{ "ticker": { "uuid": "038fc08f-b6a4-4cbc-8f99-f76e3c3f7f41", "symbol": "AEE", "name": "Ameren Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Electric", "page_url": "https://sharemaestro.com/factors/ticker/038fc08f-b6a4-4cbc-8f99-f76e3c3f7f41/", "api_url": "https://sharemaestro.com/factors/api/tickers/038fc08f-b6a4-4cbc-8f99-f76e3c3f7f41/" }, "ticker_metadata": { "id": 94, "uuid": "038fc08f-b6a4-4cbc-8f99-f76e3c3f7f41", "symbol": "AEE", "name": "Ameren Corp", "asset_type": "equity", "market_cap": 29880873000, "stock_exchange_id": 3, "industry": "Utilities - Regulated Electric", "sector": "Utilities", "description": "Ameren Corporation is an American power company created December 31, 1997, by the merger of St. Louis, Missouri's Union Electric Company (formerly NYSE: UEP) and the neighboring Central Illinois Public Service Company (CIPSCO Inc. holding, formerly NYSE: CIP) of Springfield, Illinois. It is now a holding company for several power companies and energy companies.", "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": "038fc08f-b6a4-4cbc-8f99-f76e3c3f7f41", "symbol": "AEE", "name": "Ameren Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Electric", "page_url": "https://sharemaestro.com/factors/ticker/038fc08f-b6a4-4cbc-8f99-f76e3c3f7f41/", "api_url": "https://sharemaestro.com/factors/api/tickers/038fc08f-b6a4-4cbc-8f99-f76e3c3f7f41/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.62, "value": 0.32, "quality": 0.85, "momentum": 0.68, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 109.27, "market_cap": 30420768000, "pe_ratio": 19.9611, "earnings_yield": 0.0501, "ebitda_to_ev": 0.0774, "shareholder_yield": 0.0258, "roe": 0.1124, "piotroski_f_score": 6, "momentum_12_1": 0.1685, "volatility_252d": 0.168 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "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": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:55.699650+00:00", "batch_id": "" }, "size": { "price_close": 109.27, "market_cap": 30420768000, "market_cap_usd": 30420768000, "enterprise_value": 50533768000, "shares_outstanding": 278400000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 19.9611, "pb_ratio": 2.2441, "ptbv_ratio": 2.3142, "ps_ratio": 3.4265, "pcf_ratio": 9.0998, "pfcf_ratio": 3.8078, "ev_ebitda": 12.9209, "ev_ebit": 21.9712, "ev_sales": 5.692, "ev_fcf": 6.3254, "earnings_yield": 0.0501, "fcf_yield": 0.1581, "price_to_sales": 3.4265, "price_to_book": 2.2441, "price_to_cashflow": 9.0998, "ebitda_to_ev": 0.0774, "sales_yield": 0.1757 }, "yield": { "dividend_yield": 0.0258, "buyback_yield": 0, "shareholder_yield": 0.0258, "debt_paydown_yield": null, "total_yield": 0.0258 }, "quality": { "gross_margin": 0.5171, "operating_margin": 0.2591, "net_margin": 0.1717, "ebitda_margin": 0.4405, "fcf_margin": 0.8999, "roe": 0.1124, "roa": 0.0306, "roic": 0.0623, "roc_greenblatt": null, "asset_turnover": 0.1781, "cash_conversion": 5.2421, "accruals_ratio": -0.0365, "sbc_to_revenue": 0.0033, "piotroski_f_score": 6, "altman_z_score": 0.9504, "earnings_stability_5y": 0.4178, "revenue_stability_5y": 0.1583, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0921, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.6675, "net_debt_to_ebitda": 5.1427, "debt_to_assets": 0.4038, "interest_coverage": 2.8571, "current_ratio": 0.6222, "quick_ratio": 0.4445, "net_debt": 20113000000, "local_beta": 0.0003, "volatility_252d": 0.168, "volatility_60d": 0.4126, "max_drawdown_12m": -0.0788, "risk_adjusted_momentum": 1.0027 }, "growth": { "revenue_growth_1y": 0.1232, "revenue_growth_3y_cagr": 0.0341, "revenue_growth_5y_cagr": 0.0872, "eps_growth_1y": 0.2595, "eps_growth_3y_cagr": 0.1068, "eps_growth_5y_cagr": 0.1082, "fcf_growth_1y": 0.0956, "book_value_growth_1y": 0.0867, "revenue_growth": 0.1232, "earnings_growth": 0.2595 }, "momentum": { "price_return_1m": 0.0018, "price_return_3m": -0.0135, "price_return_6m": 0.1096, "price_return_9m": 0.109, "price_return_12m": 0.1706, "price_return_12m_ex1m": 0.1685, "momentum_6m": 0.1096, "momentum_12m": 0.1706, "momentum_12_1": 0.1685, "distance_from_52w_high": -0.0378, "distance_from_52w_low": 0.1786, "relative_strength": 0.0707 }, "raw_ttm": { "revenue_ttm": 8878000000, "gross_profit_ttm": 4591000000, "ebit_ttm": 2300000000, "ebitda_ttm": 3911000000, "net_income_ttm": 1524000000, "eps_diluted_ttm": 5.4741, "operating_cash_flow_ttm": 3343000000, "capital_expenditure_ttm": 4646000000, "fcf_ttm": 7989000000, "dividends_paid_ttm": 785000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 805000000, "cash_and_equivalents": 13000000, "total_current_assets": 2567000000, "total_current_liabilities": 4126000000, "net_ppe": null, "total_assets": 49846000000, "total_debt": 20126000000, "total_equity": 13556000000, "net_working_capital": -449000000, "book_value_per_share": 48.6925, "retained_earnings": 5441000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 13145000000, "tangible_book_per_share": 47.2162 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 53, "rank_pb": 53, "rank_ptbv": 47, "rank_ps": 68, "rank_pcf": 39, "rank_ev_ebitda": 55, "rank_ev_ebit": 73, "rank_earnings_yield": 53, "rank_fcf_yield": 23, "rank_dividend_yield": 30, "rank_shareholder_yield": 30, "rank_total_yield": 30, "rank_roe": 39, "rank_roc": 50, "rank_roic": 55, "rank_gross_margin": 43, "rank_fcf_margin": 6, "rank_piotroski": 29, "rank_accruals": 53, "rank_sue": 50, "rank_eps_growth_1y": 37, "rank_eps_growth_5y": 49, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 48, "rank_momentum_12m_ex1m": 49, "rank_relative_strength": 46 }, "composites": { "value_composite": 68, "quality_composite": 15, "momentum_composite": 32, "growth_composite": 20, "yield_composite": 20, "svqf_composite": 77, "vc1_composite": 70, "vc2_composite": 34, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 38, "quality_value_composite": 0.5215, "os_score": 0.62, "value_percentile": 0.32, "quality_percentile": 0.85, "momentum_percentile": 0.68, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 2, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3482, "ticker_id": 94, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:55.699650+00:00", "batch_id": "", "os_score_delta": null, "price_close": 109.27, "market_cap": 30420768000, "market_cap_usd": 30420768000, "enterprise_value": 50533768000, "shares_outstanding": 278400000, "fx_rate_to_usd": null, "pe_ratio": 19.96113386, "pb_ratio": 2.24408144, "ptbv_ratio": 2.31424633, "ps_ratio": 3.4265339, "pcf_ratio": 9.09984086, "pfcf_ratio": 3.80783177, "ev_ebitda": 12.92093275, "ev_ebit": 21.97120348, "ev_sales": 5.69202163, "ev_fcf": 6.32541845, "earnings_yield": 0.05009735, "fcf_yield": 0.15809231, "dividend_yield": 0.02580474, "buyback_yield": 0, "shareholder_yield": 0.02580474, "debt_paydown_yield": null, "total_yield": 0.02580474, "gross_margin": 0.51712097, "operating_margin": 0.25906736, "net_margin": 0.17166028, "ebitda_margin": 0.44052715, "fcf_margin": 0.89986483, "roe": 0.11242254, "roa": 0.03057417, "roic": 0.06231695, "roc_greenblatt": null, "asset_turnover": 0.17810857, "cash_conversion": 5.24212598, "accruals_ratio": -0.0364924, "sbc_to_revenue": 0.0032665, "debt_to_equity": 2.66752729, "net_debt_to_ebitda": 5.14267451, "debt_to_assets": 0.40376359, "interest_coverage": 2.85714286, "current_ratio": 0.62215221, "quick_ratio": 0.4444983, "net_debt": 20113000000, "revenue_growth_1y": 0.12322874, "revenue_growth_3y_cagr": 0.0340971, "revenue_growth_5y_cagr": 0.08715374, "eps_growth_1y": 0.25950413, "eps_growth_3y_cagr": 0.10675722, "eps_growth_5y_cagr": 0.10822679, "fcf_growth_1y": 0.0955842, "book_value_growth_1y": 0.08673316, "piotroski_f_score": 6, "altman_z_score": 0.95042007, "earnings_stability_5y": 0.417792, "revenue_stability_5y": 0.158297, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00183368, "price_return_3m": -0.01351842, "price_return_6m": 0.1096206, "price_return_9m": 0.10901021, "price_return_12m": 0.17064004, "price_return_12m_ex1m": 0.16849739, "distance_from_52w_high": -0.03777739, "distance_from_52w_low": 0.17857956, "relative_strength": 0.07067646, "local_beta": 0.0003, "volatility_252d": 0.168036, "volatility_60d": 0.412588, "max_drawdown_12m": -0.07877466, "revenue_ttm": 8878000000, "gross_profit_ttm": 4591000000, "ebit_ttm": 2300000000, "ebitda_ttm": 3911000000, "net_income_ttm": 1524000000, "eps_diluted_ttm": 5.47413793, "operating_cash_flow_ttm": 3343000000, "capital_expenditure_ttm": 4646000000, "fcf_ttm": 7989000000, "dividends_paid_ttm": 785000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 805000000, "cash_and_equivalents": 13000000, "total_current_assets": 2567000000, "total_current_liabilities": 4126000000, "net_ppe": null, "total_assets": 49846000000, "total_debt": 20126000000, "total_equity": 13556000000, "net_working_capital": -449000000, "book_value_per_share": 48.69252874, "retained_earnings": 5441000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 13145000000, "tangible_book_per_share": 47.21623563, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 53, "rank_pb": 53, "rank_ptbv": 47, "rank_ps": 68, "rank_pcf": 39, "rank_ev_ebitda": 55, "rank_ev_ebit": 73, "rank_earnings_yield": 53, "rank_fcf_yield": 23, "rank_dividend_yield": 30, "rank_shareholder_yield": 30, "rank_total_yield": 30, "rank_roe": 39, "rank_roc": 50, "rank_roic": 55, "rank_gross_margin": 43, "rank_fcf_margin": 6, "rank_piotroski": 29, "rank_accruals": 53, "rank_sue": 50, "rank_eps_growth_1y": 37, "rank_eps_growth_5y": 49, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 48, "rank_momentum_12m_ex1m": 49, "rank_relative_strength": 46, "value_composite": 68, "quality_composite": 15, "momentum_composite": 32, "growth_composite": 20, "yield_composite": 20, "svqf_composite": 77, "vc1_composite": 70, "vc2_composite": 34, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 38, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 2, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 109.27, "os": 0.62, "value": 0.32, "quality": 0.85, "momentum": 0.68, "confidence": 1, "coverage": 1, "pe_ratio": 19.9611, "earnings_yield": 0.0501, "shareholder_yield": 0.0258, "roe": 0.1124, "momentum_12_1": 0.1685, "complete_fields": { "id": 3482, "ticker_id": 94, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:55.699650+00:00", "batch_id": "", "os_score_delta": null, "price_close": 109.27, "market_cap": 30420768000, "market_cap_usd": 30420768000, "enterprise_value": 50533768000, "shares_outstanding": 278400000, "fx_rate_to_usd": null, "pe_ratio": 19.96113386, "pb_ratio": 2.24408144, "ptbv_ratio": 2.31424633, "ps_ratio": 3.4265339, "pcf_ratio": 9.09984086, "pfcf_ratio": 3.80783177, "ev_ebitda": 12.92093275, "ev_ebit": 21.97120348, "ev_sales": 5.69202163, "ev_fcf": 6.32541845, "earnings_yield": 0.05009735, "fcf_yield": 0.15809231, "dividend_yield": 0.02580474, "buyback_yield": 0, "shareholder_yield": 0.02580474, "debt_paydown_yield": null, "total_yield": 0.02580474, "gross_margin": 0.51712097, "operating_margin": 0.25906736, "net_margin": 0.17166028, "ebitda_margin": 0.44052715, "fcf_margin": 0.89986483, "roe": 0.11242254, "roa": 0.03057417, "roic": 0.06231695, "roc_greenblatt": null, "asset_turnover": 0.17810857, "cash_conversion": 5.24212598, "accruals_ratio": -0.0364924, "sbc_to_revenue": 0.0032665, "debt_to_equity": 2.66752729, "net_debt_to_ebitda": 5.14267451, "debt_to_assets": 0.40376359, "interest_coverage": 2.85714286, "current_ratio": 0.62215221, "quick_ratio": 0.4444983, "net_debt": 20113000000, "revenue_growth_1y": 0.12322874, "revenue_growth_3y_cagr": 0.0340971, "revenue_growth_5y_cagr": 0.08715374, "eps_growth_1y": 0.25950413, "eps_growth_3y_cagr": 0.10675722, "eps_growth_5y_cagr": 0.10822679, "fcf_growth_1y": 0.0955842, "book_value_growth_1y": 0.08673316, "piotroski_f_score": 6, "altman_z_score": 0.95042007, "earnings_stability_5y": 0.417792, "revenue_stability_5y": 0.158297, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00183368, "price_return_3m": -0.01351842, "price_return_6m": 0.1096206, "price_return_9m": 0.10901021, "price_return_12m": 0.17064004, "price_return_12m_ex1m": 0.16849739, "distance_from_52w_high": -0.03777739, "distance_from_52w_low": 0.17857956, "relative_strength": 0.07067646, "local_beta": 0.0003, "volatility_252d": 0.168036, "volatility_60d": 0.412588, "max_drawdown_12m": -0.07877466, "revenue_ttm": 8878000000, "gross_profit_ttm": 4591000000, "ebit_ttm": 2300000000, "ebitda_ttm": 3911000000, "net_income_ttm": 1524000000, "eps_diluted_ttm": 5.47413793, "operating_cash_flow_ttm": 3343000000, "capital_expenditure_ttm": 4646000000, "fcf_ttm": 7989000000, "dividends_paid_ttm": 785000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 805000000, "cash_and_equivalents": 13000000, "total_current_assets": 2567000000, "total_current_liabilities": 4126000000, "net_ppe": null, "total_assets": 49846000000, "total_debt": 20126000000, "total_equity": 13556000000, "net_working_capital": -449000000, "book_value_per_share": 48.69252874, "retained_earnings": 5441000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 13145000000, "tangible_book_per_share": 47.21623563, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 53, "rank_pb": 53, "rank_ptbv": 47, "rank_ps": 68, "rank_pcf": 39, "rank_ev_ebitda": 55, "rank_ev_ebit": 73, "rank_earnings_yield": 53, "rank_fcf_yield": 23, "rank_dividend_yield": 30, "rank_shareholder_yield": 30, "rank_total_yield": 30, "rank_roe": 39, "rank_roc": 50, "rank_roic": 55, "rank_gross_margin": 43, "rank_fcf_margin": 6, "rank_piotroski": 29, "rank_accruals": 53, "rank_sue": 50, "rank_eps_growth_1y": 37, "rank_eps_growth_5y": 49, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 48, "rank_momentum_12m_ex1m": 49, "rank_relative_strength": 46, "value_composite": 68, "quality_composite": 15, "momentum_composite": 32, "growth_composite": 20, "yield_composite": 20, "svqf_composite": 77, "vc1_composite": 70, "vc2_composite": 34, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 38, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 2, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "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": "2026-06-07T00:41:31.935715+00:00", "is_restated": false, "income_statement": { "revenue": 8799000000, "cost_of_revenue": 6196000000, "gross_profit": 2603000000, "ebit": 2026000000, "ebitda": 3694000000, "pretax_income": 1597000000, "tax_provision": 136000000, "net_income": 1456000000, "net_income_to_common": 1456000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13000000, "total_current_assets": 2571000000, "total_assets": 48476000000, "short_term_debt": 1616000000, "long_term_debt": 18214000000, "total_debt": 19830000000, "total_liabilities": 34946000000, "total_equity": 13401000000, "shares_outstanding": 272200000, "goodwill_and_intangibles": 411000000 }, "cash_flow": { "operating_cash_flow": 3353000000, "capital_expenditure": 4128000000, "free_cash_flow": 7481000000, "dividends_paid": 768000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210200, "ticker_id": 94, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:41:31.935715+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2026000000", "ebitda": "3694000000", "netIncome": "1456000000", "grossProfit": "2603000000", "depreciation": "None", "totalRevenue": "8799000000", "costOfRevenue": "6196000000", "interestIncome": "776000000", "incomeBeforeTax": "1597000000", "interestExpense": "776000000", "operatingIncome": "2026000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "136000000", "reportedCurrency": "USD", "netInterestIncome": "-735000000", "nonInterestIncome": "None", "operatingExpenses": "577000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6196000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1668000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "1461000000" }, "balance": { "goodwill": "411000000", "inventory": "774000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "48476000000", "longTermDebt": "18214000000", "shortTermDebt": "1616000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "5292000000", "totalLiabilities": "34946000000", "otherCurrentAssets": "597000000", "totalCurrentAssets": "2571000000", "currentLongTermDebt": "1616000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1187000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45905000000", "currentAccountsPayable": "1254000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "39313000000", "shortLongTermDebtTotal": "19830000000", "totalShareholderEquity": "13401000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1037000000", "totalCurrentLiabilities": "3907000000", "otherNonCurrentLiabilities": "540000000", "totalNonCurrentLiabilities": "31039000000", "cashAndShortTermInvestments": "13000000", "commonStockSharesOutstanding": "272200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1456000000", "profitLoss": "None", "dividendPayout": "768000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-12000000", "operatingCashflow": "3353000000", "capitalExpenditures": "4128000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "884000000", "cashflowFromInvestment": "-4145000000", "stockBasedCompensation": "28000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "768000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "574000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1668000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8799000000, "cost_of_revenue": 6196000000, "gross_profit": 2603000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2026000000, "depreciation_amortisation": 1668000000, "ebitda": 3694000000, "interest_expense": 776000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1597000000, "tax_provision": 136000000, "effective_tax_rate": null, "net_income": 1456000000, "net_income_continuing_ops": 1461000000, "net_income_to_common": 1456000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13000000, "short_term_investments": null, "net_receivables": 1187000000, "inventory": 774000000, "other_current_assets": null, "total_current_assets": 2571000000, "net_ppe": null, "goodwill": 411000000, "intangible_assets": null, "goodwill_and_intangibles": 411000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 45905000000, "total_assets": 48476000000, "short_term_debt": 1616000000, "accounts_payable": 1254000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3907000000, "long_term_debt": 18214000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 31039000000, "total_liabilities": 34946000000, "total_debt": 19830000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5292000000, "total_equity": 13401000000, "shares_outstanding": 272200000, "operating_cash_flow": 3353000000, "stock_based_compensation": 28000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4128000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4145000000, "dividends_paid": 768000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 884000000, "free_cash_flow": 7481000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2026000000", "ebitda": "3694000000", "netIncome": "1456000000", "grossProfit": "2603000000", "depreciation": "None", "totalRevenue": "8799000000", "costOfRevenue": "6196000000", "interestIncome": "776000000", "incomeBeforeTax": "1597000000", "interestExpense": "776000000", "operatingIncome": "2026000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "136000000", "reportedCurrency": "USD", "netInterestIncome": "-735000000", "nonInterestIncome": "None", "operatingExpenses": "577000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6196000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1668000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "1461000000" }, "balance": { "goodwill": "411000000", "inventory": "774000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "48476000000", "longTermDebt": "18214000000", "shortTermDebt": "1616000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "5292000000", "totalLiabilities": "34946000000", "otherCurrentAssets": "597000000", "totalCurrentAssets": "2571000000", "currentLongTermDebt": "1616000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1187000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45905000000", "currentAccountsPayable": "1254000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "39313000000", "shortLongTermDebtTotal": "19830000000", "totalShareholderEquity": "13401000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1037000000", "totalCurrentLiabilities": "3907000000", "otherNonCurrentLiabilities": "540000000", "totalNonCurrentLiabilities": "31039000000", "cashAndShortTermInvestments": "13000000", "commonStockSharesOutstanding": "272200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1456000000", "profitLoss": "None", "dividendPayout": "768000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-12000000", "operatingCashflow": "3353000000", "capitalExpenditures": "4128000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "884000000", "cashflowFromInvestment": "-4145000000", "stockBasedCompensation": "28000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "768000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "574000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1668000000", "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": "2026-06-07T00:41:31.935715+00:00", "is_restated": false, "income_statement": { "revenue": 7623000000, "cost_of_revenue": 3970000000, "gross_profit": 3653000000, "ebit": 1933000000, "ebitda": 3538000000, "pretax_income": 1270000000, "tax_provision": 83000000, "net_income": 1182000000, "net_income_to_common": 1182000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7000000, "total_current_assets": 2264000000, "total_assets": 44598000000, "short_term_debt": 1460000000, "long_term_debt": 17262000000, "total_debt": 18722000000, "total_liabilities": 32355000000, "total_equity": 12114000000, "shares_outstanding": 267400000, "goodwill_and_intangibles": 411000000 }, "cash_flow": { "operating_cash_flow": 2763000000, "capital_expenditure": 4410000000, "free_cash_flow": 7173000000, "dividends_paid": 714000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210205, "ticker_id": 94, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:41:31.935715+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1933000000", "ebitda": "3538000000", "netIncome": "1182000000", "grossProfit": "3653000000", "depreciation": "None", "totalRevenue": "7623000000", "costOfRevenue": "3970000000", "interestIncome": "41000000", "incomeBeforeTax": "1270000000", "interestExpense": "663000000", "operatingIncome": "1516000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "83000000", "reportedCurrency": "USD", "netInterestIncome": "-622000000", "nonInterestIncome": "None", "operatingExpenses": "2137000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3970000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1605000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "1187000000" }, "balance": { "goodwill": "411000000", "inventory": "762000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "44598000000", "longTermDebt": "17262000000", "shortTermDebt": "1460000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4604000000", "totalLiabilities": "32355000000", "otherCurrentAssets": "528000000", "totalCurrentAssets": "2264000000", "currentLongTermDebt": "1460000000", "longTermInvestments": "1342000000", "shortTermInvestments": "1248000000", "currentNetReceivables": "967000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42334000000", "currentAccountsPayable": "1059000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18722000000", "totalShareholderEquity": "12114000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "671000000", "totalCurrentLiabilities": "3413000000", "otherNonCurrentLiabilities": "487000000", "totalNonCurrentLiabilities": "28942000000", "cashAndShortTermInvestments": "7000000", "commonStockSharesOutstanding": "267400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1187000000", "profitLoss": "None", "dividendPayout": "714000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-31000000", "operatingCashflow": "2763000000", "capitalExpenditures": "4410000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1749000000", "cashflowFromInvestment": "-4456000000", "stockBasedCompensation": "28000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "714000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "273000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1605000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7623000000, "cost_of_revenue": 3970000000, "gross_profit": 3653000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1933000000, "depreciation_amortisation": 1605000000, "ebitda": 3538000000, "interest_expense": 663000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1270000000, "tax_provision": 83000000, "effective_tax_rate": null, "net_income": 1182000000, "net_income_continuing_ops": 1187000000, "net_income_to_common": 1182000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7000000, "short_term_investments": 1248000000, "net_receivables": 967000000, "inventory": 762000000, "other_current_assets": null, "total_current_assets": 2264000000, "net_ppe": null, "goodwill": 411000000, "intangible_assets": null, "goodwill_and_intangibles": 411000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 42334000000, "total_assets": 44598000000, "short_term_debt": 1460000000, "accounts_payable": 1059000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3413000000, "long_term_debt": 17262000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28942000000, "total_liabilities": 32355000000, "total_debt": 18722000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4604000000, "total_equity": 12114000000, "shares_outstanding": 267400000, "operating_cash_flow": 2763000000, "stock_based_compensation": 28000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4410000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4456000000, "dividends_paid": 714000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1749000000, "free_cash_flow": 7173000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1933000000", "ebitda": "3538000000", "netIncome": "1182000000", "grossProfit": "3653000000", "depreciation": "None", "totalRevenue": "7623000000", "costOfRevenue": "3970000000", "interestIncome": "41000000", "incomeBeforeTax": "1270000000", "interestExpense": "663000000", "operatingIncome": "1516000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "83000000", "reportedCurrency": "USD", "netInterestIncome": "-622000000", "nonInterestIncome": "None", "operatingExpenses": "2137000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3970000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1605000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "1187000000" }, "balance": { "goodwill": "411000000", "inventory": "762000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "44598000000", "longTermDebt": "17262000000", "shortTermDebt": "1460000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4604000000", "totalLiabilities": "32355000000", "otherCurrentAssets": "528000000", "totalCurrentAssets": "2264000000", "currentLongTermDebt": "1460000000", "longTermInvestments": "1342000000", "shortTermInvestments": "1248000000", "currentNetReceivables": "967000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42334000000", "currentAccountsPayable": "1059000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18722000000", "totalShareholderEquity": "12114000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "671000000", "totalCurrentLiabilities": "3413000000", "otherNonCurrentLiabilities": "487000000", "totalNonCurrentLiabilities": "28942000000", "cashAndShortTermInvestments": "7000000", "commonStockSharesOutstanding": "267400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1187000000", "profitLoss": "None", "dividendPayout": "714000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-31000000", "operatingCashflow": "2763000000", "capitalExpenditures": "4410000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1749000000", "cashflowFromInvestment": "-4456000000", "stockBasedCompensation": "28000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "714000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "273000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1605000000", "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": "2026-06-07T00:41:31.935715+00:00", "is_restated": false, "income_statement": { "revenue": 7500000000, "cost_of_revenue": 4033000000, "gross_profit": 3467000000, "ebit": 1906000000, "ebitda": 3406000000, "pretax_income": 1340000000, "tax_provision": 183000000, "net_income": 1152000000, "net_income_to_common": 1152000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25000000, "total_current_assets": 2181000000, "total_assets": 40830000000, "short_term_debt": 1385000000, "long_term_debt": 15121000000, "total_debt": 16506000000, "total_liabilities": 29352000000, "total_equity": 11349000000, "shares_outstanding": 263399999, "goodwill_and_intangibles": 411000000 }, "cash_flow": { "operating_cash_flow": 2564000000, "capital_expenditure": 3771000000, "free_cash_flow": 6335000000, "dividends_paid": 662000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210210, "ticker_id": 94, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:41:31.935715+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1906000000", "ebitda": "3406000000", "netIncome": "1152000000", "grossProfit": "3467000000", "depreciation": "None", "totalRevenue": "7500000000", "costOfRevenue": "4033000000", "interestIncome": "35000000", "incomeBeforeTax": "1340000000", "interestExpense": "566000000", "operatingIncome": "1558000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "183000000", "reportedCurrency": "USD", "netInterestIncome": "-508000000", "nonInterestIncome": "None", "operatingExpenses": "1909000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4033000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1500000000", "sellingGeneralAndAdministrative": "-295000000", "netIncomeFromContinuingOperations": "1162000000" }, "balance": { "goodwill": "411000000", "inventory": "733000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "40830000000", "longTermDebt": "15121000000", "shortTermDebt": "1385000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4136000000", "totalLiabilities": "29352000000", "otherCurrentAssets": "504000000", "totalCurrentAssets": "2181000000", "currentLongTermDebt": "1385000000", "longTermInvestments": "1150000000", "shortTermInvestments": "308000000", "currentNetReceivables": "919000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38649000000", "currentAccountsPayable": "1136000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16506000000", "totalShareholderEquity": "11349000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "824000000", "totalCurrentLiabilities": "3345000000", "otherNonCurrentLiabilities": "426000000", "totalNonCurrentLiabilities": "26007000000", "cashAndShortTermInvestments": "25000000", "commonStockSharesOutstanding": "263399999", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1157000000", "profitLoss": "None", "dividendPayout": "662000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-67000000", "operatingCashflow": "2564000000", "capitalExpenditures": "3771000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1290000000", "cashflowFromInvestment": "-3798000000", "stockBasedCompensation": "26000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "662000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1500000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7500000000, "cost_of_revenue": 4033000000, "gross_profit": 3467000000, "research_and_development": null, "selling_general_admin": -295000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1906000000, "depreciation_amortisation": 1500000000, "ebitda": 3406000000, "interest_expense": 566000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1340000000, "tax_provision": 183000000, "effective_tax_rate": null, "net_income": 1152000000, "net_income_continuing_ops": 1162000000, "net_income_to_common": 1152000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25000000, "short_term_investments": 308000000, "net_receivables": 919000000, "inventory": 733000000, "other_current_assets": null, "total_current_assets": 2181000000, "net_ppe": null, "goodwill": 411000000, "intangible_assets": null, "goodwill_and_intangibles": 411000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 38649000000, "total_assets": 40830000000, "short_term_debt": 1385000000, "accounts_payable": 1136000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3345000000, "long_term_debt": 15121000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 26007000000, "total_liabilities": 29352000000, "total_debt": 16506000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4136000000, "total_equity": 11349000000, "shares_outstanding": 263399999, "operating_cash_flow": 2564000000, "stock_based_compensation": 26000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3771000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3798000000, "dividends_paid": 662000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1290000000, "free_cash_flow": 6335000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1906000000", "ebitda": "3406000000", "netIncome": "1152000000", "grossProfit": "3467000000", "depreciation": "None", "totalRevenue": "7500000000", "costOfRevenue": "4033000000", "interestIncome": "35000000", "incomeBeforeTax": "1340000000", "interestExpense": "566000000", "operatingIncome": "1558000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "183000000", "reportedCurrency": "USD", "netInterestIncome": "-508000000", "nonInterestIncome": "None", "operatingExpenses": "1909000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4033000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1500000000", "sellingGeneralAndAdministrative": "-295000000", "netIncomeFromContinuingOperations": "1162000000" }, "balance": { "goodwill": "411000000", "inventory": "733000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "40830000000", "longTermDebt": "15121000000", "shortTermDebt": "1385000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4136000000", "totalLiabilities": "29352000000", "otherCurrentAssets": "504000000", "totalCurrentAssets": "2181000000", "currentLongTermDebt": "1385000000", "longTermInvestments": "1150000000", "shortTermInvestments": "308000000", "currentNetReceivables": "919000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38649000000", "currentAccountsPayable": "1136000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16506000000", "totalShareholderEquity": "11349000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "824000000", "totalCurrentLiabilities": "3345000000", "otherNonCurrentLiabilities": "426000000", "totalNonCurrentLiabilities": "26007000000", "cashAndShortTermInvestments": "25000000", "commonStockSharesOutstanding": "263399999", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1157000000", "profitLoss": "None", "dividendPayout": "662000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-67000000", "operatingCashflow": "2564000000", "capitalExpenditures": "3771000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1290000000", "cashflowFromInvestment": "-3798000000", "stockBasedCompensation": "26000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "662000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1500000000", "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": "2026-06-07T00:41:31.935715+00:00", "is_restated": false, "income_statement": { "revenue": 7957000000, "cost_of_revenue": 4614000000, "gross_profit": 3343000000, "ebit": 1741000000, "ebitda": 3179000000, "pretax_income": 1255000000, "tax_provision": 176000000, "net_income": 1074000000, "net_income_to_common": 1074000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10000000, "total_current_assets": 2668000000, "total_assets": 37904000000, "short_term_debt": 1410000000, "long_term_debt": 13685000000, "total_debt": 15095000000, "total_liabilities": 27267000000, "total_equity": 10508000000, "shares_outstanding": 259500000, "goodwill_and_intangibles": 411000000 }, "cash_flow": { "operating_cash_flow": 2263000000, "capital_expenditure": 3380000000, "free_cash_flow": 5643000000, "dividends_paid": 610000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210215, "ticker_id": 94, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:41:31.935715+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1741000000", "ebitda": "3179000000", "netIncome": "1074000000", "grossProfit": "3343000000", "depreciation": "None", "totalRevenue": "7957000000", "costOfRevenue": "4614000000", "interestIncome": "486000000", "incomeBeforeTax": "1255000000", "interestExpense": "486000000", "operatingIncome": "1515000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "176000000", "reportedCurrency": "USD", "netInterestIncome": "-486000000", "nonInterestIncome": "None", "operatingExpenses": "1828000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "226000000", "costofGoodsAndServicesSold": "4614000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1438000000", "sellingGeneralAndAdministrative": "-184000000", "netIncomeFromContinuingOperations": "1079000000" }, "balance": { "goodwill": "411000000", "inventory": "667000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "37904000000", "longTermDebt": "13685000000", "shortTermDebt": "1410000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3646000000", "totalLiabilities": "27267000000", "otherCurrentAssets": "651000000", "totalCurrentAssets": "2668000000", "currentLongTermDebt": "1410000000", "longTermInvestments": "958000000", "shortTermInvestments": "240000000", "currentNetReceivables": "1100000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35236000000", "currentAccountsPayable": "1159000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "31262000000", "shortLongTermDebtTotal": "15095000000", "totalShareholderEquity": "10508000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "797000000", "totalCurrentLiabilities": "3366000000", "otherNonCurrentLiabilities": "10216000000", "totalNonCurrentLiabilities": "23901000000", "cashAndShortTermInvestments": "10000000", "commonStockSharesOutstanding": "259500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1079000000", "profitLoss": "None", "dividendPayout": "610000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-77000000", "operatingCashflow": "2263000000", "capitalExpenditures": "3380000000", "changeInReceivables": "-317000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1168000000", "cashflowFromInvestment": "-3370000000", "stockBasedCompensation": "24000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "610000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "61000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "333000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1438000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7957000000, "cost_of_revenue": 4614000000, "gross_profit": 3343000000, "research_and_development": null, "selling_general_admin": -184000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1741000000, "depreciation_amortisation": 1438000000, "ebitda": 3179000000, "interest_expense": 486000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1255000000, "tax_provision": 176000000, "effective_tax_rate": null, "net_income": 1074000000, "net_income_continuing_ops": 1079000000, "net_income_to_common": 1074000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10000000, "short_term_investments": 240000000, "net_receivables": 1100000000, "inventory": 667000000, "other_current_assets": null, "total_current_assets": 2668000000, "net_ppe": null, "goodwill": 411000000, "intangible_assets": null, "goodwill_and_intangibles": 411000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 35236000000, "total_assets": 37904000000, "short_term_debt": 1410000000, "accounts_payable": 1159000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3366000000, "long_term_debt": 13685000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23901000000, "total_liabilities": 27267000000, "total_debt": 15095000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3646000000, "total_equity": 10508000000, "shares_outstanding": 259500000, "operating_cash_flow": 2263000000, "stock_based_compensation": 24000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3380000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3370000000, "dividends_paid": 610000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1168000000, "free_cash_flow": 5643000000, "net_change_in_cash": 61000000 }, "raw_data": { "income": { "ebit": "1741000000", "ebitda": "3179000000", "netIncome": "1074000000", "grossProfit": "3343000000", "depreciation": "None", "totalRevenue": "7957000000", "costOfRevenue": "4614000000", "interestIncome": "486000000", "incomeBeforeTax": "1255000000", "interestExpense": "486000000", "operatingIncome": "1515000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "176000000", "reportedCurrency": "USD", "netInterestIncome": "-486000000", "nonInterestIncome": "None", "operatingExpenses": "1828000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "226000000", "costofGoodsAndServicesSold": "4614000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1438000000", "sellingGeneralAndAdministrative": "-184000000", "netIncomeFromContinuingOperations": "1079000000" }, "balance": { "goodwill": "411000000", "inventory": "667000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "37904000000", "longTermDebt": "13685000000", "shortTermDebt": "1410000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3646000000", "totalLiabilities": "27267000000", "otherCurrentAssets": "651000000", "totalCurrentAssets": "2668000000", "currentLongTermDebt": "1410000000", "longTermInvestments": "958000000", "shortTermInvestments": "240000000", "currentNetReceivables": "1100000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35236000000", "currentAccountsPayable": "1159000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "31262000000", "shortLongTermDebtTotal": "15095000000", "totalShareholderEquity": "10508000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "797000000", "totalCurrentLiabilities": "3366000000", "otherNonCurrentLiabilities": "10216000000", "totalNonCurrentLiabilities": "23901000000", "cashAndShortTermInvestments": "10000000", "commonStockSharesOutstanding": "259500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1079000000", "profitLoss": "None", "dividendPayout": "610000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-77000000", "operatingCashflow": "2263000000", "capitalExpenditures": "3380000000", "changeInReceivables": "-317000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1168000000", "cashflowFromInvestment": "-3370000000", "stockBasedCompensation": "24000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "610000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "61000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "333000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1438000000", "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": "2026-06-07T00:41:31.935715+00:00", "is_restated": false, "income_statement": { "revenue": 6394000000, "cost_of_revenue": 3403000000, "gross_profit": 2991000000, "ebit": 1535000000, "ebitda": 2812000000, "pretax_income": 1152000000, "tax_provision": 157000000, "net_income": 990000000, "net_income_to_common": 990000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8000000, "total_current_assets": 1968000000, "total_assets": 35735000000, "short_term_debt": 1050000000, "long_term_debt": 12562000000, "total_debt": 13612000000, "total_liabilities": 25906000000, "total_equity": 9700000000, "shares_outstanding": 257600000, "goodwill_and_intangibles": 411000000 }, "cash_flow": { "operating_cash_flow": 1661000000, "capital_expenditure": 3523000000, "free_cash_flow": 5184000000, "dividends_paid": 565000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210220, "ticker_id": 94, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:41:31.935715+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1535000000", "ebitda": "2812000000", "netIncome": "990000000", "grossProfit": "2991000000", "depreciation": "None", "totalRevenue": "6394000000", "costOfRevenue": "3403000000", "interestIncome": "383000000", "incomeBeforeTax": "1152000000", "interestExpense": "383000000", "operatingIncome": "1333000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "157000000", "reportedCurrency": "USD", "netInterestIncome": "-383000000", "nonInterestIncome": "None", "operatingExpenses": "1658000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "202000000", "costofGoodsAndServicesSold": "3403000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1277000000", "sellingGeneralAndAdministrative": "-136000000", "netIncomeFromContinuingOperations": "995000000" }, "balance": { "goodwill": "411000000", "inventory": "592000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "35735000000", "longTermDebt": "12562000000", "shortTermDebt": "1050000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3182000000", "totalLiabilities": "25906000000", "otherCurrentAssets": "540000000", "totalCurrentAssets": "1968000000", "currentLongTermDebt": "1050000000", "longTermInvestments": "1159000000", "shortTermInvestments": "8000000", "currentNetReceivables": "820000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33767000000", "currentAccountsPayable": "1095000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "29261000000", "shortLongTermDebtTotal": "13612000000", "totalShareholderEquity": "9700000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "681000000", "totalCurrentLiabilities": "2826000000", "otherNonCurrentLiabilities": "10518000000", "totalNonCurrentLiabilities": "23080000000", "cashAndShortTermInvestments": "8000000", "commonStockSharesOutstanding": "257600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "995000000", "profitLoss": "None", "dividendPayout": "565000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-71000000", "operatingCashflow": "1661000000", "capitalExpenditures": "3523000000", "changeInReceivables": "-74000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1721000000", "cashflowFromInvestment": "-3528000000", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "565000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-146000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1277000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6394000000, "cost_of_revenue": 3403000000, "gross_profit": 2991000000, "research_and_development": null, "selling_general_admin": -136000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1535000000, "depreciation_amortisation": 1277000000, "ebitda": 2812000000, "interest_expense": 383000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1152000000, "tax_provision": 157000000, "effective_tax_rate": null, "net_income": 990000000, "net_income_continuing_ops": 995000000, "net_income_to_common": 990000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8000000, "short_term_investments": 8000000, "net_receivables": 820000000, "inventory": 592000000, "other_current_assets": null, "total_current_assets": 1968000000, "net_ppe": null, "goodwill": 411000000, "intangible_assets": null, "goodwill_and_intangibles": 411000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 33767000000, "total_assets": 35735000000, "short_term_debt": 1050000000, "accounts_payable": 1095000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2826000000, "long_term_debt": 12562000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23080000000, "total_liabilities": 25906000000, "total_debt": 13612000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3182000000, "total_equity": 9700000000, "shares_outstanding": 257600000, "operating_cash_flow": 1661000000, "stock_based_compensation": 22000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3523000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3528000000, "dividends_paid": 565000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1721000000, "free_cash_flow": 5184000000, "net_change_in_cash": -146000000 }, "raw_data": { "income": { "ebit": "1535000000", "ebitda": "2812000000", "netIncome": "990000000", "grossProfit": "2991000000", "depreciation": "None", "totalRevenue": "6394000000", "costOfRevenue": "3403000000", "interestIncome": "383000000", "incomeBeforeTax": "1152000000", "interestExpense": "383000000", "operatingIncome": "1333000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "157000000", "reportedCurrency": "USD", "netInterestIncome": "-383000000", "nonInterestIncome": "None", "operatingExpenses": "1658000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "202000000", "costofGoodsAndServicesSold": "3403000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1277000000", "sellingGeneralAndAdministrative": "-136000000", "netIncomeFromContinuingOperations": "995000000" }, "balance": { "goodwill": "411000000", "inventory": "592000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "35735000000", "longTermDebt": "12562000000", "shortTermDebt": "1050000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3182000000", "totalLiabilities": "25906000000", "otherCurrentAssets": "540000000", "totalCurrentAssets": "1968000000", "currentLongTermDebt": "1050000000", "longTermInvestments": "1159000000", "shortTermInvestments": "8000000", "currentNetReceivables": "820000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33767000000", "currentAccountsPayable": "1095000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "29261000000", "shortLongTermDebtTotal": "13612000000", "totalShareholderEquity": "9700000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "681000000", "totalCurrentLiabilities": "2826000000", "otherNonCurrentLiabilities": "10518000000", "totalNonCurrentLiabilities": "23080000000", "cashAndShortTermInvestments": "8000000", "commonStockSharesOutstanding": "257600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "995000000", "profitLoss": "None", "dividendPayout": "565000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-71000000", "operatingCashflow": "1661000000", "capitalExpenditures": "3523000000", "changeInReceivables": "-74000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1721000000", "cashflowFromInvestment": "-3528000000", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "565000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-146000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1277000000", "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": "2026-06-07T00:41:31.935715+00:00", "is_restated": false, "income_statement": { "revenue": 5794000000, "cost_of_revenue": 2936000000, "gross_profit": 2858000000, "ebit": 1451000000, "ebitda": 2604000000, "pretax_income": 1032000000, "tax_provision": 155000000, "net_income": 871000000, "net_income_to_common": 871000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 139000000, "total_current_assets": 1653000000, "total_assets": 32030000000, "short_term_debt": 498000000, "long_term_debt": 11078000000, "total_debt": 11576000000, "total_liabilities": 22950000000, "total_equity": 8938000000, "shares_outstanding": 248700000, "goodwill_and_intangibles": 411000000 }, "cash_flow": { "operating_cash_flow": 1727000000, "capital_expenditure": 3299000000, "free_cash_flow": 5026000000, "dividends_paid": 494000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210225, "ticker_id": 94, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:41:31.935715+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1451000000", "ebitda": "2604000000", "netIncome": "871000000", "grossProfit": "2858000000", "depreciation": "None", "totalRevenue": "5794000000", "costOfRevenue": "2936000000", "interestIncome": "390000000", "incomeBeforeTax": "1032000000", "interestExpense": "419000000", "operatingIncome": "1300000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "155000000", "reportedCurrency": "USD", "netInterestIncome": "-419000000", "nonInterestIncome": "None", "operatingExpenses": "1558000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "151000000", "costofGoodsAndServicesSold": "2936000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1153000000", "sellingGeneralAndAdministrative": "483000000", "netIncomeFromContinuingOperations": "887000000" }, "balance": { "goodwill": "411000000", "inventory": "521000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "32030000000", "longTermDebt": "11078000000", "shortTermDebt": "498000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2757000000", "totalLiabilities": "22950000000", "otherCurrentAssets": "244000000", "totalCurrentAssets": "1653000000", "currentLongTermDebt": "498000000", "longTermInvestments": "982000000", "shortTermInvestments": "3570000", "currentNetReceivables": "749000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30377000000", "currentAccountsPayable": "958000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "26807000000", "shortLongTermDebtTotal": "11576000000", "totalShareholderEquity": "8938000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "724000000", "totalCurrentLiabilities": "2180000000", "otherNonCurrentLiabilities": "9692000000", "totalNonCurrentLiabilities": "20770000000", "cashAndShortTermInvestments": "139000000", "commonStockSharesOutstanding": "248700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "139000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "877000000", "profitLoss": "None", "dividendPayout": "494000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-25000000", "operatingCashflow": "1727000000", "capitalExpenditures": "3299000000", "changeInReceivables": "-47000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1727000000", "cashflowFromInvestment": "-3329000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "494000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "125000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2233000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1153000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5794000000, "cost_of_revenue": 2936000000, "gross_profit": 2858000000, "research_and_development": null, "selling_general_admin": 483000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1451000000, "depreciation_amortisation": 1153000000, "ebitda": 2604000000, "interest_expense": 419000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1032000000, "tax_provision": 155000000, "effective_tax_rate": null, "net_income": 871000000, "net_income_continuing_ops": 887000000, "net_income_to_common": 871000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 139000000, "short_term_investments": 3570000, "net_receivables": 749000000, "inventory": 521000000, "other_current_assets": null, "total_current_assets": 1653000000, "net_ppe": null, "goodwill": 411000000, "intangible_assets": null, "goodwill_and_intangibles": 411000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30377000000, "total_assets": 32030000000, "short_term_debt": 498000000, "accounts_payable": 958000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2180000000, "long_term_debt": 11078000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 20770000000, "total_liabilities": 22950000000, "total_debt": 11576000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2757000000, "total_equity": 8938000000, "shares_outstanding": 248700000, "operating_cash_flow": 1727000000, "stock_based_compensation": 21000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3299000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3329000000, "dividends_paid": 494000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1727000000, "free_cash_flow": 5026000000, "net_change_in_cash": 125000000 }, "raw_data": { "income": { "ebit": "1451000000", "ebitda": "2604000000", "netIncome": "871000000", "grossProfit": "2858000000", "depreciation": "None", "totalRevenue": "5794000000", "costOfRevenue": "2936000000", "interestIncome": "390000000", "incomeBeforeTax": "1032000000", "interestExpense": "419000000", "operatingIncome": "1300000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "155000000", "reportedCurrency": "USD", "netInterestIncome": "-419000000", "nonInterestIncome": "None", "operatingExpenses": "1558000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "151000000", "costofGoodsAndServicesSold": "2936000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1153000000", "sellingGeneralAndAdministrative": "483000000", "netIncomeFromContinuingOperations": "887000000" }, "balance": { "goodwill": "411000000", "inventory": "521000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "32030000000", "longTermDebt": "11078000000", "shortTermDebt": "498000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2757000000", "totalLiabilities": "22950000000", "otherCurrentAssets": "244000000", "totalCurrentAssets": "1653000000", "currentLongTermDebt": "498000000", "longTermInvestments": "982000000", "shortTermInvestments": "3570000", "currentNetReceivables": "749000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30377000000", "currentAccountsPayable": "958000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "26807000000", "shortLongTermDebtTotal": "11576000000", "totalShareholderEquity": "8938000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "724000000", "totalCurrentLiabilities": "2180000000", "otherNonCurrentLiabilities": "9692000000", "totalNonCurrentLiabilities": "20770000000", "cashAndShortTermInvestments": "139000000", "commonStockSharesOutstanding": "248700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "139000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "877000000", "profitLoss": "None", "dividendPayout": "494000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-25000000", "operatingCashflow": "1727000000", "capitalExpenditures": "3299000000", "changeInReceivables": "-47000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1727000000", "cashflowFromInvestment": "-3329000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "494000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "125000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2233000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1153000000", "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": "2026-06-07T00:41:31.935715+00:00", "is_restated": false, "income_statement": { "revenue": 5910000000, "cost_of_revenue": 3167000000, "gross_profit": 2743000000, "ebit": 1397000000, "ebitda": 2478000000, "pretax_income": 1016000000, "tax_provision": 182000000, "net_income": 828000000, "net_income_to_common": 828000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16000000, "total_current_assets": 1431000000, "total_assets": 28933000000, "short_term_debt": 882000000, "long_term_debt": 8915000000, "total_debt": 9797000000, "total_liabilities": 20732000000, "total_equity": 8059000000, "shares_outstanding": 247100000, "goodwill_and_intangibles": 411000000 }, "cash_flow": { "operating_cash_flow": 2170000000, "capital_expenditure": 2442000000, "free_cash_flow": 4612000000, "dividends_paid": 472000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210230, "ticker_id": 94, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:41:31.935715+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1397000000", "ebitda": "2478000000", "netIncome": "828000000", "grossProfit": "2743000000", "depreciation": "None", "totalRevenue": "5910000000", "costOfRevenue": "3167000000", "interestIncome": "33000000", "incomeBeforeTax": "1016000000", "interestExpense": "381000000", "operatingIncome": "1267000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "182000000", "reportedCurrency": "USD", "netInterestIncome": "-348000000", "nonInterestIncome": "None", "operatingExpenses": "1476000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "130000000", "costofGoodsAndServicesSold": "3167000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1081000000", "sellingGeneralAndAdministrative": "-90000000", "netIncomeFromContinuingOperations": "833000000" }, "balance": { "goodwill": "411000000", "inventory": "494000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "28933000000", "longTermDebt": "8915000000", "shortTermDebt": "882000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2380000000", "totalLiabilities": "20732000000", "otherCurrentAssets": "187000000", "totalCurrentAssets": "1431000000", "currentLongTermDebt": "882000000", "longTermInvestments": "847000000", "shortTermInvestments": "None", "currentNetReceivables": "734000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27502000000", "currentAccountsPayable": "874000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "24376000000", "shortLongTermDebtTotal": "9797000000", "totalShareholderEquity": "8059000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "749000000", "totalCurrentLiabilities": "2505000000", "otherNonCurrentLiabilities": "9312000000", "totalNonCurrentLiabilities": "18227000000", "cashAndShortTermInvestments": "16000000", "commonStockSharesOutstanding": "247100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "16000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "834000000", "profitLoss": "None", "dividendPayout": "472000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-10000000", "operatingCashflow": "2170000000", "capitalExpenditures": "2442000000", "changeInReceivables": "79000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "334000000", "cashflowFromInvestment": "-2435000000", "stockBasedCompensation": "20000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "472000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "69000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1370000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1081000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5910000000, "cost_of_revenue": 3167000000, "gross_profit": 2743000000, "research_and_development": null, "selling_general_admin": -90000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1397000000, "depreciation_amortisation": 1081000000, "ebitda": 2478000000, "interest_expense": 381000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1016000000, "tax_provision": 182000000, "effective_tax_rate": null, "net_income": 828000000, "net_income_continuing_ops": 833000000, "net_income_to_common": 828000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16000000, "short_term_investments": null, "net_receivables": 734000000, "inventory": 494000000, "other_current_assets": null, "total_current_assets": 1431000000, "net_ppe": null, "goodwill": 411000000, "intangible_assets": null, "goodwill_and_intangibles": 411000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 27502000000, "total_assets": 28933000000, "short_term_debt": 882000000, "accounts_payable": 874000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2505000000, "long_term_debt": 8915000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18227000000, "total_liabilities": 20732000000, "total_debt": 9797000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2380000000, "total_equity": 8059000000, "shares_outstanding": 247100000, "operating_cash_flow": 2170000000, "stock_based_compensation": 20000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2442000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2435000000, "dividends_paid": 472000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 334000000, "free_cash_flow": 4612000000, "net_change_in_cash": 69000000 }, "raw_data": { "income": { "ebit": "1397000000", "ebitda": "2478000000", "netIncome": "828000000", "grossProfit": "2743000000", "depreciation": "None", "totalRevenue": "5910000000", "costOfRevenue": "3167000000", "interestIncome": "33000000", "incomeBeforeTax": "1016000000", "interestExpense": "381000000", "operatingIncome": "1267000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "182000000", "reportedCurrency": "USD", "netInterestIncome": "-348000000", "nonInterestIncome": "None", "operatingExpenses": "1476000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "130000000", "costofGoodsAndServicesSold": "3167000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1081000000", "sellingGeneralAndAdministrative": "-90000000", "netIncomeFromContinuingOperations": "833000000" }, "balance": { "goodwill": "411000000", "inventory": "494000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "28933000000", "longTermDebt": "8915000000", "shortTermDebt": "882000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2380000000", "totalLiabilities": "20732000000", "otherCurrentAssets": "187000000", "totalCurrentAssets": "1431000000", "currentLongTermDebt": "882000000", "longTermInvestments": "847000000", "shortTermInvestments": "None", "currentNetReceivables": "734000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27502000000", "currentAccountsPayable": "874000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "24376000000", "shortLongTermDebtTotal": "9797000000", "totalShareholderEquity": "8059000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "749000000", "totalCurrentLiabilities": "2505000000", "otherNonCurrentLiabilities": "9312000000", "totalNonCurrentLiabilities": "18227000000", "cashAndShortTermInvestments": "16000000", "commonStockSharesOutstanding": "247100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "16000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "834000000", "profitLoss": "None", "dividendPayout": "472000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-10000000", "operatingCashflow": "2170000000", "capitalExpenditures": "2442000000", "changeInReceivables": "79000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "334000000", "cashflowFromInvestment": "-2435000000", "stockBasedCompensation": "20000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "472000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "69000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1370000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1081000000", "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": "2026-06-07T00:41:31.935715+00:00", "is_restated": false, "income_statement": { "revenue": 6291000000, "cost_of_revenue": 3496000000, "gross_profit": 2795000000, "ebit": 1459000000, "ebitda": 2492000000, "pretax_income": 1058000000, "tax_provision": 237000000, "net_income": 815000000, "net_income_to_common": 815000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16000000, "total_current_assets": 1533000000, "total_assets": 27215000000, "short_term_debt": 1177000000, "long_term_debt": 7859000000, "total_debt": 9036000000, "total_liabilities": 19442000000, "total_equity": 7631000000, "shares_outstanding": 245800000, "goodwill_and_intangibles": 411000000 }, "cash_flow": { "operating_cash_flow": 2170000000, "capital_expenditure": 2338000000, "free_cash_flow": 4508000000, "dividends_paid": 451000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210235, "ticker_id": 94, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:41:31.935715+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1459000000", "ebitda": "2492000000", "netIncome": "815000000", "grossProfit": "2795000000", "depreciation": "None", "totalRevenue": "6291000000", "costOfRevenue": "3496000000", "interestIncome": "33000000", "incomeBeforeTax": "1058000000", "interestExpense": "401000000", "operatingIncome": "1357000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "237000000", "reportedCurrency": "USD", "netInterestIncome": "-368000000", "nonInterestIncome": "None", "operatingExpenses": "1438000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "102000000", "costofGoodsAndServicesSold": "3496000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1033000000", "sellingGeneralAndAdministrative": "-70000000", "netIncomeFromContinuingOperations": "811000000" }, "balance": { "goodwill": "411000000", "inventory": "483000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "27215000000", "longTermDebt": "7859000000", "shortTermDebt": "1177000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2024000000", "totalLiabilities": "19442000000", "otherCurrentAssets": "197000000", "totalCurrentAssets": "1533000000", "currentLongTermDebt": "1177000000", "longTermInvestments": "684000000", "shortTermInvestments": "None", "currentNetReceivables": "837000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25682000000", "currentAccountsPayable": "817000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22810000000", "shortLongTermDebtTotal": "9036000000", "totalShareholderEquity": "7631000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "640000000", "totalCurrentLiabilities": "2687000000", "otherNonCurrentLiabilities": "8896000000", "totalNonCurrentLiabilities": "16755000000", "cashAndShortTermInvestments": "16000000", "commonStockSharesOutstanding": "245800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "16000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "821000000", "profitLoss": "None", "dividendPayout": "451000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "39000000", "operatingCashflow": "2170000000", "capitalExpenditures": "2338000000", "changeInReceivables": "-24000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "205000000", "cashflowFromInvestment": "-2336000000", "stockBasedCompensation": "20000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "451000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "39000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1464000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1033000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6291000000, "cost_of_revenue": 3496000000, "gross_profit": 2795000000, "research_and_development": 0, "selling_general_admin": -70000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1459000000, "depreciation_amortisation": 1033000000, "ebitda": 2492000000, "interest_expense": 401000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1058000000, "tax_provision": 237000000, "effective_tax_rate": null, "net_income": 815000000, "net_income_continuing_ops": 811000000, "net_income_to_common": 815000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16000000, "short_term_investments": null, "net_receivables": 837000000, "inventory": 483000000, "other_current_assets": null, "total_current_assets": 1533000000, "net_ppe": null, "goodwill": 411000000, "intangible_assets": null, "goodwill_and_intangibles": 411000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 25682000000, "total_assets": 27215000000, "short_term_debt": 1177000000, "accounts_payable": 817000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2687000000, "long_term_debt": 7859000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16755000000, "total_liabilities": 19442000000, "total_debt": 9036000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2024000000, "total_equity": 7631000000, "shares_outstanding": 245800000, "operating_cash_flow": 2170000000, "stock_based_compensation": 20000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2338000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2336000000, "dividends_paid": 451000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 205000000, "free_cash_flow": 4508000000, "net_change_in_cash": 39000000 }, "raw_data": { "income": { "ebit": "1459000000", "ebitda": "2492000000", "netIncome": "815000000", "grossProfit": "2795000000", "depreciation": "None", "totalRevenue": "6291000000", "costOfRevenue": "3496000000", "interestIncome": "33000000", "incomeBeforeTax": "1058000000", "interestExpense": "401000000", "operatingIncome": "1357000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "237000000", "reportedCurrency": "USD", "netInterestIncome": "-368000000", "nonInterestIncome": "None", "operatingExpenses": "1438000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "102000000", "costofGoodsAndServicesSold": "3496000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1033000000", "sellingGeneralAndAdministrative": "-70000000", "netIncomeFromContinuingOperations": "811000000" }, "balance": { "goodwill": "411000000", "inventory": "483000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "27215000000", "longTermDebt": "7859000000", "shortTermDebt": "1177000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2024000000", "totalLiabilities": "19442000000", "otherCurrentAssets": "197000000", "totalCurrentAssets": "1533000000", "currentLongTermDebt": "1177000000", "longTermInvestments": "684000000", "shortTermInvestments": "None", "currentNetReceivables": "837000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25682000000", "currentAccountsPayable": "817000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22810000000", "shortLongTermDebtTotal": "9036000000", "totalShareholderEquity": "7631000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "640000000", "totalCurrentLiabilities": "2687000000", "otherNonCurrentLiabilities": "8896000000", "totalNonCurrentLiabilities": "16755000000", "cashAndShortTermInvestments": "16000000", "commonStockSharesOutstanding": "245800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "16000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "821000000", "profitLoss": "None", "dividendPayout": "451000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "39000000", "operatingCashflow": "2170000000", "capitalExpenditures": "2338000000", "changeInReceivables": "-24000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "205000000", "cashflowFromInvestment": "-2336000000", "stockBasedCompensation": "20000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "451000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "39000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1464000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1033000000", "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": "2026-06-07T00:41:31.935715+00:00", "is_restated": false, "income_statement": { "revenue": 2176000000, "cost_of_revenue": 1095000000, "gross_profit": 2176000000, "ebit": 532000000, "ebitda": 930000000, "pretax_income": 418000000, "tax_provision": 61000000, "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": 13000000, "total_current_assets": 2567000000, "total_assets": 49846000000, "short_term_debt": 1123000000, "long_term_debt": 19003000000, "total_debt": 20126000000, "total_liabilities": 36161000000, "total_equity": 13556000000, "shares_outstanding": 278400000, "goodwill_and_intangibles": 411000000 }, "cash_flow": { "operating_cash_flow": 421000000, "capital_expenditure": 1574000000, "free_cash_flow": 1995000000, "dividends_paid": 208000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210198, "ticker_id": 94, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:41:31.935715+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "532000000", "ebitda": "930000000", "netIncome": "357000000", "grossProfit": "2176000000", "depreciation": "None", "totalRevenue": "2176000000", "costOfRevenue": "1095000000", "interestIncome": "9000000", "incomeBeforeTax": "418000000", "interestExpense": "204000000", "operatingIncome": "532000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "61000000", "reportedCurrency": "USD", "netInterestIncome": "-195000000", "nonInterestIncome": "None", "operatingExpenses": "1644000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1095000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "398000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "358000000" }, "balance": { "goodwill": "411000000", "inventory": "733000000", "commonStock": "8117000000", "currentDebt": "None", "investments": "None", "totalAssets": "49846000000", "longTermDebt": "19003000000", "shortTermDebt": "1123000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "5441000000", "totalLiabilities": "36161000000", "otherCurrentAssets": "1118000000", "totalCurrentAssets": "2567000000", "currentLongTermDebt": "2301000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "703000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "47279000000", "currentAccountsPayable": "733000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20126000000", "totalShareholderEquity": "13556000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2764000000", "totalCurrentLiabilities": "4126000000", "otherNonCurrentLiabilities": "606000000", "totalNonCurrentLiabilities": "32035000000", "cashAndShortTermInvestments": "13000000", "commonStockSharesOutstanding": "278400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "358000000", "profitLoss": "None", "dividendPayout": "208000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "41000000", "operatingCashflow": "421000000", "capitalExpenditures": "1574000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1258000000", "cashflowFromInvestment": "-1614000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "208000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "417000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2176000000, "cost_of_revenue": 1095000000, "gross_profit": 2176000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 532000000, "depreciation_amortisation": 398000000, "ebitda": 930000000, "interest_expense": 204000000, "interest_income": null, "other_non_operating": null, "pretax_income": 418000000, "tax_provision": 61000000, "effective_tax_rate": null, "net_income": 357000000, "net_income_continuing_ops": 358000000, "net_income_to_common": 357000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13000000, "short_term_investments": null, "net_receivables": 703000000, "inventory": 733000000, "other_current_assets": null, "total_current_assets": 2567000000, "net_ppe": null, "goodwill": 411000000, "intangible_assets": null, "goodwill_and_intangibles": 411000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 47279000000, "total_assets": 49846000000, "short_term_debt": 1123000000, "accounts_payable": 733000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4126000000, "long_term_debt": 19003000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 32035000000, "total_liabilities": 36161000000, "total_debt": 20126000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5441000000, "total_equity": 13556000000, "shares_outstanding": 278400000, "operating_cash_flow": 421000000, "stock_based_compensation": 8000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1574000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1614000000, "dividends_paid": 208000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1258000000, "free_cash_flow": 1995000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "532000000", "ebitda": "930000000", "netIncome": "357000000", "grossProfit": "2176000000", "depreciation": "None", "totalRevenue": "2176000000", "costOfRevenue": "1095000000", "interestIncome": "9000000", "incomeBeforeTax": "418000000", "interestExpense": "204000000", "operatingIncome": "532000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "61000000", "reportedCurrency": "USD", "netInterestIncome": "-195000000", "nonInterestIncome": "None", "operatingExpenses": "1644000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1095000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "398000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "358000000" }, "balance": { "goodwill": "411000000", "inventory": "733000000", "commonStock": "8117000000", "currentDebt": "None", "investments": "None", "totalAssets": "49846000000", "longTermDebt": "19003000000", "shortTermDebt": "1123000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "5441000000", "totalLiabilities": "36161000000", "otherCurrentAssets": "1118000000", "totalCurrentAssets": "2567000000", "currentLongTermDebt": "2301000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "703000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "47279000000", "currentAccountsPayable": "733000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20126000000", "totalShareholderEquity": "13556000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2764000000", "totalCurrentLiabilities": "4126000000", "otherNonCurrentLiabilities": "606000000", "totalNonCurrentLiabilities": "32035000000", "cashAndShortTermInvestments": "13000000", "commonStockSharesOutstanding": "278400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "358000000", "profitLoss": "None", "dividendPayout": "208000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "41000000", "operatingCashflow": "421000000", "capitalExpenditures": "1574000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1258000000", "cashflowFromInvestment": "-1614000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "208000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "417000000", "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": "2026-06-07T00:41:31.935715+00:00", "is_restated": false, "income_statement": { "revenue": 1782000000, "cost_of_revenue": 1284000000, "gross_profit": 498000000, "ebit": 360000000, "ebitda": 760000000, "pretax_income": 244000000, "tax_provision": -9000000, "net_income": 252000000, "net_income_to_common": 252000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13000000, "total_current_assets": 2571000000, "total_assets": 48476000000, "short_term_debt": 1616000000, "long_term_debt": 18214000000, "total_debt": 19830000000, "total_liabilities": 34946000000, "total_equity": 13401000000, "shares_outstanding": 273700000, "goodwill_and_intangibles": 411000000 }, "cash_flow": { "operating_cash_flow": 956000000, "capital_expenditure": 1036000000, "free_cash_flow": 1992000000, "dividends_paid": 192000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210199, "ticker_id": 94, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:41:31.935715+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "360000000", "ebitda": "760000000", "netIncome": "252000000", "grossProfit": "498000000", "depreciation": "None", "totalRevenue": "1782000000", "costOfRevenue": "1284000000", "interestIncome": "206000000", "incomeBeforeTax": "244000000", "interestExpense": "206000000", "operatingIncome": "360000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-9000000", "reportedCurrency": "USD", "netInterestIncome": "-196000000", "nonInterestIncome": "None", "operatingExpenses": "138000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1284000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "400000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "253000000" }, "balance": { "goodwill": "411000000", "inventory": "774000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "48476000000", "longTermDebt": "18214000000", "shortTermDebt": "1616000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "5292000000", "totalLiabilities": "34946000000", "otherCurrentAssets": "597000000", "totalCurrentAssets": "2571000000", "currentLongTermDebt": "1616000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1187000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45905000000", "currentAccountsPayable": "1254000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "39313000000", "shortLongTermDebtTotal": "19830000000", "totalShareholderEquity": "13401000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1037000000", "totalCurrentLiabilities": "3907000000", "otherNonCurrentLiabilities": "540000000", "totalNonCurrentLiabilities": "31039000000", "cashAndShortTermInvestments": "13000000", "commonStockSharesOutstanding": "273700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "252000000", "profitLoss": "None", "dividendPayout": "192000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "29000000", "operatingCashflow": "956000000", "capitalExpenditures": "1036000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "62000000", "cashflowFromInvestment": "-1033000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "192000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "574000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "400000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1782000000, "cost_of_revenue": 1284000000, "gross_profit": 498000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 360000000, "depreciation_amortisation": 400000000, "ebitda": 760000000, "interest_expense": 206000000, "interest_income": null, "other_non_operating": null, "pretax_income": 244000000, "tax_provision": -9000000, "effective_tax_rate": null, "net_income": 252000000, "net_income_continuing_ops": 253000000, "net_income_to_common": 252000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13000000, "short_term_investments": null, "net_receivables": 1187000000, "inventory": 774000000, "other_current_assets": null, "total_current_assets": 2571000000, "net_ppe": null, "goodwill": 411000000, "intangible_assets": null, "goodwill_and_intangibles": 411000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 45905000000, "total_assets": 48476000000, "short_term_debt": 1616000000, "accounts_payable": 1254000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3907000000, "long_term_debt": 18214000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 31039000000, "total_liabilities": 34946000000, "total_debt": 19830000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5292000000, "total_equity": 13401000000, "shares_outstanding": 273700000, "operating_cash_flow": 956000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1036000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1033000000, "dividends_paid": 192000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 62000000, "free_cash_flow": 1992000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "360000000", "ebitda": "760000000", "netIncome": "252000000", "grossProfit": "498000000", "depreciation": "None", "totalRevenue": "1782000000", "costOfRevenue": "1284000000", "interestIncome": "206000000", "incomeBeforeTax": "244000000", "interestExpense": "206000000", "operatingIncome": "360000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-9000000", "reportedCurrency": "USD", "netInterestIncome": "-196000000", "nonInterestIncome": "None", "operatingExpenses": "138000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1284000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "400000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "253000000" }, "balance": { "goodwill": "411000000", "inventory": "774000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "48476000000", "longTermDebt": "18214000000", "shortTermDebt": "1616000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "5292000000", "totalLiabilities": "34946000000", "otherCurrentAssets": "597000000", "totalCurrentAssets": "2571000000", "currentLongTermDebt": "1616000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1187000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45905000000", "currentAccountsPayable": "1254000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "39313000000", "shortLongTermDebtTotal": "19830000000", "totalShareholderEquity": "13401000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1037000000", "totalCurrentLiabilities": "3907000000", "otherNonCurrentLiabilities": "540000000", "totalNonCurrentLiabilities": "31039000000", "cashAndShortTermInvestments": "13000000", "commonStockSharesOutstanding": "273700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "252000000", "profitLoss": "None", "dividendPayout": "192000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "29000000", "operatingCashflow": "956000000", "capitalExpenditures": "1036000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "62000000", "cashflowFromInvestment": "-1033000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "192000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "574000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "400000000", "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": "2026-06-07T00:41:31.935715+00:00", "is_restated": false, "income_statement": { "revenue": 2699000000, "cost_of_revenue": 1710000000, "gross_profit": 989000000, "ebit": 901000000, "ebitda": 1316000000, "pretax_income": 693000000, "tax_provision": 52000000, "net_income": 640000000, "net_income_to_common": 640000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9000000, "total_current_assets": 2610000000, "total_assets": 47416000000, "short_term_debt": 932000000, "long_term_debt": 19172000000, "total_debt": 20104000000, "total_liabilities": 34507000000, "total_equity": 12780000000, "shares_outstanding": 271700000, "goodwill_and_intangibles": 411000000 }, "cash_flow": { "operating_cash_flow": 1104000000, "capital_expenditure": 969000000, "free_cash_flow": 2073000000, "dividends_paid": 192000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210201, "ticker_id": 94, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:41:31.935715+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "901000000", "ebitda": "1316000000", "netIncome": "640000000", "grossProfit": "989000000", "depreciation": "None", "totalRevenue": "2699000000", "costOfRevenue": "1710000000", "interestIncome": "10000000", "incomeBeforeTax": "693000000", "interestExpense": "208000000", "operatingIncome": "825000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "52000000", "reportedCurrency": "USD", "netInterestIncome": "-198000000", "nonInterestIncome": "None", "operatingExpenses": "164000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1710000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "415000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "641000000" }, "balance": { "goodwill": "411000000", "inventory": "804000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "47416000000", "longTermDebt": "19172000000", "shortTermDebt": "932000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "5232000000", "totalLiabilities": "34507000000", "otherCurrentAssets": "512000000", "totalCurrentAssets": "2610000000", "currentLongTermDebt": "932000000", "longTermInvestments": "1502000000", "shortTermInvestments": "None", "currentNetReceivables": "1285000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "44806000000", "currentAccountsPayable": "762000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20104000000", "totalShareholderEquity": "12780000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1111000000", "totalCurrentLiabilities": "2805000000", "otherNonCurrentLiabilities": "516000000", "totalNonCurrentLiabilities": "31702000000", "cashAndShortTermInvestments": "9000000", "commonStockSharesOutstanding": "271700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "641000000", "profitLoss": "None", "dividendPayout": "192000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-24000000", "operatingCashflow": "1104000000", "capitalExpenditures": "969000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62000000", "cashflowFromInvestment": "-1001000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "192000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "35000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "386000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2699000000, "cost_of_revenue": 1710000000, "gross_profit": 989000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 901000000, "depreciation_amortisation": 415000000, "ebitda": 1316000000, "interest_expense": 208000000, "interest_income": null, "other_non_operating": null, "pretax_income": 693000000, "tax_provision": 52000000, "effective_tax_rate": null, "net_income": 640000000, "net_income_continuing_ops": 641000000, "net_income_to_common": 640000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9000000, "short_term_investments": null, "net_receivables": 1285000000, "inventory": 804000000, "other_current_assets": null, "total_current_assets": 2610000000, "net_ppe": null, "goodwill": 411000000, "intangible_assets": null, "goodwill_and_intangibles": 411000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 44806000000, "total_assets": 47416000000, "short_term_debt": 932000000, "accounts_payable": 762000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2805000000, "long_term_debt": 19172000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 31702000000, "total_liabilities": 34507000000, "total_debt": 20104000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5232000000, "total_equity": 12780000000, "shares_outstanding": 271700000, "operating_cash_flow": 1104000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 969000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1001000000, "dividends_paid": 192000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -62000000, "free_cash_flow": 2073000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "901000000", "ebitda": "1316000000", "netIncome": "640000000", "grossProfit": "989000000", "depreciation": "None", "totalRevenue": "2699000000", "costOfRevenue": "1710000000", "interestIncome": "10000000", "incomeBeforeTax": "693000000", "interestExpense": "208000000", "operatingIncome": "825000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "52000000", "reportedCurrency": "USD", "netInterestIncome": "-198000000", "nonInterestIncome": "None", "operatingExpenses": "164000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1710000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "415000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "641000000" }, "balance": { "goodwill": "411000000", "inventory": "804000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "47416000000", "longTermDebt": "19172000000", "shortTermDebt": "932000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "5232000000", "totalLiabilities": "34507000000", "otherCurrentAssets": "512000000", "totalCurrentAssets": "2610000000", "currentLongTermDebt": "932000000", "longTermInvestments": "1502000000", "shortTermInvestments": "None", "currentNetReceivables": "1285000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "44806000000", "currentAccountsPayable": "762000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20104000000", "totalShareholderEquity": "12780000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1111000000", "totalCurrentLiabilities": "2805000000", "otherNonCurrentLiabilities": "516000000", "totalNonCurrentLiabilities": "31702000000", "cashAndShortTermInvestments": "9000000", "commonStockSharesOutstanding": "271700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "641000000", "profitLoss": "None", "dividendPayout": "192000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-24000000", "operatingCashflow": "1104000000", "capitalExpenditures": "969000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62000000", "cashflowFromInvestment": "-1001000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "192000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "35000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "386000000", "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": "2026-06-07T00:41:31.935715+00:00", "is_restated": false, "income_statement": { "revenue": 2221000000, "cost_of_revenue": 1293000000, "gross_profit": 928000000, "ebit": 507000000, "ebitda": 905000000, "pretax_income": 320000000, "tax_provision": 43000000, "net_income": 275000000, "net_income_to_common": 275000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11000000, "total_current_assets": 2474000000, "total_assets": 46625000000, "short_term_debt": 1170000000, "long_term_debt": 18811000000, "total_debt": 19981000000, "total_liabilities": 34182000000, "total_equity": 12314000000, "shares_outstanding": 271500000, "goodwill_and_intangibles": 411000000 }, "cash_flow": { "operating_cash_flow": 862000000, "capital_expenditure": 1067000000, "free_cash_flow": 1929000000, "dividends_paid": 193000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210202, "ticker_id": 94, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:41:31.935715+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "507000000", "ebitda": "905000000", "netIncome": "275000000", "grossProfit": "928000000", "depreciation": "None", "totalRevenue": "2221000000", "costOfRevenue": "1293000000", "interestIncome": "187000000", "incomeBeforeTax": "320000000", "interestExpense": "187000000", "operatingIncome": "411000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "43000000", "reportedCurrency": "USD", "netInterestIncome": "-177000000", "nonInterestIncome": "None", "operatingExpenses": "517000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1293000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "398000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "277000000" }, "balance": { "goodwill": "411000000", "inventory": "738000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "46625000000", "longTermDebt": "18811000000", "shortTermDebt": "1170000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4784000000", "totalLiabilities": "34182000000", "otherCurrentAssets": "590000000", "totalCurrentAssets": "2474000000", "currentLongTermDebt": "1170000000", "longTermInvestments": "1414000000", "shortTermInvestments": "None", "currentNetReceivables": "1135000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "44151000000", "currentAccountsPayable": "882000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "37816000000", "shortLongTermDebtTotal": "19981000000", "totalShareholderEquity": "12314000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1035000000", "totalCurrentLiabilities": "3087000000", "otherNonCurrentLiabilities": "551000000", "totalNonCurrentLiabilities": "31095000000", "cashAndShortTermInvestments": "11000000", "commonStockSharesOutstanding": "271500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "11000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "277000000", "profitLoss": "None", "dividendPayout": "193000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-69000000", "operatingCashflow": "862000000", "capitalExpenditures": "1067000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "180000000", "cashflowFromInvestment": "-1024000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "193000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "398000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2221000000, "cost_of_revenue": 1293000000, "gross_profit": 928000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 507000000, "depreciation_amortisation": 398000000, "ebitda": 905000000, "interest_expense": 187000000, "interest_income": null, "other_non_operating": null, "pretax_income": 320000000, "tax_provision": 43000000, "effective_tax_rate": null, "net_income": 275000000, "net_income_continuing_ops": 277000000, "net_income_to_common": 275000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11000000, "short_term_investments": null, "net_receivables": 1135000000, "inventory": 738000000, "other_current_assets": null, "total_current_assets": 2474000000, "net_ppe": null, "goodwill": 411000000, "intangible_assets": null, "goodwill_and_intangibles": 411000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 44151000000, "total_assets": 46625000000, "short_term_debt": 1170000000, "accounts_payable": 882000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3087000000, "long_term_debt": 18811000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 31095000000, "total_liabilities": 34182000000, "total_debt": 19981000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4784000000, "total_equity": 12314000000, "shares_outstanding": 271500000, "operating_cash_flow": 862000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1067000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1024000000, "dividends_paid": 193000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 180000000, "free_cash_flow": 1929000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "507000000", "ebitda": "905000000", "netIncome": "275000000", "grossProfit": "928000000", "depreciation": "None", "totalRevenue": "2221000000", "costOfRevenue": "1293000000", "interestIncome": "187000000", "incomeBeforeTax": "320000000", "interestExpense": "187000000", "operatingIncome": "411000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "43000000", "reportedCurrency": "USD", "netInterestIncome": "-177000000", "nonInterestIncome": "None", "operatingExpenses": "517000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1293000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "398000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "277000000" }, "balance": { "goodwill": "411000000", "inventory": "738000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "46625000000", "longTermDebt": "18811000000", "shortTermDebt": "1170000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4784000000", "totalLiabilities": "34182000000", "otherCurrentAssets": "590000000", "totalCurrentAssets": "2474000000", "currentLongTermDebt": "1170000000", "longTermInvestments": "1414000000", "shortTermInvestments": "None", "currentNetReceivables": "1135000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "44151000000", "currentAccountsPayable": "882000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "37816000000", "shortLongTermDebtTotal": "19981000000", "totalShareholderEquity": "12314000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1035000000", "totalCurrentLiabilities": "3087000000", "otherNonCurrentLiabilities": "551000000", "totalNonCurrentLiabilities": "31095000000", "cashAndShortTermInvestments": "11000000", "commonStockSharesOutstanding": "271500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "11000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "277000000", "profitLoss": "None", "dividendPayout": "193000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-69000000", "operatingCashflow": "862000000", "capitalExpenditures": "1067000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "180000000", "cashflowFromInvestment": "-1024000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "193000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "398000000", "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": "2026-06-07T00:41:31.935715+00:00", "is_restated": false, "income_statement": { "revenue": 2097000000, "cost_of_revenue": 1156000000, "gross_profit": 941000000, "ebit": 515000000, "ebitda": 930000000, "pretax_income": 340000000, "tax_provision": 50000000, "net_income": 289000000, "net_income_to_common": 289000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23000000, "total_current_assets": 2455000000, "total_assets": 45665000000, "short_term_debt": 1269000000, "long_term_debt": 18354000000, "total_debt": 19623000000, "total_liabilities": 33317000000, "total_equity": 12219000000, "shares_outstanding": 271400000, "goodwill_and_intangibles": 411000000 }, "cash_flow": { "operating_cash_flow": 431000000, "capital_expenditure": 1082000000, "free_cash_flow": 1513000000, "dividends_paid": 191000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210203, "ticker_id": 94, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:41:31.935715+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "515000000", "ebitda": "930000000", "netIncome": "289000000", "grossProfit": "941000000", "depreciation": "None", "totalRevenue": "2097000000", "costOfRevenue": "1156000000", "interestIncome": "11000000", "incomeBeforeTax": "340000000", "interestExpense": "175000000", "operatingIncome": "430000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "50000000", "reportedCurrency": "USD", "netInterestIncome": "-164000000", "nonInterestIncome": "None", "operatingExpenses": "511000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1156000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "415000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "290000000" }, "balance": { "goodwill": "411000000", "inventory": "669000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "45665000000", "longTermDebt": "18354000000", "shortTermDebt": "1269000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4702000000", "totalLiabilities": "33317000000", "otherCurrentAssets": "516000000", "totalCurrentAssets": "2455000000", "currentLongTermDebt": "1269000000", "longTermInvestments": "1312000000", "shortTermInvestments": "None", "currentNetReceivables": "1247000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "43210000000", "currentAccountsPayable": "702000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19623000000", "totalShareholderEquity": "12219000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "669000000", "totalCurrentLiabilities": "2863000000", "otherNonCurrentLiabilities": "535000000", "totalNonCurrentLiabilities": "30454000000", "cashAndShortTermInvestments": "23000000", "commonStockSharesOutstanding": "271400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "290000000", "profitLoss": "None", "dividendPayout": "191000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "93000000", "operatingCashflow": "431000000", "capitalExpenditures": "1082000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "704000000", "cashflowFromInvestment": "-1087000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "191000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "13000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "415000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2097000000, "cost_of_revenue": 1156000000, "gross_profit": 941000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 515000000, "depreciation_amortisation": 415000000, "ebitda": 930000000, "interest_expense": 175000000, "interest_income": null, "other_non_operating": null, "pretax_income": 340000000, "tax_provision": 50000000, "effective_tax_rate": null, "net_income": 289000000, "net_income_continuing_ops": 290000000, "net_income_to_common": 289000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23000000, "short_term_investments": null, "net_receivables": 1247000000, "inventory": 669000000, "other_current_assets": null, "total_current_assets": 2455000000, "net_ppe": null, "goodwill": 411000000, "intangible_assets": null, "goodwill_and_intangibles": 411000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 43210000000, "total_assets": 45665000000, "short_term_debt": 1269000000, "accounts_payable": 702000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2863000000, "long_term_debt": 18354000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 30454000000, "total_liabilities": 33317000000, "total_debt": 19623000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4702000000, "total_equity": 12219000000, "shares_outstanding": 271400000, "operating_cash_flow": 431000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1082000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1087000000, "dividends_paid": 191000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 704000000, "free_cash_flow": 1513000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "515000000", "ebitda": "930000000", "netIncome": "289000000", "grossProfit": "941000000", "depreciation": "None", "totalRevenue": "2097000000", "costOfRevenue": "1156000000", "interestIncome": "11000000", "incomeBeforeTax": "340000000", "interestExpense": "175000000", "operatingIncome": "430000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "50000000", "reportedCurrency": "USD", "netInterestIncome": "-164000000", "nonInterestIncome": "None", "operatingExpenses": "511000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1156000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "415000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "290000000" }, "balance": { "goodwill": "411000000", "inventory": "669000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "45665000000", "longTermDebt": "18354000000", "shortTermDebt": "1269000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4702000000", "totalLiabilities": "33317000000", "otherCurrentAssets": "516000000", "totalCurrentAssets": "2455000000", "currentLongTermDebt": "1269000000", "longTermInvestments": "1312000000", "shortTermInvestments": "None", "currentNetReceivables": "1247000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "43210000000", "currentAccountsPayable": "702000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19623000000", "totalShareholderEquity": "12219000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "669000000", "totalCurrentLiabilities": "2863000000", "otherNonCurrentLiabilities": "535000000", "totalNonCurrentLiabilities": "30454000000", "cashAndShortTermInvestments": "23000000", "commonStockSharesOutstanding": "271400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "290000000", "profitLoss": "None", "dividendPayout": "191000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "93000000", "operatingCashflow": "431000000", "capitalExpenditures": "1082000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "704000000", "cashflowFromInvestment": "-1087000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "191000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "13000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "415000000", "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": "2026-06-07T00:41:31.935715+00:00", "is_restated": false, "income_statement": { "revenue": 1941000000, "cost_of_revenue": 1147000000, "gross_profit": 794000000, "ebit": 322000000, "ebitda": 787000000, "pretax_income": 151000000, "tax_provision": -57000000, "net_income": 207000000, "net_income_to_common": 207000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7000000, "total_current_assets": 2264000000, "total_assets": 44598000000, "short_term_debt": 1460000000, "long_term_debt": 17262000000, "total_debt": 18722000000, "total_liabilities": 32355000000, "total_equity": 12114000000, "shares_outstanding": 268900000, "goodwill_and_intangibles": 411000000 }, "cash_flow": { "operating_cash_flow": 817000000, "capital_expenditure": 1324000000, "free_cash_flow": 2141000000, "dividends_paid": 179000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210204, "ticker_id": 94, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:41:31.935715+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "322000000", "ebitda": "787000000", "netIncome": "207000000", "grossProfit": "794000000", "depreciation": "None", "totalRevenue": "1941000000", "costOfRevenue": "1147000000", "interestIncome": "12000000", "incomeBeforeTax": "151000000", "interestExpense": "171000000", "operatingIncome": "198000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-57000000", "reportedCurrency": "USD", "netInterestIncome": "-159000000", "nonInterestIncome": "None", "operatingExpenses": "596000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1147000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "465000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "208000000" }, "balance": { "goodwill": "411000000", "inventory": "762000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "44598000000", "longTermDebt": "17262000000", "shortTermDebt": "1460000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4604000000", "totalLiabilities": "32355000000", "otherCurrentAssets": "528000000", "totalCurrentAssets": "2264000000", "currentLongTermDebt": "1460000000", "longTermInvestments": "1342000000", "shortTermInvestments": "4688000000", "currentNetReceivables": "967000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42334000000", "currentAccountsPayable": "1059000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18722000000", "totalShareholderEquity": "12114000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "671000000", "totalCurrentLiabilities": "3413000000", "otherNonCurrentLiabilities": "487000000", "totalNonCurrentLiabilities": "28942000000", "cashAndShortTermInvestments": "7000000", "commonStockSharesOutstanding": "268900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "208000000", "profitLoss": "None", "dividendPayout": "179000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "29000000", "operatingCashflow": "817000000", "capitalExpenditures": "1324000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "537000000", "cashflowFromInvestment": "-1350000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "179000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "273000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "404000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1941000000, "cost_of_revenue": 1147000000, "gross_profit": 794000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 322000000, "depreciation_amortisation": 465000000, "ebitda": 787000000, "interest_expense": 171000000, "interest_income": null, "other_non_operating": null, "pretax_income": 151000000, "tax_provision": -57000000, "effective_tax_rate": null, "net_income": 207000000, "net_income_continuing_ops": 208000000, "net_income_to_common": 207000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7000000, "short_term_investments": 4688000000, "net_receivables": 967000000, "inventory": 762000000, "other_current_assets": null, "total_current_assets": 2264000000, "net_ppe": null, "goodwill": 411000000, "intangible_assets": null, "goodwill_and_intangibles": 411000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 42334000000, "total_assets": 44598000000, "short_term_debt": 1460000000, "accounts_payable": 1059000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3413000000, "long_term_debt": 17262000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28942000000, "total_liabilities": 32355000000, "total_debt": 18722000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4604000000, "total_equity": 12114000000, "shares_outstanding": 268900000, "operating_cash_flow": 817000000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1324000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1350000000, "dividends_paid": 179000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 537000000, "free_cash_flow": 2141000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "322000000", "ebitda": "787000000", "netIncome": "207000000", "grossProfit": "794000000", "depreciation": "None", "totalRevenue": "1941000000", "costOfRevenue": "1147000000", "interestIncome": "12000000", "incomeBeforeTax": "151000000", "interestExpense": "171000000", "operatingIncome": "198000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-57000000", "reportedCurrency": "USD", "netInterestIncome": "-159000000", "nonInterestIncome": "None", "operatingExpenses": "596000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1147000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "465000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "208000000" }, "balance": { "goodwill": "411000000", "inventory": "762000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "44598000000", "longTermDebt": "17262000000", "shortTermDebt": "1460000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4604000000", "totalLiabilities": "32355000000", "otherCurrentAssets": "528000000", "totalCurrentAssets": "2264000000", "currentLongTermDebt": "1460000000", "longTermInvestments": "1342000000", "shortTermInvestments": "4688000000", "currentNetReceivables": "967000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42334000000", "currentAccountsPayable": "1059000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18722000000", "totalShareholderEquity": "12114000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "671000000", "totalCurrentLiabilities": "3413000000", "otherNonCurrentLiabilities": "487000000", "totalNonCurrentLiabilities": "28942000000", "cashAndShortTermInvestments": "7000000", "commonStockSharesOutstanding": "268900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "208000000", "profitLoss": "None", "dividendPayout": "179000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "29000000", "operatingCashflow": "817000000", "capitalExpenditures": "1324000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "537000000", "cashflowFromInvestment": "-1350000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "179000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "273000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "404000000", "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": "2026-06-07T00:41:31.935715+00:00", "is_restated": false, "income_statement": { "revenue": 2173000000, "cost_of_revenue": 1049000000, "gross_profit": 1124000000, "ebit": 687000000, "ebitda": 1090000000, "pretax_income": 514000000, "tax_provision": 57000000, "net_income": 456000000, "net_income_to_common": 456000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17000000, "total_current_assets": 2257000000, "total_assets": 43298000000, "short_term_debt": 1839000000, "long_term_debt": 16422000000, "total_debt": 18261000000, "total_liabilities": 31336000000, "total_equity": 11833000000, "shares_outstanding": 266900000, "goodwill_and_intangibles": 411000000 }, "cash_flow": { "operating_cash_flow": 897000000, "capital_expenditure": 1157000000, "free_cash_flow": 2054000000, "dividends_paid": 179000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210206, "ticker_id": 94, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:41:31.935715+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "687000000", "ebitda": "1090000000", "netIncome": "456000000", "grossProfit": "1124000000", "depreciation": "None", "totalRevenue": "2173000000", "costOfRevenue": "1049000000", "interestIncome": "8000000", "incomeBeforeTax": "514000000", "interestExpense": "173000000", "operatingIncome": "586000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "57000000", "reportedCurrency": "USD", "netInterestIncome": "-165000000", "nonInterestIncome": "None", "operatingExpenses": "538000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1049000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "403000000", "sellingGeneralAndAdministrative": "-76000000", "netIncomeFromContinuingOperations": "457000000" }, "balance": { "goodwill": "411000000", "inventory": "792000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "43298000000", "longTermDebt": "16422000000", "shortTermDebt": "1839000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4576000000", "totalLiabilities": "31336000000", "otherCurrentAssets": "379000000", "totalCurrentAssets": "2257000000", "currentLongTermDebt": "1839000000", "longTermInvestments": "1333000000", "shortTermInvestments": "None", "currentNetReceivables": "1069000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41041000000", "currentAccountsPayable": "717000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18261000000", "totalShareholderEquity": "11833000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "600000000", "totalCurrentLiabilities": "3567000000", "otherNonCurrentLiabilities": "510000000", "totalNonCurrentLiabilities": "27769000000", "cashAndShortTermInvestments": "17000000", "commonStockSharesOutstanding": "266900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "17000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "457000000", "profitLoss": "None", "dividendPayout": "179000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-53000000", "operatingCashflow": "897000000", "capitalExpenditures": "1157000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "300000000", "cashflowFromInvestment": "-1174000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "179000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "403000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2173000000, "cost_of_revenue": 1049000000, "gross_profit": 1124000000, "research_and_development": null, "selling_general_admin": -76000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 687000000, "depreciation_amortisation": 403000000, "ebitda": 1090000000, "interest_expense": 173000000, "interest_income": null, "other_non_operating": null, "pretax_income": 514000000, "tax_provision": 57000000, "effective_tax_rate": null, "net_income": 456000000, "net_income_continuing_ops": 457000000, "net_income_to_common": 456000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17000000, "short_term_investments": null, "net_receivables": 1069000000, "inventory": 792000000, "other_current_assets": null, "total_current_assets": 2257000000, "net_ppe": null, "goodwill": 411000000, "intangible_assets": null, "goodwill_and_intangibles": 411000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 41041000000, "total_assets": 43298000000, "short_term_debt": 1839000000, "accounts_payable": 717000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3567000000, "long_term_debt": 16422000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 27769000000, "total_liabilities": 31336000000, "total_debt": 18261000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4576000000, "total_equity": 11833000000, "shares_outstanding": 266900000, "operating_cash_flow": 897000000, "stock_based_compensation": 8000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1157000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1174000000, "dividends_paid": 179000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 300000000, "free_cash_flow": 2054000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "687000000", "ebitda": "1090000000", "netIncome": "456000000", "grossProfit": "1124000000", "depreciation": "None", "totalRevenue": "2173000000", "costOfRevenue": "1049000000", "interestIncome": "8000000", "incomeBeforeTax": "514000000", "interestExpense": "173000000", "operatingIncome": "586000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "57000000", "reportedCurrency": "USD", "netInterestIncome": "-165000000", "nonInterestIncome": "None", "operatingExpenses": "538000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1049000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "403000000", "sellingGeneralAndAdministrative": "-76000000", "netIncomeFromContinuingOperations": "457000000" }, "balance": { "goodwill": "411000000", "inventory": "792000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "43298000000", "longTermDebt": "16422000000", "shortTermDebt": "1839000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4576000000", "totalLiabilities": "31336000000", "otherCurrentAssets": "379000000", "totalCurrentAssets": "2257000000", "currentLongTermDebt": "1839000000", "longTermInvestments": "1333000000", "shortTermInvestments": "None", "currentNetReceivables": "1069000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41041000000", "currentAccountsPayable": "717000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18261000000", "totalShareholderEquity": "11833000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "600000000", "totalCurrentLiabilities": "3567000000", "otherNonCurrentLiabilities": "510000000", "totalNonCurrentLiabilities": "27769000000", "cashAndShortTermInvestments": "17000000", "commonStockSharesOutstanding": "266900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "17000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "457000000", "profitLoss": "None", "dividendPayout": "179000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-53000000", "operatingCashflow": "897000000", "capitalExpenditures": "1157000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "300000000", "cashflowFromInvestment": "-1174000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "179000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "403000000", "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": "2026-06-07T00:41:31.935715+00:00", "is_restated": false, "income_statement": { "revenue": 1693000000, "cost_of_revenue": 825000000, "gross_profit": 868000000, "ebit": 464000000, "ebitda": 865000000, "pretax_income": 299000000, "tax_provision": 39000000, "net_income": 258000000, "net_income_to_common": 258000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19000000, "total_current_assets": 2217000000, "total_assets": 42334000000, "short_term_debt": 1490000000, "long_term_debt": 16280000000, "total_debt": 17770000000, "total_liabilities": 30666000000, "total_equity": 11539000000, "shares_outstanding": 266800000, "goodwill_and_intangibles": 411000000 }, "cash_flow": { "operating_cash_flow": 557000000, "capital_expenditure": 1027000000, "free_cash_flow": 1584000000, "dividends_paid": 178000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210207, "ticker_id": 94, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:41:31.935715+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "464000000", "ebitda": "865000000", "netIncome": "258000000", "grossProfit": "868000000", "depreciation": "None", "totalRevenue": "1693000000", "costOfRevenue": "825000000", "interestIncome": "13000000", "incomeBeforeTax": "299000000", "interestExpense": "165000000", "operatingIncome": "361000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "39000000", "reportedCurrency": "USD", "netInterestIncome": "-152000000", "nonInterestIncome": "None", "operatingExpenses": "507000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "825000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "401000000", "sellingGeneralAndAdministrative": "-76000000", "netIncomeFromContinuingOperations": "260000000" }, "balance": { "goodwill": "411000000", "inventory": "740000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "42334000000", "longTermDebt": "16280000000", "shortTermDebt": "1490000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4299000000", "totalLiabilities": "30666000000", "otherCurrentAssets": "475000000", "totalCurrentAssets": "2217000000", "currentLongTermDebt": "1490000000", "longTermInvestments": "1266000000", "shortTermInvestments": "338000000", "currentNetReceivables": "983000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40117000000", "currentAccountsPayable": "774000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17770000000", "totalShareholderEquity": "11539000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "832000000", "totalCurrentLiabilities": "3293000000", "otherNonCurrentLiabilities": "446000000", "totalNonCurrentLiabilities": "27373000000", "cashAndShortTermInvestments": "19000000", "commonStockSharesOutstanding": "266800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "260000000", "profitLoss": "None", "dividendPayout": "178000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-61000000", "operatingCashflow": "557000000", "capitalExpenditures": "1027000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "415000000", "cashflowFromInvestment": "-1026000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "178000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "401000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1693000000, "cost_of_revenue": 825000000, "gross_profit": 868000000, "research_and_development": null, "selling_general_admin": -76000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 464000000, "depreciation_amortisation": 401000000, "ebitda": 865000000, "interest_expense": 165000000, "interest_income": null, "other_non_operating": null, "pretax_income": 299000000, "tax_provision": 39000000, "effective_tax_rate": null, "net_income": 258000000, "net_income_continuing_ops": 260000000, "net_income_to_common": 258000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19000000, "short_term_investments": 338000000, "net_receivables": 983000000, "inventory": 740000000, "other_current_assets": null, "total_current_assets": 2217000000, "net_ppe": null, "goodwill": 411000000, "intangible_assets": null, "goodwill_and_intangibles": 411000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 40117000000, "total_assets": 42334000000, "short_term_debt": 1490000000, "accounts_payable": 774000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3293000000, "long_term_debt": 16280000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 27373000000, "total_liabilities": 30666000000, "total_debt": 17770000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4299000000, "total_equity": 11539000000, "shares_outstanding": 266800000, "operating_cash_flow": 557000000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1027000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1026000000, "dividends_paid": 178000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 415000000, "free_cash_flow": 1584000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "464000000", "ebitda": "865000000", "netIncome": "258000000", "grossProfit": "868000000", "depreciation": "None", "totalRevenue": "1693000000", "costOfRevenue": "825000000", "interestIncome": "13000000", "incomeBeforeTax": "299000000", "interestExpense": "165000000", "operatingIncome": "361000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "39000000", "reportedCurrency": "USD", "netInterestIncome": "-152000000", "nonInterestIncome": "None", "operatingExpenses": "507000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "825000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "401000000", "sellingGeneralAndAdministrative": "-76000000", "netIncomeFromContinuingOperations": "260000000" }, "balance": { "goodwill": "411000000", "inventory": "740000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "42334000000", "longTermDebt": "16280000000", "shortTermDebt": "1490000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4299000000", "totalLiabilities": "30666000000", "otherCurrentAssets": "475000000", "totalCurrentAssets": "2217000000", "currentLongTermDebt": "1490000000", "longTermInvestments": "1266000000", "shortTermInvestments": "338000000", "currentNetReceivables": "983000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40117000000", "currentAccountsPayable": "774000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17770000000", "totalShareholderEquity": "11539000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "832000000", "totalCurrentLiabilities": "3293000000", "otherNonCurrentLiabilities": "446000000", "totalNonCurrentLiabilities": "27373000000", "cashAndShortTermInvestments": "19000000", "commonStockSharesOutstanding": "266800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "260000000", "profitLoss": "None", "dividendPayout": "178000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-61000000", "operatingCashflow": "557000000", "capitalExpenditures": "1027000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "415000000", "cashflowFromInvestment": "-1026000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "178000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "401000000", "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": "2026-06-07T00:41:31.935715+00:00", "is_restated": false, "income_statement": { "revenue": 1816000000, "cost_of_revenue": 949000000, "gross_profit": 867000000, "ebit": 460000000, "ebitda": 857000000, "pretax_income": 306000000, "tax_provision": 44000000, "net_income": 261000000, "net_income_to_common": 261000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85000000, "total_current_assets": 2084000000, "total_assets": 41306000000, "short_term_debt": 2017000000, "long_term_debt": 15167000000, "total_debt": 17184000000, "total_liabilities": 29734000000, "total_equity": 11443000000, "shares_outstanding": 266800000, "goodwill_and_intangibles": 411000000 }, "cash_flow": { "operating_cash_flow": 492000000, "capital_expenditure": 902000000, "free_cash_flow": 1394000000, "dividends_paid": 178000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210208, "ticker_id": 94, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:41:31.935715+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "460000000", "ebitda": "857000000", "netIncome": "261000000", "grossProfit": "867000000", "depreciation": "None", "totalRevenue": "1816000000", "costOfRevenue": "949000000", "interestIncome": "8000000", "incomeBeforeTax": "306000000", "interestExpense": "154000000", "operatingIncome": "371000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "44000000", "reportedCurrency": "USD", "netInterestIncome": "-146000000", "nonInterestIncome": "None", "operatingExpenses": "496000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "949000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "397000000", "sellingGeneralAndAdministrative": "-76000000", "netIncomeFromContinuingOperations": "262000000" }, "balance": { "goodwill": "411000000", "inventory": "679000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "41306000000", "longTermDebt": "15167000000", "shortTermDebt": "2017000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4219000000", "totalLiabilities": "29734000000", "otherCurrentAssets": "459000000", "totalCurrentAssets": "2084000000", "currentLongTermDebt": "2017000000", "longTermInvestments": "1232000000", "shortTermInvestments": "None", "currentNetReceivables": "861000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39222000000", "currentAccountsPayable": "647000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17184000000", "totalShareholderEquity": "11443000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "841000000", "totalCurrentLiabilities": "3505000000", "otherNonCurrentLiabilities": "439000000", "totalNonCurrentLiabilities": "26229000000", "cashAndShortTermInvestments": "85000000", "commonStockSharesOutstanding": "266800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "85000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "262000000", "profitLoss": "None", "dividendPayout": "178000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "54000000", "operatingCashflow": "492000000", "capitalExpenditures": "902000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "497000000", "cashflowFromInvestment": "-906000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "178000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "397000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1816000000, "cost_of_revenue": 949000000, "gross_profit": 867000000, "research_and_development": null, "selling_general_admin": -76000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 460000000, "depreciation_amortisation": 397000000, "ebitda": 857000000, "interest_expense": 154000000, "interest_income": null, "other_non_operating": null, "pretax_income": 306000000, "tax_provision": 44000000, "effective_tax_rate": null, "net_income": 261000000, "net_income_continuing_ops": 262000000, "net_income_to_common": 261000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 85000000, "short_term_investments": null, "net_receivables": 861000000, "inventory": 679000000, "other_current_assets": null, "total_current_assets": 2084000000, "net_ppe": null, "goodwill": 411000000, "intangible_assets": null, "goodwill_and_intangibles": 411000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 39222000000, "total_assets": 41306000000, "short_term_debt": 2017000000, "accounts_payable": 647000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3505000000, "long_term_debt": 15167000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 26229000000, "total_liabilities": 29734000000, "total_debt": 17184000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4219000000, "total_equity": 11443000000, "shares_outstanding": 266800000, "operating_cash_flow": 492000000, "stock_based_compensation": 8000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 902000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -906000000, "dividends_paid": 178000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 497000000, "free_cash_flow": 1394000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "460000000", "ebitda": "857000000", "netIncome": "261000000", "grossProfit": "867000000", "depreciation": "None", "totalRevenue": "1816000000", "costOfRevenue": "949000000", "interestIncome": "8000000", "incomeBeforeTax": "306000000", "interestExpense": "154000000", "operatingIncome": "371000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "44000000", "reportedCurrency": "USD", "netInterestIncome": "-146000000", "nonInterestIncome": "None", "operatingExpenses": "496000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "949000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "397000000", "sellingGeneralAndAdministrative": "-76000000", "netIncomeFromContinuingOperations": "262000000" }, "balance": { "goodwill": "411000000", "inventory": "679000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "41306000000", "longTermDebt": "15167000000", "shortTermDebt": "2017000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4219000000", "totalLiabilities": "29734000000", "otherCurrentAssets": "459000000", "totalCurrentAssets": "2084000000", "currentLongTermDebt": "2017000000", "longTermInvestments": "1232000000", "shortTermInvestments": "None", "currentNetReceivables": "861000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39222000000", "currentAccountsPayable": "647000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17184000000", "totalShareholderEquity": "11443000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "841000000", "totalCurrentLiabilities": "3505000000", "otherNonCurrentLiabilities": "439000000", "totalNonCurrentLiabilities": "26229000000", "cashAndShortTermInvestments": "85000000", "commonStockSharesOutstanding": "266800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "85000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "262000000", "profitLoss": "None", "dividendPayout": "178000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "54000000", "operatingCashflow": "492000000", "capitalExpenditures": "902000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "497000000", "cashflowFromInvestment": "-906000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "178000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "397000000", "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": "2026-06-07T00:41:31.935715+00:00", "is_restated": false, "income_statement": { "revenue": 1618000000, "cost_of_revenue": 867000000, "gross_profit": 751000000, "ebit": 351000000, "ebitda": 732000000, "pretax_income": 198000000, "tax_provision": 39000000, "net_income": 158000000, "net_income_to_common": 158000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25000000, "total_current_assets": 2181000000, "total_assets": 40830000000, "short_term_debt": 1385000000, "long_term_debt": 15121000000, "total_debt": 16506000000, "total_liabilities": 29352000000, "total_equity": 11349000000, "shares_outstanding": 264000000, "goodwill_and_intangibles": 411000000 }, "cash_flow": { "operating_cash_flow": 533000000, "capital_expenditure": 1137000000, "free_cash_flow": 1670000000, "dividends_paid": 166000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210209, "ticker_id": 94, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:41:31.935715+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "351000000", "ebitda": "732000000", "netIncome": "158000000", "grossProfit": "751000000", "depreciation": "None", "totalRevenue": "1618000000", "costOfRevenue": "867000000", "interestIncome": "9000000", "incomeBeforeTax": "198000000", "interestExpense": "153000000", "operatingIncome": "264000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "39000000", "reportedCurrency": "USD", "netInterestIncome": "-144000000", "nonInterestIncome": "None", "operatingExpenses": "487000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "867000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "381000000", "sellingGeneralAndAdministrative": "-84000000", "netIncomeFromContinuingOperations": "159000000" }, "balance": { "goodwill": "411000000", "inventory": "733000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "40830000000", "longTermDebt": "15121000000", "shortTermDebt": "1385000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4136000000", "totalLiabilities": "29352000000", "otherCurrentAssets": "504000000", "totalCurrentAssets": "2181000000", "currentLongTermDebt": "1385000000", "longTermInvestments": "1150000000", "shortTermInvestments": "308000000", "currentNetReceivables": "919000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38649000000", "currentAccountsPayable": "1136000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16506000000", "totalShareholderEquity": "11349000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "824000000", "totalCurrentLiabilities": "3345000000", "otherNonCurrentLiabilities": "426000000", "totalNonCurrentLiabilities": "26007000000", "cashAndShortTermInvestments": "25000000", "commonStockSharesOutstanding": "264000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "159000000", "profitLoss": "None", "dividendPayout": "166000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "26000000", "operatingCashflow": "533000000", "capitalExpenditures": "1137000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "635000000", "cashflowFromInvestment": "-1142000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "166000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "504000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "381000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1618000000, "cost_of_revenue": 867000000, "gross_profit": 751000000, "research_and_development": null, "selling_general_admin": -84000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 351000000, "depreciation_amortisation": 381000000, "ebitda": 732000000, "interest_expense": 153000000, "interest_income": null, "other_non_operating": null, "pretax_income": 198000000, "tax_provision": 39000000, "effective_tax_rate": null, "net_income": 158000000, "net_income_continuing_ops": 159000000, "net_income_to_common": 158000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25000000, "short_term_investments": 308000000, "net_receivables": 919000000, "inventory": 733000000, "other_current_assets": null, "total_current_assets": 2181000000, "net_ppe": null, "goodwill": 411000000, "intangible_assets": null, "goodwill_and_intangibles": 411000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 38649000000, "total_assets": 40830000000, "short_term_debt": 1385000000, "accounts_payable": 1136000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3345000000, "long_term_debt": 15121000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 26007000000, "total_liabilities": 29352000000, "total_debt": 16506000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4136000000, "total_equity": 11349000000, "shares_outstanding": 264000000, "operating_cash_flow": 533000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1137000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1142000000, "dividends_paid": 166000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 635000000, "free_cash_flow": 1670000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "351000000", "ebitda": "732000000", "netIncome": "158000000", "grossProfit": "751000000", "depreciation": "None", "totalRevenue": "1618000000", "costOfRevenue": "867000000", "interestIncome": "9000000", "incomeBeforeTax": "198000000", "interestExpense": "153000000", "operatingIncome": "264000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "39000000", "reportedCurrency": "USD", "netInterestIncome": "-144000000", "nonInterestIncome": "None", "operatingExpenses": "487000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "867000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "381000000", "sellingGeneralAndAdministrative": "-84000000", "netIncomeFromContinuingOperations": "159000000" }, "balance": { "goodwill": "411000000", "inventory": "733000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "40830000000", "longTermDebt": "15121000000", "shortTermDebt": "1385000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4136000000", "totalLiabilities": "29352000000", "otherCurrentAssets": "504000000", "totalCurrentAssets": "2181000000", "currentLongTermDebt": "1385000000", "longTermInvestments": "1150000000", "shortTermInvestments": "308000000", "currentNetReceivables": "919000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38649000000", "currentAccountsPayable": "1136000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16506000000", "totalShareholderEquity": "11349000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "824000000", "totalCurrentLiabilities": "3345000000", "otherNonCurrentLiabilities": "426000000", "totalNonCurrentLiabilities": "26007000000", "cashAndShortTermInvestments": "25000000", "commonStockSharesOutstanding": "264000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "159000000", "profitLoss": "None", "dividendPayout": "166000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "26000000", "operatingCashflow": "533000000", "capitalExpenditures": "1137000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "635000000", "cashflowFromInvestment": "-1142000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "166000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "504000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "381000000", "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": "2026-06-07T00:41:31.935715+00:00", "is_restated": false, "income_statement": { "revenue": 2060000000, "cost_of_revenue": 930000000, "gross_profit": 1130000000, "ebit": 715000000, "ebitda": 1095000000, "pretax_income": 563000000, "tax_provision": 69000000, "net_income": 493000000, "net_income_to_common": 493000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8000000, "total_current_assets": 2084000000, "total_assets": 39599000000, "short_term_debt": 2189000000, "long_term_debt": 13829000000, "total_debt": 16018000000, "total_liabilities": 28427000000, "total_equity": 11043000000, "shares_outstanding": 264000000, "goodwill_and_intangibles": 411000000 }, "cash_flow": { "operating_cash_flow": 920000000, "capital_expenditure": 762000000, "free_cash_flow": 1682000000, "dividends_paid": 166000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210211, "ticker_id": 94, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:41:31.935715+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "715000000", "ebitda": "1095000000", "netIncome": "493000000", "grossProfit": "1130000000", "depreciation": "None", "totalRevenue": "2060000000", "costOfRevenue": "930000000", "interestIncome": "152000000", "incomeBeforeTax": "563000000", "interestExpense": "152000000", "operatingIncome": "614000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "69000000", "reportedCurrency": "USD", "netInterestIncome": "-146000000", "nonInterestIncome": "None", "operatingExpenses": "516000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "930000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "380000000", "sellingGeneralAndAdministrative": "-84000000", "netIncomeFromContinuingOperations": "494000000" }, "balance": { "goodwill": "411000000", "inventory": "760000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "39599000000", "longTermDebt": "13829000000", "shortTermDebt": "2189000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4144000000", "totalLiabilities": "28427000000", "otherCurrentAssets": "294000000", "totalCurrentAssets": "2084000000", "currentLongTermDebt": "2189000000", "longTermInvestments": "1042000000", "shortTermInvestments": "1321000000", "currentNetReceivables": "1022000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "37515000000", "currentAccountsPayable": "955000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32938000000", "shortLongTermDebtTotal": "16018000000", "totalShareholderEquity": "11043000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "664000000", "totalCurrentLiabilities": "4017000000", "otherNonCurrentLiabilities": "416000000", "totalNonCurrentLiabilities": "24410000000", "cashAndShortTermInvestments": "8000000", "commonStockSharesOutstanding": "264000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "494000000", "profitLoss": "None", "dividendPayout": "166000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-49000000", "operatingCashflow": "920000000", "capitalExpenditures": "762000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-153000000", "cashflowFromInvestment": "-2656000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "166000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "28000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "380000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2060000000, "cost_of_revenue": 930000000, "gross_profit": 1130000000, "research_and_development": null, "selling_general_admin": -84000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 715000000, "depreciation_amortisation": 380000000, "ebitda": 1095000000, "interest_expense": 152000000, "interest_income": null, "other_non_operating": null, "pretax_income": 563000000, "tax_provision": 69000000, "effective_tax_rate": null, "net_income": 493000000, "net_income_continuing_ops": 494000000, "net_income_to_common": 493000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8000000, "short_term_investments": 1321000000, "net_receivables": 1022000000, "inventory": 760000000, "other_current_assets": null, "total_current_assets": 2084000000, "net_ppe": null, "goodwill": 411000000, "intangible_assets": null, "goodwill_and_intangibles": 411000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 37515000000, "total_assets": 39599000000, "short_term_debt": 2189000000, "accounts_payable": 955000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4017000000, "long_term_debt": 13829000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 24410000000, "total_liabilities": 28427000000, "total_debt": 16018000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4144000000, "total_equity": 11043000000, "shares_outstanding": 264000000, "operating_cash_flow": 920000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 762000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2656000000, "dividends_paid": 166000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -153000000, "free_cash_flow": 1682000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "715000000", "ebitda": "1095000000", "netIncome": "493000000", "grossProfit": "1130000000", "depreciation": "None", "totalRevenue": "2060000000", "costOfRevenue": "930000000", "interestIncome": "152000000", "incomeBeforeTax": "563000000", "interestExpense": "152000000", "operatingIncome": "614000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "69000000", "reportedCurrency": "USD", "netInterestIncome": "-146000000", "nonInterestIncome": "None", "operatingExpenses": "516000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "930000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "380000000", "sellingGeneralAndAdministrative": "-84000000", "netIncomeFromContinuingOperations": "494000000" }, "balance": { "goodwill": "411000000", "inventory": "760000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "39599000000", "longTermDebt": "13829000000", "shortTermDebt": "2189000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4144000000", "totalLiabilities": "28427000000", "otherCurrentAssets": "294000000", "totalCurrentAssets": "2084000000", "currentLongTermDebt": "2189000000", "longTermInvestments": "1042000000", "shortTermInvestments": "1321000000", "currentNetReceivables": "1022000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "37515000000", "currentAccountsPayable": "955000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32938000000", "shortLongTermDebtTotal": "16018000000", "totalShareholderEquity": "11043000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "664000000", "totalCurrentLiabilities": "4017000000", "otherNonCurrentLiabilities": "416000000", "totalNonCurrentLiabilities": "24410000000", "cashAndShortTermInvestments": "8000000", "commonStockSharesOutstanding": "264000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "494000000", "profitLoss": "None", "dividendPayout": "166000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-49000000", "operatingCashflow": "920000000", "capitalExpenditures": "762000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-153000000", "cashflowFromInvestment": "-2656000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "166000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "28000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "380000000", "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": "2026-06-07T00:41:31.935715+00:00", "is_restated": false, "income_statement": { "revenue": 1760000000, "cost_of_revenue": 972000000, "gross_profit": 788000000, "ebit": 411000000, "ebitda": 781000000, "pretax_income": 277000000, "tax_provision": 38000000, "net_income": 237000000, "net_income_to_common": 237000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7000000, "total_current_assets": 2019000000, "total_assets": 38947000000, "short_term_debt": 1679000000, "long_term_debt": 14328000000, "total_debt": 16007000000, "total_liabilities": 28121000000, "total_equity": 10697000000, "shares_outstanding": 263200000, "goodwill_and_intangibles": 411000000 }, "cash_flow": { "operating_cash_flow": 615000000, "capital_expenditure": 921000000, "free_cash_flow": 1536000000, "dividends_paid": 165000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210212, "ticker_id": 94, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:41:31.935715+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "411000000", "ebitda": "781000000", "netIncome": "237000000", "grossProfit": "788000000", "depreciation": "None", "totalRevenue": "1760000000", "costOfRevenue": "972000000", "interestIncome": "134000000", "incomeBeforeTax": "277000000", "interestExpense": "134000000", "operatingIncome": "329000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "38000000", "reportedCurrency": "USD", "netInterestIncome": "-134000000", "nonInterestIncome": "None", "operatingExpenses": "459000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "82000000", "costofGoodsAndServicesSold": "972000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "370000000", "sellingGeneralAndAdministrative": "-63000000", "netIncomeFromContinuingOperations": "239000000" }, "balance": { "goodwill": "411000000", "inventory": "711000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "38947000000", "longTermDebt": "14328000000", "shortTermDebt": "1679000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3817000000", "totalLiabilities": "28121000000", "otherCurrentAssets": "378000000", "totalCurrentAssets": "2019000000", "currentLongTermDebt": "1679000000", "longTermInvestments": "1075000000", "shortTermInvestments": "3502000000", "currentNetReceivables": "923000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36928000000", "currentAccountsPayable": "719000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32351000000", "shortLongTermDebtTotal": "16007000000", "totalShareholderEquity": "10697000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "845000000", "totalCurrentLiabilities": "3243000000", "otherNonCurrentLiabilities": "10550000000", "totalNonCurrentLiabilities": "24878000000", "cashAndShortTermInvestments": "7000000", "commonStockSharesOutstanding": "263200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "239000000", "profitLoss": "None", "dividendPayout": "165000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-81000000", "operatingCashflow": "615000000", "capitalExpenditures": "921000000", "changeInReceivables": "61000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "319000000", "cashflowFromInvestment": "-1889000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "165000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "334000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1760000000, "cost_of_revenue": 972000000, "gross_profit": 788000000, "research_and_development": null, "selling_general_admin": -63000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 411000000, "depreciation_amortisation": 370000000, "ebitda": 781000000, "interest_expense": 134000000, "interest_income": null, "other_non_operating": null, "pretax_income": 277000000, "tax_provision": 38000000, "effective_tax_rate": null, "net_income": 237000000, "net_income_continuing_ops": 239000000, "net_income_to_common": 237000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7000000, "short_term_investments": 3502000000, "net_receivables": 923000000, "inventory": 711000000, "other_current_assets": null, "total_current_assets": 2019000000, "net_ppe": null, "goodwill": 411000000, "intangible_assets": null, "goodwill_and_intangibles": 411000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 36928000000, "total_assets": 38947000000, "short_term_debt": 1679000000, "accounts_payable": 719000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3243000000, "long_term_debt": 14328000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 24878000000, "total_liabilities": 28121000000, "total_debt": 16007000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3817000000, "total_equity": 10697000000, "shares_outstanding": 263200000, "operating_cash_flow": 615000000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 921000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1889000000, "dividends_paid": 165000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 319000000, "free_cash_flow": 1536000000, "net_change_in_cash": 9000000 }, "raw_data": { "income": { "ebit": "411000000", "ebitda": "781000000", "netIncome": "237000000", "grossProfit": "788000000", "depreciation": "None", "totalRevenue": "1760000000", "costOfRevenue": "972000000", "interestIncome": "134000000", "incomeBeforeTax": "277000000", "interestExpense": "134000000", "operatingIncome": "329000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "38000000", "reportedCurrency": "USD", "netInterestIncome": "-134000000", "nonInterestIncome": "None", "operatingExpenses": "459000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "82000000", "costofGoodsAndServicesSold": "972000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "370000000", "sellingGeneralAndAdministrative": "-63000000", "netIncomeFromContinuingOperations": "239000000" }, "balance": { "goodwill": "411000000", "inventory": "711000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "38947000000", "longTermDebt": "14328000000", "shortTermDebt": "1679000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3817000000", "totalLiabilities": "28121000000", "otherCurrentAssets": "378000000", "totalCurrentAssets": "2019000000", "currentLongTermDebt": "1679000000", "longTermInvestments": "1075000000", "shortTermInvestments": "3502000000", "currentNetReceivables": "923000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36928000000", "currentAccountsPayable": "719000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32351000000", "shortLongTermDebtTotal": "16007000000", "totalShareholderEquity": "10697000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "845000000", "totalCurrentLiabilities": "3243000000", "otherNonCurrentLiabilities": "10550000000", "totalNonCurrentLiabilities": "24878000000", "cashAndShortTermInvestments": "7000000", "commonStockSharesOutstanding": "263200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "239000000", "profitLoss": "None", "dividendPayout": "165000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-81000000", "operatingCashflow": "615000000", "capitalExpenditures": "921000000", "changeInReceivables": "61000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "319000000", "cashflowFromInvestment": "-1889000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "165000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "334000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "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": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "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" ] } } }