000", "ebitda": "184000000", "netIncome": "66000000", "grossProfit": "411000000", "depreciation": "None", "totalRevenue": "916000000", "costOfRevenue": "505000000", "interestIncome": "4000000", "incomeBeforeTax": "92000000", "interestExpense": "64000000", "operatingIncome": "150000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "26000000", "reportedCurrency": "USD", "netInterestIncome": "-60000000", "nonInterestIncome": "None", "operatingExpenses": "261000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "505000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28000000", "sellingGeneralAndAdministrative": "112000000", "netIncomeFromContinuingOperations": "66000000" }, "balance": { "goodwill": "993000000", "inventory": "1187000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7023000000", "longTermDebt": "5903000000", "shortTermDebt": "543000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "197000000", "reportedCurrency": "USD", "retainedEarnings": "2097000000", "totalLiabilities": "7948000000", "otherCurrentAssets": "437000000", "totalCurrentAssets": "4825000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2722000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2198000000", "currentAccountsPayable": "65000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5924000000", "totalShareholderEquity": "-926000000", "capitalLeaseObligations": "21000000", "otherCurrentLiabilities": "798000000", "totalCurrentLiabilities": "1315000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6633000000", "cashAndShortTermInvestments": "479000000", "commonStockSharesOutstanding": "72000000", "intangibleAssetsExcludingGoodwill": "197000000", "cashAndCashEquivalentsAtCarryingValue": "479000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66000000", "profitLoss": "None", "dividendPayout": "38000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-2000000", "operatingCashflow": "47000000", "capitalExpenditures": "17000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "203000000", "cashflowFromInvestment": "-57000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28000000", "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": "2026-06-07T03:38:46.143619+00:00", "is_restated": false, "income_statement": { "revenue": 936000000, "cost_of_revenue": 466000000, "gross_profit": 470000000, "ebit": 195000000, "ebitda": 224000000, "pretax_income": 127000000, "tax_provision": -2000000, "net_income": 129000000, "net_income_to_common": 129000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 282000000, "total_current_assets": 4757000000, "total_assets": 6738000000, "short_term_debt": 442000000, "long_term_debt": 5626000000, "total_debt": 6068000000, "total_liabilities": 7655000000, "total_equity": -918000000, "shares_outstanding": 72700000, "goodwill_and_intangibles": 1161000000 }, "cash_flow": { "operating_cash_flow": 152000000, "capital_expenditure": 32000000, "free_cash_flow": 184000000, "dividends_paid": 32000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 341732, "ticker_id": 3992, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:38:46.143619+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "195000000", "ebitda": "224000000", "netIncome": "129000000", "grossProfit": "470000000", "depreciation": "None", "totalRevenue": "936000000", "costOfRevenue": "466000000", "interestIncome": "4000000", "incomeBeforeTax": "127000000", "interestExpense": "68000000", "operatingIncome": "191000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-2000000", "reportedCurrency": "USD", "netInterestIncome": "-64000000", "nonInterestIncome": "None", "operatingExpenses": "279000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "466000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29000000", "sellingGeneralAndAdministrative": "107000000", "netIncomeFromContinuingOperations": "129000000" }, "balance": { "goodwill": "962000000", "inventory": "1135000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6738000000", "longTermDebt": "5626000000", "shortTermDebt": "442000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "199000000", "reportedCurrency": "USD", "retainedEarnings": "2067000000", "totalLiabilities": "7655000000", "otherCurrentAssets": "570000000", "totalCurrentAssets": "4757000000", "currentLongTermDebt": "None", "longTermInvestments": "19000000", "shortTermInvestments": "32000000", "currentNetReceivables": "2893000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1981000000", "currentAccountsPayable": "73000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5733000000", "totalShareholderEquity": "-918000000", "capitalLeaseObligations": "107000000", "otherCurrentLiabilities": "1083000000", "totalCurrentLiabilities": "1168000000", "otherNonCurrentLiabilities": "33000000", "totalNonCurrentLiabilities": "6487000000", "cashAndShortTermInvestments": "282000000", "commonStockSharesOutstanding": "72700000", "intangibleAssetsExcludingGoodwill": "199000000", "cashAndCashEquivalentsAtCarryingValue": "282000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "124000000", "profitLoss": "None", "dividendPayout": "32000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "8000000", "operatingCashflow": "152000000", "capitalExpenditures": "32000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56000000", "cashflowFromInvestment": "-34000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 936000000, "cost_of_revenue": 466000000, "gross_profit": 470000000, "research_and_development": null, "selling_general_admin": 107000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 195000000, "depreciation_amortisation": 29000000, "ebitda": 224000000, "interest_expense": 68000000, "interest_income": null, "other_non_operating": null, "pretax_income": 127000000, "tax_provision": -2000000, "effective_tax_rate": null, "net_income": 129000000, "net_income_continuing_ops": 129000000, "net_income_to_common": 129000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 282000000, "short_term_investments": 32000000, "net_receivables": 2893000000, "inventory": 1135000000, "other_current_assets": null, "total_current_assets": 4757000000, "net_ppe": null, "goodwill": 962000000, "intangible_assets": 199000000, "goodwill_and_intangibles": 1161000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1981000000, "total_assets": 6738000000, "short_term_debt": 442000000, "accounts_payable": 73000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1168000000, "long_term_debt": 5626000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6487000000, "total_liabilities": 7655000000, "total_debt": 6068000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2067000000, "total_equity": -918000000, "shares_outstanding": 72700000, "operating_cash_flow": 152000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34000000, "dividends_paid": 32000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -56000000, "free_cash_flow": 184000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "195000000", "ebitda": "224000000", "netIncome": "129000000", "grossProfit": "470000000", "depreciation": "None", "totalRevenue": "936000000", "costOfRevenue": "466000000", "interestIncome": "4000000", "incomeBeforeTax": "127000000", "interestExpense": "68000000", "operatingIncome": "191000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-2000000", "reportedCurrency": "USD", "netInterestIncome": "-64000000", "nonInterestIncome": "None", "operatingExpenses": "279000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "466000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29000000", "sellingGeneralAndAdministrative": "107000000", "netIncomeFromContinuingOperations": "129000000" }, "balance": { "goodwill": "962000000", "inventory": "1135000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6738000000", "longTermDebt": "5626000000", "shortTermDebt": "442000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "199000000", "reportedCurrency": "USD", "retainedEarnings": "2067000000", "totalLiabilities": "7655000000", "otherCurrentAssets": "570000000", "totalCurrentAssets": "4757000000", "currentLongTermDebt": "None", "longTermInvestments": "19000000", "shortTermInvestments": "32000000", "currentNetReceivables": "2893000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1981000000", "currentAccountsPayable": "73000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5733000000", "totalShareholderEquity": "-918000000", "capitalLeaseObligations": "107000000", "otherCurrentLiabilities": "1083000000", "totalCurrentLiabilities": "1168000000", "otherNonCurrentLiabilities": "33000000", "totalNonCurrentLiabilities": "6487000000", "cashAndShortTermInvestments": "282000000", "commonStockSharesOutstanding": "72700000", "intangibleAssetsExcludingGoodwill": "199000000", "cashAndCashEquivalentsAtCarryingValue": "282000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "124000000", "profitLoss": "None", "dividendPayout": "32000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "8000000", "operatingCashflow": "152000000", "capitalExpenditures": "32000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56000000", "cashflowFromInvestment": "-34000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29000000", "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": "2026-06-07T03:38:46.143619+00:00", "is_restated": false, "income_statement": { "revenue": 986000000, "cost_of_revenue": 500000000, "gross_profit": 486000000, "ebit": 212000000, "ebitda": 240000000, "pretax_income": 148000000, "tax_provision": 38000000, "net_income": 110000000, "net_income_to_common": 110000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 238000000, "total_current_assets": 4432000000, "total_assets": 6655000000, "short_term_debt": 528000000, "long_term_debt": 5602000000, "total_debt": 6130000000, "total_liabilities": 7652000000, "total_equity": -1008000000, "shares_outstanding": 73600000, "goodwill_and_intangibles": 1160000000 }, "cash_flow": { "operating_cash_flow": 88000000, "capital_expenditure": 14000000, "free_cash_flow": 102000000, "dividends_paid": 33000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 341734, "ticker_id": 3992, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:38:46.143619+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "212000000", "ebitda": "240000000", "netIncome": "110000000", "grossProfit": "486000000", "depreciation": "None", "totalRevenue": "986000000", "costOfRevenue": "500000000", "interestIncome": "3000000", "incomeBeforeTax": "148000000", "interestExpense": "64000000", "operatingIncome": "207000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "38000000", "reportedCurrency": "USD", "netInterestIncome": "-61000000", "nonInterestIncome": "None", "operatingExpenses": "279000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "500000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28000000", "sellingGeneralAndAdministrative": "108000000", "netIncomeFromContinuingOperations": "110000000" }, "balance": { "goodwill": "959000000", "inventory": "1149000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6655000000", "longTermDebt": "5602000000", "shortTermDebt": "528000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "201000000", "reportedCurrency": "USD", "retainedEarnings": "1971000000", "totalLiabilities": "7652000000", "otherCurrentAssets": "401000000", "totalCurrentAssets": "4432000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2644000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2223000000", "currentAccountsPayable": "71000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "705000000", "shortLongTermDebtTotal": "6150000000", "totalShareholderEquity": "-1008000000", "capitalLeaseObligations": "20000000", "otherCurrentLiabilities": "290000000", "totalCurrentLiabilities": "1324000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6328000000", "cashAndShortTermInvestments": "238000000", "commonStockSharesOutstanding": "73600000", "intangibleAssetsExcludingGoodwill": "201000000", "cashAndCashEquivalentsAtCarryingValue": "238000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "110000000", "profitLoss": "None", "dividendPayout": "33000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "6000000", "operatingCashflow": "88000000", "capitalExpenditures": "14000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58000000", "cashflowFromInvestment": "-46000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-67000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 986000000, "cost_of_revenue": 500000000, "gross_profit": 486000000, "research_and_development": null, "selling_general_admin": 108000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 212000000, "depreciation_amortisation": 28000000, "ebitda": 240000000, "interest_expense": 64000000, "interest_income": null, "other_non_operating": null, "pretax_income": 148000000, "tax_provision": 38000000, "effective_tax_rate": null, "net_income": 110000000, "net_income_continuing_ops": 110000000, "net_income_to_common": 110000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 238000000, "short_term_investments": null, "net_receivables": 2644000000, "inventory": 1149000000, "other_current_assets": null, "total_current_assets": 4432000000, "net_ppe": null, "goodwill": 959000000, "intangible_assets": 201000000, "goodwill_and_intangibles": 1160000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2223000000, "total_assets": 6655000000, "short_term_debt": 528000000, "accounts_payable": 71000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1324000000, "long_term_debt": 5602000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6328000000, "total_liabilities": 7652000000, "total_debt": 6130000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1971000000, "total_equity": -1008000000, "shares_outstanding": 73600000, "operating_cash_flow": 88000000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46000000, "dividends_paid": 33000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -58000000, "free_cash_flow": 102000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "212000000", "ebitda": "240000000", "netIncome": "110000000", "grossProfit": "486000000", "depreciation": "None", "totalRevenue": "986000000", "costOfRevenue": "500000000", "interestIncome": "3000000", "incomeBeforeTax": "148000000", "interestExpense": "64000000", "operatingIncome": "207000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "38000000", "reportedCurrency": "USD", "netInterestIncome": "-61000000", "nonInterestIncome": "None", "operatingExpenses": "279000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "500000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28000000", "sellingGeneralAndAdministrative": "108000000", "netIncomeFromContinuingOperations": "110000000" }, "balance": { "goodwill": "959000000", "inventory": "1149000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6655000000", "longTermDebt": "5602000000", "shortTermDebt": "528000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "201000000", "reportedCurrency": "USD", "retainedEarnings": "1971000000", "totalLiabilities": "7652000000", "otherCurrentAssets": "401000000", "totalCurrentAssets": "4432000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2644000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2223000000", "currentAccountsPayable": "71000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "705000000", "shortLongTermDebtTotal": "6150000000", "totalShareholderEquity": "-1008000000", "capitalLeaseObligations": "20000000", "otherCurrentLiabilities": "290000000", "totalCurrentLiabilities": "1324000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6328000000", "cashAndShortTermInvestments": "238000000", "commonStockSharesOutstanding": "73600000", "intangibleAssetsExcludingGoodwill": "201000000", "cashAndCashEquivalentsAtCarryingValue": "238000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "110000000", "profitLoss": "None", "dividendPayout": "33000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "6000000", "operatingCashflow": "88000000", "capitalExpenditures": "14000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58000000", "cashflowFromInvestment": "-46000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-67000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28000000", "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": "2026-06-07T03:38:46.143619+00:00", "is_restated": false, "income_statement": { "revenue": 949000000, "cost_of_revenue": 487000000, "gross_profit": 462000000, "ebit": 187000000, "ebitda": 214000000, "pretax_income": 125000000, "tax_provision": 36000000, "net_income": 94000000, "net_income_to_common": 94000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 214000000, "total_current_assets": 4359000000, "total_assets": 6602000000, "short_term_debt": 531000000, "long_term_debt": 5554000000, "total_debt": 6085000000, "total_liabilities": 7606000000, "total_equity": -1014000000, "shares_outstanding": 75500000, "goodwill_and_intangibles": 1165000000 }, "cash_flow": { "operating_cash_flow": 103000000, "capital_expenditure": 16000000, "free_cash_flow": 119000000, "dividends_paid": 34000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 341735, "ticker_id": 3992, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:38:46.143619+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "187000000", "ebitda": "214000000", "netIncome": "94000000", "grossProfit": "462000000", "depreciation": "None", "totalRevenue": "949000000", "costOfRevenue": "487000000", "interestIncome": "58000000", "incomeBeforeTax": "125000000", "interestExpense": "61000000", "operatingIncome": "183000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "36000000", "reportedCurrency": "USD", "netInterestIncome": "-58000000", "nonInterestIncome": "None", "operatingExpenses": "279000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3000000", "costofGoodsAndServicesSold": "487000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27000000", "sellingGeneralAndAdministrative": "114000000", "netIncomeFromContinuingOperations": "89000000" }, "balance": { "goodwill": "961000000", "inventory": "1148000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6602000000", "longTermDebt": "5554000000", "shortTermDebt": "531000000", "treasuryStock": "-7090000000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "204000000", "reportedCurrency": "USD", "retainedEarnings": "1895000000", "totalLiabilities": "7606000000", "otherCurrentAssets": "411000000", "totalCurrentAssets": "4359000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2586000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2243000000", "currentAccountsPayable": "70000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "665000000", "shortLongTermDebtTotal": "6103000000", "totalShareholderEquity": "-1014000000", "capitalLeaseObligations": "18000000", "otherCurrentLiabilities": "295000000", "totalCurrentLiabilities": "1319000000", "otherNonCurrentLiabilities": "1901000000", "totalNonCurrentLiabilities": "6287000000", "cashAndShortTermInvestments": "214000000", "commonStockSharesOutstanding": "75500000", "intangibleAssetsExcludingGoodwill": "204000000", "cashAndCashEquivalentsAtCarryingValue": "214000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94000000", "profitLoss": "None", "dividendPayout": "34000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "17000000", "operatingCashflow": "103000000", "capitalExpenditures": "16000000", "changeInReceivables": "-2000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43000000", "cashflowFromInvestment": "-16000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "44000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-101000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 949000000, "cost_of_revenue": 487000000, "gross_profit": 462000000, "research_and_development": null, "selling_general_admin": 114000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 187000000, "depreciation_amortisation": 27000000, "ebitda": 214000000, "interest_expense": 61000000, "interest_income": null, "other_non_operating": null, "pretax_income": 125000000, "tax_provision": 36000000, "effective_tax_rate": null, "net_income": 94000000, "net_income_continuing_ops": 89000000, "net_income_to_common": 94000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 214000000, "short_term_investments": null, "net_receivables": 2586000000, "inventory": 1148000000, "other_current_assets": null, "total_current_assets": 4359000000, "net_ppe": null, "goodwill": 961000000, "intangible_assets": 204000000, "goodwill_and_intangibles": 1165000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2243000000, "total_assets": 6602000000, "short_term_debt": 531000000, "accounts_payable": 70000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1319000000, "long_term_debt": 5554000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6287000000, "total_liabilities": 7606000000, "total_debt": 6085000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1895000000, "total_equity": -1014000000, "shares_outstanding": 75500000, "operating_cash_flow": 103000000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16000000, "dividends_paid": 34000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -43000000, "free_cash_flow": 119000000, "net_change_in_cash": 44000000 }, "raw_data": { "income": { "ebit": "187000000", "ebitda": "214000000", "netIncome": "94000000", "grossProfit": "462000000", "depreciation": "None", "totalRevenue": "949000000", "costOfRevenue": "487000000", "interestIncome": "58000000", "incomeBeforeTax": "125000000", "interestExpense": "61000000", "operatingIncome": "183000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "36000000", "reportedCurrency": "USD", "netInterestIncome": "-58000000", "nonInterestIncome": "None", "operatingExpenses": "279000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3000000", "costofGoodsAndServicesSold": "487000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27000000", "sellingGeneralAndAdministrative": "114000000", "netIncomeFromContinuingOperations": "89000000" }, "balance": { "goodwill": "961000000", "inventory": "1148000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6602000000", "longTermDebt": "5554000000", "shortTermDebt": "531000000", "treasuryStock": "-7090000000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "204000000", "reportedCurrency": "USD", "retainedEarnings": "1895000000", "totalLiabilities": "7606000000", "otherCurrentAssets": "411000000", "totalCurrentAssets": "4359000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2586000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2243000000", "currentAccountsPayable": "70000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "665000000", "shortLongTermDebtTotal": "6103000000", "totalShareholderEquity": "-1014000000", "capitalLeaseObligations": "18000000", "otherCurrentLiabilities": "295000000", "totalCurrentLiabilities": "1319000000", "otherNonCurrentLiabilities": "1901000000", "totalNonCurrentLiabilities": "6287000000", "cashAndShortTermInvestments": "214000000", "commonStockSharesOutstanding": "75500000", "intangibleAssetsExcludingGoodwill": "204000000", "cashAndCashEquivalentsAtCarryingValue": "214000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94000000", "profitLoss": "None", "dividendPayout": "34000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "17000000", "operatingCashflow": "103000000", "capitalExpenditures": "16000000", "changeInReceivables": "-2000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43000000", "cashflowFromInvestment": "-16000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "44000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-101000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "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" ] } } }