{ "ticker": { "uuid": "06a5c320-0fa6-4015-b5c8-ddc2661e996a", "symbol": "TDS", "name": "Telephone and Data Systems Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/06a5c320-0fa6-4015-b5c8-ddc2661e996a/", "api_url": "https://sharemaestro.com/factors/api/tickers/06a5c320-0fa6-4015-b5c8-ddc2661e996a/" }, "ticker_metadata": { "id": 3896, "uuid": "06a5c320-0fa6-4015-b5c8-ddc2661e996a", "symbol": "TDS", "name": "Telephone and Data Systems Inc", "asset_type": "equity", "market_cap": 4495937000, "stock_exchange_id": 3, "industry": "Telecom Services", "sector": "Communication Services", "description": "Telephone and Data Systems, Inc., a telecommunications company, provides communications services in the United States. The company is headquartered in Chicago, Illinois.", "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": "06a5c320-0fa6-4015-b5c8-ddc2661e996a", "symbol": "TDS", "name": "Telephone and Data Systems Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/06a5c320-0fa6-4015-b5c8-ddc2661e996a/", "api_url": "https://sharemaestro.com/factors/api/tickers/06a5c320-0fa6-4015-b5c8-ddc2661e996a/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.8, "value": 0.74, "quality": 0.28, "momentum": 0.83, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 39.16, "market_cap": 4601926560, "pe_ratio": 34.809, "earnings_yield": 0.0287, "ebitda_to_ev": 0.174, "shareholder_yield": 0.019, "roe": 0.0268, "piotroski_f_score": 5, "momentum_12_1": 0.642, "volatility_252d": 0.3646 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:48.938071+00:00", "batch_id": "" }, "size": { "price_close": 39.16, "market_cap": 4601926560, "market_cap_usd": 4601926560, "enterprise_value": 3937636560, "shares_outstanding": 117516000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 34.809, "pb_ratio": 0.9345, "ptbv_ratio": 1.4577, "ps_ratio": 2.1558, "pcf_ratio": 9.722, "pfcf_ratio": 4.9062, "ev_ebitda": 5.7458, "ev_ebit": 21.3752, "ev_sales": 1.8446, "ev_fcf": 4.198, "earnings_yield": 0.0287, "fcf_yield": 0.2382, "price_to_sales": 2.1558, "price_to_book": 0.9345, "price_to_cashflow": 9.722, "ebitda_to_ev": 0.174, "sales_yield": 0.5421 }, "yield": { "dividend_yield": 0.019, "buyback_yield": 0, "shareholder_yield": 0.019, "debt_paydown_yield": null, "total_yield": 0.019 }, "quality": { "gross_margin": 0.4098, "operating_margin": 0.0863, "net_margin": 0.0619, "ebitda_margin": 0.321, "fcf_margin": 0.4394, "roe": 0.0268, "roa": 0.0161, "roic": 0.0423, "roc_greenblatt": null, "asset_turnover": 0.26, "cash_conversion": 7.0949, "accruals_ratio": -0.0415, "sbc_to_revenue": -0.005, "piotroski_f_score": 5, "altman_z_score": 1.737, "earnings_stability_5y": 6.8604, "revenue_stability_5y": 0.3257, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1065, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.5988, "net_debt_to_ebitda": -0.9693, "debt_to_assets": 0.086, "interest_coverage": 1.3654, "current_ratio": 3.4261, "quick_ratio": 3.4177, "net_debt": -664290000, "local_beta": 0.0014, "volatility_252d": 0.3646, "volatility_60d": 0.8083, "max_drawdown_12m": -0.1774, "risk_adjusted_momentum": 1.7612 }, "growth": { "revenue_growth_1y": -0.5604, "revenue_growth_3y_cagr": -0.3901, "revenue_growth_5y_cagr": -0.2514, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.5053, "book_value_growth_1y": 0.024, "revenue_growth": -0.5604, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1573, "price_return_3m": -0.1272, "price_return_6m": 0.2272, "price_return_9m": 0.2251, "price_return_12m": 0.3837, "price_return_12m_ex1m": 0.642, "momentum_6m": 0.2272, "momentum_12m": 0.3837, "momentum_12_1": 0.642, "distance_from_52w_high": -0.1764, "distance_from_52w_low": 0.4618, "relative_strength": 0.2838 }, "raw_ttm": { "revenue_ttm": 2134683000, "gross_profit_ttm": 874888999, "ebit_ttm": 184215000, "ebitda_ttm": 685311913, "net_income_ttm": 132205000, "eps_diluted_ttm": 1.125, "operating_cash_flow_ttm": 473350000, "capital_expenditure_ttm": 464627000, "fcf_ttm": 937977000, "dividends_paid_ttm": 87530000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 134915000, "cash_and_equivalents": 1370802000, "total_current_assets": 1520079000, "total_current_liabilities": 443675000, "net_ppe": null, "total_assets": 8211326999, "total_debt": 706512000, "total_equity": 4924282000, "net_working_capital": -260586000, "book_value_per_share": 41.9031, "retained_earnings": 1813519000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3157067000, "tangible_book_per_share": 26.865 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 75, "rank_pb": 19, "rank_ptbv": 30, "rank_ps": 51, "rank_pcf": 42, "rank_ev_ebitda": 15, "rank_ev_ebit": 72, "rank_earnings_yield": 75, "rank_fcf_yield": 12, "rank_dividend_yield": 36, "rank_shareholder_yield": 36, "rank_total_yield": 37, "rank_roe": 66, "rank_roc": 50, "rank_roic": 65, "rank_gross_margin": 55, "rank_fcf_margin": 18, "rank_piotroski": 63, "rank_accruals": 49, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 98, "rank_momentum_12m": 30, "rank_momentum_12m_ex1m": 19, "rank_relative_strength": 29 }, "composites": { "value_composite": 26, "quality_composite": 72, "momentum_composite": 17, "growth_composite": 89, "yield_composite": 25, "svqf_composite": 88, "vc1_composite": 23, "vc2_composite": 22, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 20, "quality_value_composite": 0.4552, "os_score": 0.8, "value_percentile": 0.74, "quality_percentile": 0.28, "momentum_percentile": 0.83, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 32, "small_cap_core_rank": 27, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5064, "ticker_id": 3896, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:48.938071+00:00", "batch_id": "", "os_score_delta": null, "price_close": 39.16, "market_cap": 4601926560, "market_cap_usd": 4601926560, "enterprise_value": 3937636560, "shares_outstanding": 117516000, "fx_rate_to_usd": null, "pe_ratio": 34.80902054, "pb_ratio": 0.93453758, "ptbv_ratio": 1.45765882, "ps_ratio": 2.1557892, "pcf_ratio": 9.72203773, "pfcf_ratio": 4.90622538, "ev_ebitda": 5.74575822, "ev_ebit": 21.37522221, "ev_sales": 1.84460014, "ev_fcf": 4.19800972, "earnings_yield": 0.02872819, "fcf_yield": 0.23820812, "dividend_yield": 0.01902029, "buyback_yield": 0, "shareholder_yield": 0.01902029, "debt_paydown_yield": null, "total_yield": 0.01902029, "gross_margin": 0.40984493, "operating_margin": 0.08629619, "net_margin": 0.06193191, "ebitda_margin": 0.32103685, "fcf_margin": 0.43939873, "roe": 0.02684757, "roa": 0.01610032, "roic": 0.04229708, "roc_greenblatt": null, "asset_turnover": 0.25996809, "cash_conversion": 7.09486782, "accruals_ratio": -0.04154566, "sbc_to_revenue": -0.00499699, "debt_to_equity": 0.59875308, "net_debt_to_ebitda": -0.96932504, "debt_to_assets": 0.08604115, "interest_coverage": 1.36541526, "current_ratio": 3.4261092, "quick_ratio": 3.41766608, "net_debt": -664290000, "revenue_growth_1y": -0.56040301, "revenue_growth_3y_cagr": -0.39007302, "revenue_growth_5y_cagr": -0.25142201, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.50528639, "book_value_growth_1y": 0.02404932, "piotroski_f_score": 5, "altman_z_score": 1.73698824, "earnings_stability_5y": 6.860403, "revenue_stability_5y": 0.325716, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15730579, "price_return_3m": -0.12721956, "price_return_6m": 0.22720535, "price_return_9m": 0.22505162, "price_return_12m": 0.38374558, "price_return_12m_ex1m": 0.64204947, "distance_from_52w_high": -0.17636963, "distance_from_52w_low": 0.46180493, "relative_strength": 0.283782, "local_beta": 0.0014, "volatility_252d": 0.364552, "volatility_60d": 0.808344, "max_drawdown_12m": -0.17742125, "revenue_ttm": 2134683000, "gross_profit_ttm": 874888999, "ebit_ttm": 184215000, "ebitda_ttm": 685311913, "net_income_ttm": 132205000, "eps_diluted_ttm": 1.12499575, "operating_cash_flow_ttm": 473350000, "capital_expenditure_ttm": 464627000, "fcf_ttm": 937977000, "dividends_paid_ttm": 87530000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 134915000, "cash_and_equivalents": 1370802000, "total_current_assets": 1520079000, "total_current_liabilities": 443675000, "net_ppe": null, "total_assets": 8211326999, "total_debt": 706512000, "total_equity": 4924282000, "net_working_capital": -260586000, "book_value_per_share": 41.90307703, "retained_earnings": 1813519000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3157067000, "tangible_book_per_share": 26.86499711, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 75, "rank_pb": 19, "rank_ptbv": 30, "rank_ps": 51, "rank_pcf": 42, "rank_ev_ebitda": 15, "rank_ev_ebit": 72, "rank_earnings_yield": 75, "rank_fcf_yield": 12, "rank_dividend_yield": 36, "rank_shareholder_yield": 36, "rank_total_yield": 37, "rank_roe": 66, "rank_roc": 50, "rank_roic": 65, "rank_gross_margin": 55, "rank_fcf_margin": 18, "rank_piotroski": 63, "rank_accruals": 49, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 98, "rank_momentum_12m": 30, "rank_momentum_12m_ex1m": 19, "rank_relative_strength": 29, "value_composite": 26, "quality_composite": 72, "momentum_composite": 17, "growth_composite": 89, "yield_composite": 25, "svqf_composite": 88, "vc1_composite": 23, "vc2_composite": 22, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 20, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 32, "small_cap_core_rank": 27, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 39.16, "os": 0.8, "value": 0.74, "quality": 0.28, "momentum": 0.83, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 34.809, "earnings_yield": 0.0287, "shareholder_yield": 0.019, "roe": 0.0268, "momentum_12_1": 0.642, "complete_fields": { "id": 5064, "ticker_id": 3896, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:48.938071+00:00", "batch_id": "", "os_score_delta": null, "price_close": 39.16, "market_cap": 4601926560, "market_cap_usd": 4601926560, "enterprise_value": 3937636560, "shares_outstanding": 117516000, "fx_rate_to_usd": null, "pe_ratio": 34.80902054, "pb_ratio": 0.93453758, "ptbv_ratio": 1.45765882, "ps_ratio": 2.1557892, "pcf_ratio": 9.72203773, "pfcf_ratio": 4.90622538, "ev_ebitda": 5.74575822, "ev_ebit": 21.37522221, "ev_sales": 1.84460014, "ev_fcf": 4.19800972, "earnings_yield": 0.02872819, "fcf_yield": 0.23820812, "dividend_yield": 0.01902029, "buyback_yield": 0, "shareholder_yield": 0.01902029, "debt_paydown_yield": null, "total_yield": 0.01902029, "gross_margin": 0.40984493, "operating_margin": 0.08629619, "net_margin": 0.06193191, "ebitda_margin": 0.32103685, "fcf_margin": 0.43939873, "roe": 0.02684757, "roa": 0.01610032, "roic": 0.04229708, "roc_greenblatt": null, "asset_turnover": 0.25996809, "cash_conversion": 7.09486782, "accruals_ratio": -0.04154566, "sbc_to_revenue": -0.00499699, "debt_to_equity": 0.59875308, "net_debt_to_ebitda": -0.96932504, "debt_to_assets": 0.08604115, "interest_coverage": 1.36541526, "current_ratio": 3.4261092, "quick_ratio": 3.41766608, "net_debt": -664290000, "revenue_growth_1y": -0.56040301, "revenue_growth_3y_cagr": -0.39007302, "revenue_growth_5y_cagr": -0.25142201, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.50528639, "book_value_growth_1y": 0.02404932, "piotroski_f_score": 5, "altman_z_score": 1.73698824, "earnings_stability_5y": 6.860403, "revenue_stability_5y": 0.325716, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15730579, "price_return_3m": -0.12721956, "price_return_6m": 0.22720535, "price_return_9m": 0.22505162, "price_return_12m": 0.38374558, "price_return_12m_ex1m": 0.64204947, "distance_from_52w_high": -0.17636963, "distance_from_52w_low": 0.46180493, "relative_strength": 0.283782, "local_beta": 0.0014, "volatility_252d": 0.364552, "volatility_60d": 0.808344, "max_drawdown_12m": -0.17742125, "revenue_ttm": 2134683000, "gross_profit_ttm": 874888999, "ebit_ttm": 184215000, "ebitda_ttm": 685311913, "net_income_ttm": 132205000, "eps_diluted_ttm": 1.12499575, "operating_cash_flow_ttm": 473350000, "capital_expenditure_ttm": 464627000, "fcf_ttm": 937977000, "dividends_paid_ttm": 87530000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 134915000, "cash_and_equivalents": 1370802000, "total_current_assets": 1520079000, "total_current_liabilities": 443675000, "net_ppe": null, "total_assets": 8211326999, "total_debt": 706512000, "total_equity": 4924282000, "net_working_capital": -260586000, "book_value_per_share": 41.90307703, "retained_earnings": 1813519000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3157067000, "tangible_book_per_share": 26.86499711, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 75, "rank_pb": 19, "rank_ptbv": 30, "rank_ps": 51, "rank_pcf": 42, "rank_ev_ebitda": 15, "rank_ev_ebit": 72, "rank_earnings_yield": 75, "rank_fcf_yield": 12, "rank_dividend_yield": 36, "rank_shareholder_yield": 36, "rank_total_yield": 37, "rank_roe": 66, "rank_roc": 50, "rank_roic": 65, "rank_gross_margin": 55, "rank_fcf_margin": 18, "rank_piotroski": 63, "rank_accruals": 49, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 98, "rank_momentum_12m": 30, "rank_momentum_12m_ex1m": 19, "rank_relative_strength": 29, "value_composite": 26, "quality_composite": 72, "momentum_composite": 17, "growth_composite": 89, "yield_composite": 25, "svqf_composite": 88, "vc1_composite": 23, "vc2_composite": 22, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 20, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 32, "small_cap_core_rank": 27, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:26.728390+00:00", "is_restated": false, "income_statement": { "revenue": 1228207000, "cost_of_revenue": 1290207000, "gross_profit": -61999999, "ebit": 201630000, "ebitda": 553515000, "pretax_income": 88962000, "tax_provision": -62184000, "net_income": -6236000, "net_income_to_common": -6236000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 765952000, "total_current_assets": 923469000, "total_assets": 8398303000, "short_term_debt": 31454000, "long_term_debt": 823364000, "total_debt": 854818000, "total_liabilities": 3130950000, "total_equity": 5267353000, "shares_outstanding": 115179000, "goodwill_and_intangibles": 1774645000 }, "cash_flow": { "operating_cash_flow": 589889000, "capital_expenditure": 394704000, "free_cash_flow": 984593000, "dividends_paid": 87670000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338068, "ticker_id": 3896, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:26.728390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "201630000", "ebitda": "553515000", "netIncome": "-6236000", "grossProfit": "-61999999", "depreciation": "None", "totalRevenue": "1228207000", "costOfRevenue": "1290207000", "interestIncome": "40307000", "incomeBeforeTax": "88962000", "interestExpense": "112668000", "operatingIncome": "-62000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-62184000", "reportedCurrency": "USD", "netInterestIncome": "-72361000", "nonInterestIncome": "None", "operatingExpenses": "1325592000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1290207000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "351885000", "sellingGeneralAndAdministrative": "435062000", "netIncomeFromContinuingOperations": "151146000" }, "balance": { "goodwill": "None", "inventory": "4062000", "commonStock": "1332000", "currentDebt": "None", "investments": "None", "totalAssets": "8398303000", "longTermDebt": "823364000", "shortTermDebt": "31454000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1774645000", "reportedCurrency": "USD", "retainedEarnings": "1694224000", "totalLiabilities": "3130950000", "otherCurrentAssets": "42182000", "totalCurrentAssets": "923469000", "currentLongTermDebt": "5274000", "longTermInvestments": "461922000", "shortTermInvestments": "None", "currentNetReceivables": "111273000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7474834000", "currentAccountsPayable": "115822000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3480536000", "shortLongTermDebtTotal": "1954052000", "totalShareholderEquity": "5267353000", "capitalLeaseObligations": "575797000", "otherCurrentLiabilities": "293035000", "totalCurrentLiabilities": "440311000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2690638999", "cashAndShortTermInvestments": "765952000", "commonStockSharesOutstanding": "115179000", "intangibleAssetsExcludingGoodwill": "1774645000", "cashAndCashEquivalentsAtCarryingValue": "765952000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "124668000", "profitLoss": "None", "dividendPayout": "87670000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-10000", "operatingCashflow": "589889000", "capitalExpenditures": "394704000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2347065000", "cashflowFromInvestment": "2144103999", "stockBasedCompensation": "27174000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87670000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-129489000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "351885000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1228207000, "cost_of_revenue": 1290207000, "gross_profit": -61999999, "research_and_development": null, "selling_general_admin": 435062000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 201630000, "depreciation_amortisation": 351885000, "ebitda": 553515000, "interest_expense": 112668000, "interest_income": null, "other_non_operating": null, "pretax_income": 88962000, "tax_provision": -62184000, "effective_tax_rate": null, "net_income": -6236000, "net_income_continuing_ops": 151146000, "net_income_to_common": -6236000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 765952000, "short_term_investments": null, "net_receivables": 111273000, "inventory": 4062000, "other_current_assets": null, "total_current_assets": 923469000, "net_ppe": null, "goodwill": null, "intangible_assets": 1774645000, "goodwill_and_intangibles": 1774645000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7474834000, "total_assets": 8398303000, "short_term_debt": 31454000, "accounts_payable": 115822000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 440311000, "long_term_debt": 823364000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2690638999, "total_liabilities": 3130950000, "total_debt": 854818000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1694224000, "total_equity": 5267353000, "shares_outstanding": 115179000, "operating_cash_flow": 589889000, "stock_based_compensation": 27174000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 394704000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2144103999, "dividends_paid": 87670000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2347065000, "free_cash_flow": 984593000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "201630000", "ebitda": "553515000", "netIncome": "-6236000", "grossProfit": "-61999999", "depreciation": "None", "totalRevenue": "1228207000", "costOfRevenue": "1290207000", "interestIncome": "40307000", "incomeBeforeTax": "88962000", "interestExpense": "112668000", "operatingIncome": "-62000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-62184000", "reportedCurrency": "USD", "netInterestIncome": "-72361000", "nonInterestIncome": "None", "operatingExpenses": "1325592000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1290207000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "351885000", "sellingGeneralAndAdministrative": "435062000", "netIncomeFromContinuingOperations": "151146000" }, "balance": { "goodwill": "None", "inventory": "4062000", "commonStock": "1332000", "currentDebt": "None", "investments": "None", "totalAssets": "8398303000", "longTermDebt": "823364000", "shortTermDebt": "31454000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1774645000", "reportedCurrency": "USD", "retainedEarnings": "1694224000", "totalLiabilities": "3130950000", "otherCurrentAssets": "42182000", "totalCurrentAssets": "923469000", "currentLongTermDebt": "5274000", "longTermInvestments": "461922000", "shortTermInvestments": "None", "currentNetReceivables": "111273000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7474834000", "currentAccountsPayable": "115822000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3480536000", "shortLongTermDebtTotal": "1954052000", "totalShareholderEquity": "5267353000", "capitalLeaseObligations": "575797000", "otherCurrentLiabilities": "293035000", "totalCurrentLiabilities": "440311000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2690638999", "cashAndShortTermInvestments": "765952000", "commonStockSharesOutstanding": "115179000", "intangibleAssetsExcludingGoodwill": "1774645000", "cashAndCashEquivalentsAtCarryingValue": "765952000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "124668000", "profitLoss": "None", "dividendPayout": "87670000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-10000", "operatingCashflow": "589889000", "capitalExpenditures": "394704000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2347065000", "cashflowFromInvestment": "2144103999", "stockBasedCompensation": "27174000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87670000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-129489000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "351885000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:26.728390+00:00", "is_restated": false, "income_statement": { "revenue": 4964000000, "cost_of_revenue": 2135000000, "gross_profit": 2829000000, "ebit": 259000000, "ebitda": 1202000000, "pretax_income": -20000000, "tax_provision": 6000000, "net_income": -28000000, "net_income_to_common": -28000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 364000000, "total_current_assets": 1695000000, "total_assets": 13683000000, "short_term_debt": 184000000, "long_term_debt": 4051000000, "total_debt": 4235000000, "total_liabilities": 7799000000, "total_equity": 5091000000, "shares_outstanding": 114000000, "goodwill_and_intangibles": 4750000000 }, "cash_flow": { "operating_cash_flow": 1145000000, "capital_expenditure": 904000000, "free_cash_flow": 2049000000, "dividends_paid": 104000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338073, "ticker_id": 3896, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:26.728390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "259000000", "ebitda": "1202000000", "netIncome": "-28000000", "grossProfit": "2829000000", "depreciation": "None", "totalRevenue": "4964000000", "costOfRevenue": "2135000000", "interestIncome": "27000000", "incomeBeforeTax": "-20000000", "interestExpense": "279000000", "operatingIncome": "63000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-252000000", "nonInterestIncome": "None", "operatingExpenses": "2766000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2135000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "943000000", "sellingGeneralAndAdministrative": "1514000000", "netIncomeFromContinuingOperations": "-26000000" }, "balance": { "goodwill": "None", "inventory": "183000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "13683000000", "longTermDebt": "4051000000", "shortTermDebt": "184000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4750000000", "reportedCurrency": "USD", "retainedEarnings": "1849000000", "totalLiabilities": "7799000000", "otherCurrentAssets": "105000000", "totalCurrentAssets": "1695000000", "currentLongTermDebt": "31000000", "longTermInvestments": "500000000", "shortTermInvestments": "None", "currentNetReceivables": "1043000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11988000000", "currentAccountsPayable": "280000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5976000000", "shortLongTermDebtTotal": "5102000000", "totalShareholderEquity": "5091000000", "capitalLeaseObligations": "1020000000", "otherCurrentLiabilities": "304000000", "totalCurrentLiabilities": "1090000000", "otherNonCurrentLiabilities": "1000000", "totalNonCurrentLiabilities": "6709000000", "cashAndShortTermInvestments": "364000000", "commonStockSharesOutstanding": "114000000", "intangibleAssetsExcludingGoodwill": "4750000000", "cashAndCashEquivalentsAtCarryingValue": "364000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26000000", "profitLoss": "None", "dividendPayout": "104000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "20000000", "operatingCashflow": "1145000000", "capitalExpenditures": "904000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-277000000", "cashflowFromInvestment": "-754000000", "stockBasedCompensation": "71000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "104000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-54000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "943000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4964000000, "cost_of_revenue": 2135000000, "gross_profit": 2829000000, "research_and_development": null, "selling_general_admin": 1514000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 259000000, "depreciation_amortisation": 943000000, "ebitda": 1202000000, "interest_expense": 279000000, "interest_income": null, "other_non_operating": null, "pretax_income": -20000000, "tax_provision": 6000000, "effective_tax_rate": null, "net_income": -28000000, "net_income_continuing_ops": -26000000, "net_income_to_common": -28000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 364000000, "short_term_investments": null, "net_receivables": 1043000000, "inventory": 183000000, "other_current_assets": null, "total_current_assets": 1695000000, "net_ppe": null, "goodwill": null, "intangible_assets": 4750000000, "goodwill_and_intangibles": 4750000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11988000000, "total_assets": 13683000000, "short_term_debt": 184000000, "accounts_payable": 280000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1090000000, "long_term_debt": 4051000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6709000000, "total_liabilities": 7799000000, "total_debt": 4235000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1849000000, "total_equity": 5091000000, "shares_outstanding": 114000000, "operating_cash_flow": 1145000000, "stock_based_compensation": 71000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 904000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -754000000, "dividends_paid": 104000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -277000000, "free_cash_flow": 2049000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "259000000", "ebitda": "1202000000", "netIncome": "-28000000", "grossProfit": "2829000000", "depreciation": "None", "totalRevenue": "4964000000", "costOfRevenue": "2135000000", "interestIncome": "27000000", "incomeBeforeTax": "-20000000", "interestExpense": "279000000", "operatingIncome": "63000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-252000000", "nonInterestIncome": "None", "operatingExpenses": "2766000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2135000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "943000000", "sellingGeneralAndAdministrative": "1514000000", "netIncomeFromContinuingOperations": "-26000000" }, "balance": { "goodwill": "None", "inventory": "183000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "13683000000", "longTermDebt": "4051000000", "shortTermDebt": "184000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4750000000", "reportedCurrency": "USD", "retainedEarnings": "1849000000", "totalLiabilities": "7799000000", "otherCurrentAssets": "105000000", "totalCurrentAssets": "1695000000", "currentLongTermDebt": "31000000", "longTermInvestments": "500000000", "shortTermInvestments": "None", "currentNetReceivables": "1043000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11988000000", "currentAccountsPayable": "280000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5976000000", "shortLongTermDebtTotal": "5102000000", "totalShareholderEquity": "5091000000", "capitalLeaseObligations": "1020000000", "otherCurrentLiabilities": "304000000", "totalCurrentLiabilities": "1090000000", "otherNonCurrentLiabilities": "1000000", "totalNonCurrentLiabilities": "6709000000", "cashAndShortTermInvestments": "364000000", "commonStockSharesOutstanding": "114000000", "intangibleAssetsExcludingGoodwill": "4750000000", "cashAndCashEquivalentsAtCarryingValue": "364000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26000000", "profitLoss": "None", "dividendPayout": "104000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "20000000", "operatingCashflow": "1145000000", "capitalExpenditures": "904000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-277000000", "cashflowFromInvestment": "-754000000", "stockBasedCompensation": "71000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "104000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-54000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "943000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:26.728390+00:00", "is_restated": false, "income_statement": { "revenue": 5160000000, "cost_of_revenue": 2334000000, "gross_profit": 2826000000, "ebit": -233000000, "ebitda": 682000000, "pretax_income": -477000000, "tax_provision": 10000000, "net_income": -500000000, "net_income_to_common": -500000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236000000, "total_current_assets": 1660000000, "total_assets": 13922000000, "short_term_debt": 173000000, "long_term_debt": 4080000000, "total_debt": 4253000000, "total_liabilities": 7914000000, "total_equity": 5202000000, "shares_outstanding": 113000000, "goodwill_and_intangibles": 4885000000 }, "cash_flow": { "operating_cash_flow": 1142000000, "capital_expenditure": 1341000000, "free_cash_flow": 2483000000, "dividends_paid": 153000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338078, "ticker_id": 3896, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:26.728390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-233000000", "ebitda": "682000000", "netIncome": "-500000000", "grossProfit": "2826000000", "depreciation": "None", "totalRevenue": "5160000000", "costOfRevenue": "2334000000", "interestIncome": "23000000", "incomeBeforeTax": "-477000000", "interestExpense": "244000000", "operatingIncome": "-414000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "10000000", "reportedCurrency": "USD", "netInterestIncome": "-211000000", "nonInterestIncome": "None", "operatingExpenses": "3240000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2334000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "915000000", "sellingGeneralAndAdministrative": "1545000000", "netIncomeFromContinuingOperations": "-13000000" }, "balance": { "goodwill": "0", "inventory": "208000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "13922000000", "longTermDebt": "4080000000", "shortTermDebt": "173000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4885000000", "reportedCurrency": "USD", "retainedEarnings": "2023000000", "totalLiabilities": "7914000000", "otherCurrentAssets": "138000000", "totalCurrentAssets": "1660000000", "currentLongTermDebt": "26000000", "longTermInvestments": "505000000", "shortTermInvestments": "None", "currentNetReceivables": "1078000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12262000000", "currentAccountsPayable": "360000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6049000000", "shortLongTermDebtTotal": "5143000000", "totalShareholderEquity": "5202000000", "capitalLeaseObligations": "1037000000", "otherCurrentLiabilities": "331000000", "totalCurrentLiabilities": "1184000000", "otherNonCurrentLiabilities": "1000000", "totalNonCurrentLiabilities": "6730000000", "cashAndShortTermInvestments": "236000000", "commonStockSharesOutstanding": "113000000", "intangibleAssetsExcludingGoodwill": "4885000000", "cashAndCashEquivalentsAtCarryingValue": "236000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-487000000", "profitLoss": "None", "dividendPayout": "153000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "61000000", "operatingCashflow": "1142000000", "capitalExpenditures": "1341000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "56000000", "cashflowFromInvestment": "-1327000000", "stockBasedCompensation": "41000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "153000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "915000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5160000000, "cost_of_revenue": 2334000000, "gross_profit": 2826000000, "research_and_development": null, "selling_general_admin": 1545000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -233000000, "depreciation_amortisation": 915000000, "ebitda": 682000000, "interest_expense": 244000000, "interest_income": null, "other_non_operating": null, "pretax_income": -477000000, "tax_provision": 10000000, "effective_tax_rate": null, "net_income": -500000000, "net_income_continuing_ops": -13000000, "net_income_to_common": -500000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 236000000, "short_term_investments": null, "net_receivables": 1078000000, "inventory": 208000000, "other_current_assets": null, "total_current_assets": 1660000000, "net_ppe": null, "goodwill": 0, "intangible_assets": 4885000000, "goodwill_and_intangibles": 4885000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12262000000, "total_assets": 13922000000, "short_term_debt": 173000000, "accounts_payable": 360000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1184000000, "long_term_debt": 4080000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6730000000, "total_liabilities": 7914000000, "total_debt": 4253000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2023000000, "total_equity": 5202000000, "shares_outstanding": 113000000, "operating_cash_flow": 1142000000, "stock_based_compensation": 41000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1341000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1327000000, "dividends_paid": 153000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 56000000, "free_cash_flow": 2483000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-233000000", "ebitda": "682000000", "netIncome": "-500000000", "grossProfit": "2826000000", "depreciation": "None", "totalRevenue": "5160000000", "costOfRevenue": "2334000000", "interestIncome": "23000000", "incomeBeforeTax": "-477000000", "interestExpense": "244000000", "operatingIncome": "-414000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "10000000", "reportedCurrency": "USD", "netInterestIncome": "-211000000", "nonInterestIncome": "None", "operatingExpenses": "3240000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2334000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "915000000", "sellingGeneralAndAdministrative": "1545000000", "netIncomeFromContinuingOperations": "-13000000" }, "balance": { "goodwill": "0", "inventory": "208000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "13922000000", "longTermDebt": "4080000000", "shortTermDebt": "173000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4885000000", "reportedCurrency": "USD", "retainedEarnings": "2023000000", "totalLiabilities": "7914000000", "otherCurrentAssets": "138000000", "totalCurrentAssets": "1660000000", "currentLongTermDebt": "26000000", "longTermInvestments": "505000000", "shortTermInvestments": "None", "currentNetReceivables": "1078000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12262000000", "currentAccountsPayable": "360000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6049000000", "shortLongTermDebtTotal": "5143000000", "totalShareholderEquity": "5202000000", "capitalLeaseObligations": "1037000000", "otherCurrentLiabilities": "331000000", "totalCurrentLiabilities": "1184000000", "otherNonCurrentLiabilities": "1000000", "totalNonCurrentLiabilities": "6730000000", "cashAndShortTermInvestments": "236000000", "commonStockSharesOutstanding": "113000000", "intangibleAssetsExcludingGoodwill": "4885000000", "cashAndCashEquivalentsAtCarryingValue": "236000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-487000000", "profitLoss": "None", "dividendPayout": "153000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "61000000", "operatingCashflow": "1142000000", "capitalExpenditures": "1341000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "56000000", "cashflowFromInvestment": "-1327000000", "stockBasedCompensation": "41000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "153000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "915000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:26.728390+00:00", "is_restated": false, "income_statement": { "revenue": 5413000000, "cost_of_revenue": 2565000000, "gross_profit": 2848000000, "ebit": 151000000, "ebitda": 1080000000, "pretax_income": 125000000, "tax_provision": 53000000, "net_income": 62000000, "net_income_to_common": 62000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 360000000, "total_current_assets": 2028000000, "total_assets": 14550000000, "short_term_debt": 165000000, "long_term_debt": 3731000000, "total_debt": 3896000000, "total_liabilities": 7935000000, "total_equity": 5849000000, "shares_outstanding": 114000000, "goodwill_and_intangibles": 5450000000 }, "cash_flow": { "operating_cash_flow": 1155000000, "capital_expenditure": 1775000000, "free_cash_flow": 2930000000, "dividends_paid": 151000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338083, "ticker_id": 3896, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:26.728390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "151000000", "ebitda": "1080000000", "netIncome": "62000000", "grossProfit": "2848000000", "depreciation": "None", "totalRevenue": "5413000000", "costOfRevenue": "2565000000", "interestIncome": "17000000", "incomeBeforeTax": "125000000", "interestExpense": "174000000", "operatingIncome": "122000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "53000000", "reportedCurrency": "USD", "netInterestIncome": "-157000000", "nonInterestIncome": "None", "operatingExpenses": "2726000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "177000000", "costofGoodsAndServicesSold": "2565000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "929000000", "sellingGeneralAndAdministrative": "1572000000", "netIncomeFromContinuingOperations": "72000000" }, "balance": { "goodwill": "547000000", "inventory": "268000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "14550000000", "longTermDebt": "3731000000", "shortTermDebt": "165000000", "treasuryStock": "-481000000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "4903000000", "reportedCurrency": "USD", "retainedEarnings": "2699000000", "totalLiabilities": "7935000000", "otherCurrentAssets": "160000000", "totalCurrentAssets": "2028000000", "currentLongTermDebt": "19000000", "longTermInvestments": "495000000", "shortTermInvestments": "None", "currentNetReceivables": "1240000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12522000000", "currentAccountsPayable": "506000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4760000000", "shortLongTermDebtTotal": "4804000000", "totalShareholderEquity": "5849000000", "capitalLeaseObligations": "1054000000", "otherCurrentLiabilities": "512000000", "totalCurrentLiabilities": "1514000000", "otherNonCurrentLiabilities": "813000000", "totalNonCurrentLiabilities": "6421000000", "cashAndShortTermInvestments": "360000000", "commonStockSharesOutstanding": "114000000", "intangibleAssetsExcludingGoodwill": "4903000000", "cashAndCashEquivalentsAtCarryingValue": "360000000", "accumulatedDepreciationAmortizationPPE": "-10211000000" }, "cashflow": { "netIncome": "72000000", "profitLoss": "None", "dividendPayout": "151000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-90000000", "operatingCashflow": "1155000000", "capitalExpenditures": "1775000000", "changeInReceivables": "-268000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "613000000", "cashflowFromInvestment": "-1783000000", "stockBasedCompensation": "42000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "151000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-15000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-83000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "929000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5413000000, "cost_of_revenue": 2565000000, "gross_profit": 2848000000, "research_and_development": null, "selling_general_admin": 1572000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 151000000, "depreciation_amortisation": 929000000, "ebitda": 1080000000, "interest_expense": 174000000, "interest_income": null, "other_non_operating": null, "pretax_income": 125000000, "tax_provision": 53000000, "effective_tax_rate": null, "net_income": 62000000, "net_income_continuing_ops": 72000000, "net_income_to_common": 62000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 360000000, "short_term_investments": null, "net_receivables": 1240000000, "inventory": 268000000, "other_current_assets": null, "total_current_assets": 2028000000, "net_ppe": null, "goodwill": 547000000, "intangible_assets": 4903000000, "goodwill_and_intangibles": 5450000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12522000000, "total_assets": 14550000000, "short_term_debt": 165000000, "accounts_payable": 506000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1514000000, "long_term_debt": 3731000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6421000000, "total_liabilities": 7935000000, "total_debt": 3896000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2699000000, "total_equity": 5849000000, "shares_outstanding": 114000000, "operating_cash_flow": 1155000000, "stock_based_compensation": 42000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1775000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1783000000, "dividends_paid": 151000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 613000000, "free_cash_flow": 2930000000, "net_change_in_cash": -15000000 }, "raw_data": { "income": { "ebit": "151000000", "ebitda": "1080000000", "netIncome": "62000000", "grossProfit": "2848000000", "depreciation": "None", "totalRevenue": "5413000000", "costOfRevenue": "2565000000", "interestIncome": "17000000", "incomeBeforeTax": "125000000", "interestExpense": "174000000", "operatingIncome": "122000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "53000000", "reportedCurrency": "USD", "netInterestIncome": "-157000000", "nonInterestIncome": "None", "operatingExpenses": "2726000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "177000000", "costofGoodsAndServicesSold": "2565000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "929000000", "sellingGeneralAndAdministrative": "1572000000", "netIncomeFromContinuingOperations": "72000000" }, "balance": { "goodwill": "547000000", "inventory": "268000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "14550000000", "longTermDebt": "3731000000", "shortTermDebt": "165000000", "treasuryStock": "-481000000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "4903000000", "reportedCurrency": "USD", "retainedEarnings": "2699000000", "totalLiabilities": "7935000000", "otherCurrentAssets": "160000000", "totalCurrentAssets": "2028000000", "currentLongTermDebt": "19000000", "longTermInvestments": "495000000", "shortTermInvestments": "None", "currentNetReceivables": "1240000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12522000000", "currentAccountsPayable": "506000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4760000000", "shortLongTermDebtTotal": "4804000000", "totalShareholderEquity": "5849000000", "capitalLeaseObligations": "1054000000", "otherCurrentLiabilities": "512000000", "totalCurrentLiabilities": "1514000000", "otherNonCurrentLiabilities": "813000000", "totalNonCurrentLiabilities": "6421000000", "cashAndShortTermInvestments": "360000000", "commonStockSharesOutstanding": "114000000", "intangibleAssetsExcludingGoodwill": "4903000000", "cashAndCashEquivalentsAtCarryingValue": "360000000", "accumulatedDepreciationAmortizationPPE": "-10211000000" }, "cashflow": { "netIncome": "72000000", "profitLoss": "None", "dividendPayout": "151000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-90000000", "operatingCashflow": "1155000000", "capitalExpenditures": "1775000000", "changeInReceivables": "-268000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "613000000", "cashflowFromInvestment": "-1783000000", "stockBasedCompensation": "42000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "151000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-15000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-83000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "929000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:26.728390+00:00", "is_restated": false, "income_statement": { "revenue": 5329000000, "cost_of_revenue": 2472000000, "gross_profit": 2857000000, "ebit": 285000000, "ebitda": 1180000000, "pretax_income": 221000000, "tax_provision": 33000000, "net_income": 156000000, "net_income_to_common": 156000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 367000000, "total_current_assets": 2062000000, "total_assets": 13492000000, "short_term_debt": 147000000, "long_term_debt": 2928000000, "total_debt": 3075000000, "total_liabilities": 6747000000, "total_equity": 5927000000, "shares_outstanding": 116000000, "goodwill_and_intangibles": 4840000000 }, "cash_flow": { "operating_cash_flow": 1103000000, "capital_expenditure": 1151000000, "free_cash_flow": 2254000000, "dividends_paid": 119000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338088, "ticker_id": 3896, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:26.728390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "285000000", "ebitda": "1180000000", "netIncome": "156000000", "grossProfit": "2857000000", "depreciation": "None", "totalRevenue": "5329000000", "costOfRevenue": "2472000000", "interestIncome": "39000000", "incomeBeforeTax": "221000000", "interestExpense": "232000000", "operatingIncome": "261000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "33000000", "reportedCurrency": "USD", "netInterestIncome": "-221000000", "nonInterestIncome": "None", "operatingExpenses": "2596000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "192000000", "costofGoodsAndServicesSold": "2472000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "895000000", "sellingGeneralAndAdministrative": "1474000000", "netIncomeFromContinuingOperations": "188000000" }, "balance": { "goodwill": "547000000", "inventory": "178000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "13492000000", "longTermDebt": "2928000000", "shortTermDebt": "147000000", "treasuryStock": "-461000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "4293000000", "reportedCurrency": "USD", "retainedEarnings": "2812000000", "totalLiabilities": "6747000000", "otherCurrentAssets": "182000000", "totalCurrentAssets": "2062000000", "currentLongTermDebt": "6000000", "longTermInvestments": "479000000", "shortTermInvestments": "0", "currentNetReceivables": "1335000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11430000000", "currentAccountsPayable": "481000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4361000000", "shortLongTermDebtTotal": "4035000000", "totalShareholderEquity": "5927000000", "capitalLeaseObligations": "1101000000", "otherCurrentLiabilities": "271000000", "totalCurrentLiabilities": "1180000000", "otherNonCurrentLiabilities": "759000000", "totalNonCurrentLiabilities": "5567000000", "cashAndShortTermInvestments": "367000000", "commonStockSharesOutstanding": "116000000", "intangibleAssetsExcludingGoodwill": "4293000000", "cashAndCashEquivalentsAtCarryingValue": "367000000", "accumulatedDepreciationAmortizationPPE": "-9904000000" }, "cashflow": { "netIncome": "188000000", "profitLoss": "None", "dividendPayout": "119000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-25000000", "operatingCashflow": "1103000000", "capitalExpenditures": "1151000000", "changeInReceivables": "-138000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "321000000", "cashflowFromInvestment": "-2462000000", "stockBasedCompensation": "49000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "119000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1038000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "895000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5329000000, "cost_of_revenue": 2472000000, "gross_profit": 2857000000, "research_and_development": null, "selling_general_admin": 1474000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 285000000, "depreciation_amortisation": 895000000, "ebitda": 1180000000, "interest_expense": 232000000, "interest_income": null, "other_non_operating": null, "pretax_income": 221000000, "tax_provision": 33000000, "effective_tax_rate": null, "net_income": 156000000, "net_income_continuing_ops": 188000000, "net_income_to_common": 156000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 367000000, "short_term_investments": 0, "net_receivables": 1335000000, "inventory": 178000000, "other_current_assets": null, "total_current_assets": 2062000000, "net_ppe": null, "goodwill": 547000000, "intangible_assets": 4293000000, "goodwill_and_intangibles": 4840000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11430000000, "total_assets": 13492000000, "short_term_debt": 147000000, "accounts_payable": 481000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1180000000, "long_term_debt": 2928000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5567000000, "total_liabilities": 6747000000, "total_debt": 3075000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2812000000, "total_equity": 5927000000, "shares_outstanding": 116000000, "operating_cash_flow": 1103000000, "stock_based_compensation": 49000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1151000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2462000000, "dividends_paid": 119000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 321000000, "free_cash_flow": 2254000000, "net_change_in_cash": -1038000000 }, "raw_data": { "income": { "ebit": "285000000", "ebitda": "1180000000", "netIncome": "156000000", "grossProfit": "2857000000", "depreciation": "None", "totalRevenue": "5329000000", "costOfRevenue": "2472000000", "interestIncome": "39000000", "incomeBeforeTax": "221000000", "interestExpense": "232000000", "operatingIncome": "261000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "33000000", "reportedCurrency": "USD", "netInterestIncome": "-221000000", "nonInterestIncome": "None", "operatingExpenses": "2596000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "192000000", "costofGoodsAndServicesSold": "2472000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "895000000", "sellingGeneralAndAdministrative": "1474000000", "netIncomeFromContinuingOperations": "188000000" }, "balance": { "goodwill": "547000000", "inventory": "178000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "13492000000", "longTermDebt": "2928000000", "shortTermDebt": "147000000", "treasuryStock": "-461000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "4293000000", "reportedCurrency": "USD", "retainedEarnings": "2812000000", "totalLiabilities": "6747000000", "otherCurrentAssets": "182000000", "totalCurrentAssets": "2062000000", "currentLongTermDebt": "6000000", "longTermInvestments": "479000000", "shortTermInvestments": "0", "currentNetReceivables": "1335000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11430000000", "currentAccountsPayable": "481000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4361000000", "shortLongTermDebtTotal": "4035000000", "totalShareholderEquity": "5927000000", "capitalLeaseObligations": "1101000000", "otherCurrentLiabilities": "271000000", "totalCurrentLiabilities": "1180000000", "otherNonCurrentLiabilities": "759000000", "totalNonCurrentLiabilities": "5567000000", "cashAndShortTermInvestments": "367000000", "commonStockSharesOutstanding": "116000000", "intangibleAssetsExcludingGoodwill": "4293000000", "cashAndCashEquivalentsAtCarryingValue": "367000000", "accumulatedDepreciationAmortizationPPE": "-9904000000" }, "cashflow": { "netIncome": "188000000", "profitLoss": "None", "dividendPayout": "119000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-25000000", "operatingCashflow": "1103000000", "capitalExpenditures": "1151000000", "changeInReceivables": "-138000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "321000000", "cashflowFromInvestment": "-2462000000", "stockBasedCompensation": "49000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "119000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1038000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "895000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:26.728390+00:00", "is_restated": false, "income_statement": { "revenue": 5225000000, "cost_of_revenue": 2354000000, "gross_profit": 2871000000, "ebit": 281000000, "ebitda": 1190000000, "pretax_income": 288000000, "tax_provision": 19000000, "net_income": 226000000, "net_income_to_common": 226000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1429000000, "total_current_assets": 3026000000, "total_assets": 12525000000, "short_term_debt": 134000000, "long_term_debt": 3424000000, "total_debt": 3558000000, "total_liabilities": 6922000000, "total_equity": 4804000000, "shares_outstanding": 115000000, "goodwill_and_intangibles": 3398000000 }, "cash_flow": { "operating_cash_flow": 1532000000, "capital_expenditure": 1368000000, "free_cash_flow": 2900000000, "dividends_paid": 78000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338093, "ticker_id": 3896, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:26.728390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "281000000", "ebitda": "1190000000", "netIncome": "226000000", "grossProfit": "2871000000", "depreciation": "None", "totalRevenue": "5225000000", "costOfRevenue": "2354000000", "interestIncome": "15000000", "incomeBeforeTax": "288000000", "interestExpense": "168000000", "operatingIncome": "259000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "19000000", "reportedCurrency": "USD", "netInterestIncome": "-153000000", "nonInterestIncome": "None", "operatingExpenses": "2612000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "197000000", "costofGoodsAndServicesSold": "2354000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "909000000", "sellingGeneralAndAdministrative": "1468000000", "netIncomeFromContinuingOperations": "269000000" }, "balance": { "goodwill": "547000000", "inventory": "154000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "12525000000", "longTermDebt": "3424000000", "shortTermDebt": "134000000", "treasuryStock": "-477000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "2851000000", "reportedCurrency": "USD", "retainedEarnings": "2802000000", "totalLiabilities": "6922000000", "otherCurrentAssets": "141000000", "totalCurrentAssets": "3026000000", "currentLongTermDebt": "5000000", "longTermInvestments": "477000000", "shortTermInvestments": "3000000", "currentNetReceivables": "1299000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9499000000", "currentAccountsPayable": "508000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3972000000", "shortLongTermDebtTotal": "4498000000", "totalShareholderEquity": "4804000000", "capitalLeaseObligations": "1069000000", "otherCurrentLiabilities": "249000000", "totalCurrentLiabilities": "1153000000", "otherNonCurrentLiabilities": "542000000", "totalNonCurrentLiabilities": "5769000000", "cashAndShortTermInvestments": "1429000000", "commonStockSharesOutstanding": "115000000", "intangibleAssetsExcludingGoodwill": "2851000000", "cashAndCashEquivalentsAtCarryingValue": "1429000000", "accumulatedDepreciationAmortizationPPE": "-9687000000" }, "cashflow": { "netIncome": "269000000", "profitLoss": "None", "dividendPayout": "78000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "12000000", "operatingCashflow": "1532000000", "capitalExpenditures": "1368000000", "changeInReceivables": "-70000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "957000000", "cashflowFromInvestment": "-1511000000", "stockBasedCompensation": "53000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "978000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "909000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5225000000, "cost_of_revenue": 2354000000, "gross_profit": 2871000000, "research_and_development": null, "selling_general_admin": 1468000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 281000000, "depreciation_amortisation": 909000000, "ebitda": 1190000000, "interest_expense": 168000000, "interest_income": null, "other_non_operating": null, "pretax_income": 288000000, "tax_provision": 19000000, "effective_tax_rate": null, "net_income": 226000000, "net_income_continuing_ops": 269000000, "net_income_to_common": 226000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1429000000, "short_term_investments": 3000000, "net_receivables": 1299000000, "inventory": 154000000, "other_current_assets": null, "total_current_assets": 3026000000, "net_ppe": null, "goodwill": 547000000, "intangible_assets": 2851000000, "goodwill_and_intangibles": 3398000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9499000000, "total_assets": 12525000000, "short_term_debt": 134000000, "accounts_payable": 508000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1153000000, "long_term_debt": 3424000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5769000000, "total_liabilities": 6922000000, "total_debt": 3558000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2802000000, "total_equity": 4804000000, "shares_outstanding": 115000000, "operating_cash_flow": 1532000000, "stock_based_compensation": 53000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1368000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1511000000, "dividends_paid": 78000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 957000000, "free_cash_flow": 2900000000, "net_change_in_cash": 978000000 }, "raw_data": { "income": { "ebit": "281000000", "ebitda": "1190000000", "netIncome": "226000000", "grossProfit": "2871000000", "depreciation": "None", "totalRevenue": "5225000000", "costOfRevenue": "2354000000", "interestIncome": "15000000", "incomeBeforeTax": "288000000", "interestExpense": "168000000", "operatingIncome": "259000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "19000000", "reportedCurrency": "USD", "netInterestIncome": "-153000000", "nonInterestIncome": "None", "operatingExpenses": "2612000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "197000000", "costofGoodsAndServicesSold": "2354000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "909000000", "sellingGeneralAndAdministrative": "1468000000", "netIncomeFromContinuingOperations": "269000000" }, "balance": { "goodwill": "547000000", "inventory": "154000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "12525000000", "longTermDebt": "3424000000", "shortTermDebt": "134000000", "treasuryStock": "-477000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "2851000000", "reportedCurrency": "USD", "retainedEarnings": "2802000000", "totalLiabilities": "6922000000", "otherCurrentAssets": "141000000", "totalCurrentAssets": "3026000000", "currentLongTermDebt": "5000000", "longTermInvestments": "477000000", "shortTermInvestments": "3000000", "currentNetReceivables": "1299000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9499000000", "currentAccountsPayable": "508000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3972000000", "shortLongTermDebtTotal": "4498000000", "totalShareholderEquity": "4804000000", "capitalLeaseObligations": "1069000000", "otherCurrentLiabilities": "249000000", "totalCurrentLiabilities": "1153000000", "otherNonCurrentLiabilities": "542000000", "totalNonCurrentLiabilities": "5769000000", "cashAndShortTermInvestments": "1429000000", "commonStockSharesOutstanding": "115000000", "intangibleAssetsExcludingGoodwill": "2851000000", "cashAndCashEquivalentsAtCarryingValue": "1429000000", "accumulatedDepreciationAmortizationPPE": "-9687000000" }, "cashflow": { "netIncome": "269000000", "profitLoss": "None", "dividendPayout": "78000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "12000000", "operatingCashflow": "1532000000", "capitalExpenditures": "1368000000", "changeInReceivables": "-70000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "957000000", "cashflowFromInvestment": "-1511000000", "stockBasedCompensation": "53000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "978000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "909000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:26.728390+00:00", "is_restated": false, "income_statement": { "revenue": 5176000000, "cost_of_revenue": 2337000000, "gross_profit": 2839000000, "ebit": 190000000, "ebitda": 1122000000, "pretax_income": 211000000, "tax_provision": 64000000, "net_income": 121000000, "net_income_to_common": 121000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 465000000, "total_current_assets": 1921000000, "total_assets": 10781000000, "short_term_debt": 126000000, "long_term_debt": 2316000000, "total_debt": 2442000000, "total_liabilities": 5366000000, "total_equity": 4653000000, "shares_outstanding": 116000000, "goodwill_and_intangibles": 3266000000 }, "cash_flow": { "operating_cash_flow": 1016000000, "capital_expenditure": 957000000, "free_cash_flow": 1973000000, "dividends_paid": 75000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338098, "ticker_id": 3896, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:26.728390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "190000000", "ebitda": "1122000000", "netIncome": "121000000", "grossProfit": "2839000000", "depreciation": "None", "totalRevenue": "5176000000", "costOfRevenue": "2337000000", "interestIncome": "29000000", "incomeBeforeTax": "211000000", "interestExpense": "165000000", "operatingIncome": "179000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "64000000", "reportedCurrency": "USD", "netInterestIncome": "-136000000", "nonInterestIncome": "None", "operatingExpenses": "2660000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "197000000", "costofGoodsAndServicesSold": "2337000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "932000000", "sellingGeneralAndAdministrative": "1490000000", "netIncomeFromContinuingOperations": "147000000" }, "balance": { "goodwill": "547000000", "inventory": "169000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "10781000000", "longTermDebt": "2316000000", "shortTermDebt": "126000000", "treasuryStock": "-479000000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "2719000000", "reportedCurrency": "USD", "retainedEarnings": "2672000000", "totalLiabilities": "5366000000", "otherCurrentAssets": "127000000", "totalCurrentAssets": "1921000000", "currentLongTermDebt": "10000000", "longTermInvestments": "488000000", "shortTermInvestments": "0", "currentNetReceivables": "1160000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8860000000", "currentAccountsPayable": "374000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3527000000", "shortLongTermDebtTotal": "3373000000", "totalShareholderEquity": "4653000000", "capitalLeaseObligations": "1047000000", "otherCurrentLiabilities": "232000000", "totalCurrentLiabilities": "962000000", "otherNonCurrentLiabilities": "481000000", "totalNonCurrentLiabilities": "4404000000", "cashAndShortTermInvestments": "465000000", "commonStockSharesOutstanding": "116000000", "intangibleAssetsExcludingGoodwill": "2719000000", "cashAndCashEquivalentsAtCarryingValue": "465000000", "accumulatedDepreciationAmortizationPPE": "-9337000000" }, "cashflow": { "netIncome": "147000000", "profitLoss": "None", "dividendPayout": "75000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-19000000", "operatingCashflow": "1016000000", "capitalExpenditures": "957000000", "changeInReceivables": "-146000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-220000000", "cashflowFromInvestment": "-1249000000", "stockBasedCompensation": "59000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-453000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "932000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5176000000, "cost_of_revenue": 2337000000, "gross_profit": 2839000000, "research_and_development": null, "selling_general_admin": 1490000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 190000000, "depreciation_amortisation": 932000000, "ebitda": 1122000000, "interest_expense": 165000000, "interest_income": null, "other_non_operating": null, "pretax_income": 211000000, "tax_provision": 64000000, "effective_tax_rate": null, "net_income": 121000000, "net_income_continuing_ops": 147000000, "net_income_to_common": 121000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 465000000, "short_term_investments": 0, "net_receivables": 1160000000, "inventory": 169000000, "other_current_assets": null, "total_current_assets": 1921000000, "net_ppe": null, "goodwill": 547000000, "intangible_assets": 2719000000, "goodwill_and_intangibles": 3266000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8860000000, "total_assets": 10781000000, "short_term_debt": 126000000, "accounts_payable": 374000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 962000000, "long_term_debt": 2316000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4404000000, "total_liabilities": 5366000000, "total_debt": 2442000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2672000000, "total_equity": 4653000000, "shares_outstanding": 116000000, "operating_cash_flow": 1016000000, "stock_based_compensation": 59000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 957000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1249000000, "dividends_paid": 75000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -220000000, "free_cash_flow": 1973000000, "net_change_in_cash": -453000000 }, "raw_data": { "income": { "ebit": "190000000", "ebitda": "1122000000", "netIncome": "121000000", "grossProfit": "2839000000", "depreciation": "None", "totalRevenue": "5176000000", "costOfRevenue": "2337000000", "interestIncome": "29000000", "incomeBeforeTax": "211000000", "interestExpense": "165000000", "operatingIncome": "179000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "64000000", "reportedCurrency": "USD", "netInterestIncome": "-136000000", "nonInterestIncome": "None", "operatingExpenses": "2660000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "197000000", "costofGoodsAndServicesSold": "2337000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "932000000", "sellingGeneralAndAdministrative": "1490000000", "netIncomeFromContinuingOperations": "147000000" }, "balance": { "goodwill": "547000000", "inventory": "169000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "10781000000", "longTermDebt": "2316000000", "shortTermDebt": "126000000", "treasuryStock": "-479000000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "2719000000", "reportedCurrency": "USD", "retainedEarnings": "2672000000", "totalLiabilities": "5366000000", "otherCurrentAssets": "127000000", "totalCurrentAssets": "1921000000", "currentLongTermDebt": "10000000", "longTermInvestments": "488000000", "shortTermInvestments": "0", "currentNetReceivables": "1160000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8860000000", "currentAccountsPayable": "374000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3527000000", "shortLongTermDebtTotal": "3373000000", "totalShareholderEquity": "4653000000", "capitalLeaseObligations": "1047000000", "otherCurrentLiabilities": "232000000", "totalCurrentLiabilities": "962000000", "otherNonCurrentLiabilities": "481000000", "totalNonCurrentLiabilities": "4404000000", "cashAndShortTermInvestments": "465000000", "commonStockSharesOutstanding": "116000000", "intangibleAssetsExcludingGoodwill": "2719000000", "cashAndCashEquivalentsAtCarryingValue": "465000000", "accumulatedDepreciationAmortizationPPE": "-9337000000" }, "cashflow": { "netIncome": "147000000", "profitLoss": "None", "dividendPayout": "75000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-19000000", "operatingCashflow": "1016000000", "capitalExpenditures": "957000000", "changeInReceivables": "-146000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-220000000", "cashflowFromInvestment": "-1249000000", "stockBasedCompensation": "59000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-453000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "932000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:26.728390+00:00", "is_restated": false, "income_statement": { "revenue": 5109000000, "cost_of_revenue": 2336000000, "gross_profit": 2773000000, "ebit": 196000000, "ebitda": 1079000000, "pretax_income": 221000000, "tax_provision": 46000000, "net_income": 135000000, "net_income_to_common": 135000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 921000000, "total_current_assets": 2330000000, "total_assets": 9783000000, "short_term_debt": 21000000, "long_term_debt": 2418000000, "total_debt": 2439000000, "total_liabilities": 4479000000, "total_equity": 4560000000, "shares_outstanding": 114000000, "goodwill_and_intangibles": 2957000000 }, "cash_flow": { "operating_cash_flow": 1017000000, "capital_expenditure": 776000000, "free_cash_flow": 1793000000, "dividends_paid": 72000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338103, "ticker_id": 3896, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:26.728390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "196000000", "ebitda": "1079000000", "netIncome": "135000000", "grossProfit": "2773000000", "depreciation": "None", "totalRevenue": "5109000000", "costOfRevenue": "2336000000", "interestIncome": "26000000", "incomeBeforeTax": "221000000", "interestExpense": "172000000", "operatingIncome": "205000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "46000000", "reportedCurrency": "USD", "netInterestIncome": "-146000000", "nonInterestIncome": "None", "operatingExpenses": "4913000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "188000000", "costofGoodsAndServicesSold": "2336000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "883000000", "sellingGeneralAndAdministrative": "1464000000", "netIncomeFromContinuingOperations": "175000000" }, "balance": { "goodwill": "509000000", "inventory": "150000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9783000000", "longTermDebt": "2418000000", "shortTermDebt": "21000000", "treasuryStock": "-519000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "2448000000", "reportedCurrency": "USD", "retainedEarnings": "2656000000", "totalLiabilities": "4479000000", "otherCurrentAssets": "131000000", "totalCurrentAssets": "2330000000", "currentLongTermDebt": "21000000", "longTermInvestments": "480000000", "shortTermInvestments": "17000000", "currentNetReceivables": "1111000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7453000000", "currentAccountsPayable": "365000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3346000000", "shortLongTermDebtTotal": "2439000000", "totalShareholderEquity": "4560000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "368000000", "totalCurrentLiabilities": "879000000", "otherNonCurrentLiabilities": "542000000", "totalNonCurrentLiabilities": "3600000000", "cashAndShortTermInvestments": "921000000", "commonStockSharesOutstanding": "114000000", "intangibleAssetsExcludingGoodwill": "2448000000", "cashAndCashEquivalentsAtCarryingValue": "921000000", "accumulatedDepreciationAmortizationPPE": "-8728000000" }, "cashflow": { "netIncome": "175000000", "profitLoss": "None", "dividendPayout": "72000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-5000000", "operatingCashflow": "1017000000", "capitalExpenditures": "776000000", "changeInReceivables": "-188000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32000000", "cashflowFromInvestment": "-680000000", "stockBasedCompensation": "54000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "305000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "42000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "883000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5109000000, "cost_of_revenue": 2336000000, "gross_profit": 2773000000, "research_and_development": 0, "selling_general_admin": 1464000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 196000000, "depreciation_amortisation": 883000000, "ebitda": 1079000000, "interest_expense": 172000000, "interest_income": null, "other_non_operating": null, "pretax_income": 221000000, "tax_provision": 46000000, "effective_tax_rate": null, "net_income": 135000000, "net_income_continuing_ops": 175000000, "net_income_to_common": 135000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 921000000, "short_term_investments": 17000000, "net_receivables": 1111000000, "inventory": 150000000, "other_current_assets": null, "total_current_assets": 2330000000, "net_ppe": null, "goodwill": 509000000, "intangible_assets": 2448000000, "goodwill_and_intangibles": 2957000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7453000000, "total_assets": 9783000000, "short_term_debt": 21000000, "accounts_payable": 365000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 879000000, "long_term_debt": 2418000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3600000000, "total_liabilities": 4479000000, "total_debt": 2439000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2656000000, "total_equity": 4560000000, "shares_outstanding": 114000000, "operating_cash_flow": 1017000000, "stock_based_compensation": 54000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 776000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -680000000, "dividends_paid": 72000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32000000, "free_cash_flow": 1793000000, "net_change_in_cash": 305000000 }, "raw_data": { "income": { "ebit": "196000000", "ebitda": "1079000000", "netIncome": "135000000", "grossProfit": "2773000000", "depreciation": "None", "totalRevenue": "5109000000", "costOfRevenue": "2336000000", "interestIncome": "26000000", "incomeBeforeTax": "221000000", "interestExpense": "172000000", "operatingIncome": "205000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "46000000", "reportedCurrency": "USD", "netInterestIncome": "-146000000", "nonInterestIncome": "None", "operatingExpenses": "4913000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "188000000", "costofGoodsAndServicesSold": "2336000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "883000000", "sellingGeneralAndAdministrative": "1464000000", "netIncomeFromContinuingOperations": "175000000" }, "balance": { "goodwill": "509000000", "inventory": "150000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9783000000", "longTermDebt": "2418000000", "shortTermDebt": "21000000", "treasuryStock": "-519000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "2448000000", "reportedCurrency": "USD", "retainedEarnings": "2656000000", "totalLiabilities": "4479000000", "otherCurrentAssets": "131000000", "totalCurrentAssets": "2330000000", "currentLongTermDebt": "21000000", "longTermInvestments": "480000000", "shortTermInvestments": "17000000", "currentNetReceivables": "1111000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7453000000", "currentAccountsPayable": "365000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3346000000", "shortLongTermDebtTotal": "2439000000", "totalShareholderEquity": "4560000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "368000000", "totalCurrentLiabilities": "879000000", "otherNonCurrentLiabilities": "542000000", "totalNonCurrentLiabilities": "3600000000", "cashAndShortTermInvestments": "921000000", "commonStockSharesOutstanding": "114000000", "intangibleAssetsExcludingGoodwill": "2448000000", "cashAndCashEquivalentsAtCarryingValue": "921000000", "accumulatedDepreciationAmortizationPPE": "-8728000000" }, "cashflow": { "netIncome": "175000000", "profitLoss": "None", "dividendPayout": "72000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-5000000", "operatingCashflow": "1017000000", "capitalExpenditures": "776000000", "changeInReceivables": "-188000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32000000", "cashflowFromInvestment": "-680000000", "stockBasedCompensation": "54000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "305000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "42000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "883000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:26.728390+00:00", "is_restated": false, "income_statement": { "revenue": 309450000, "cost_of_revenue": 210430000, "gross_profit": 99020000, "ebit": -3688000, "ebitda": 82255000, "pretax_income": 233835000, "tax_provision": 54408000, "net_income": 145483000, "net_income_to_common": 145483000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1370802000, "total_current_assets": 1520079000, "total_assets": 8211326999, "short_term_debt": 33812000, "long_term_debt": 672700000, "total_debt": 706512000, "total_liabilities": 2948429000, "total_equity": 4924282000, "shares_outstanding": 117516000, "goodwill_and_intangibles": 1767215000 }, "cash_flow": { "operating_cash_flow": 67461000, "capital_expenditure": 149041000, "free_cash_flow": 216502000, "dividends_paid": 21860000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338066, "ticker_id": 3896, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:26.728390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3688000", "ebitda": "82255000", "netIncome": "145483000", "grossProfit": "99020000", "depreciation": "None", "totalRevenue": "309450000", "costOfRevenue": "210430000", "interestIncome": "13786000", "incomeBeforeTax": "233835000", "interestExpense": "5321000", "operatingIncome": "-3688000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "54408000", "reportedCurrency": "USD", "netInterestIncome": "8465000", "nonInterestIncome": "None", "operatingExpenses": "102708000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "210430000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85943000", "sellingGeneralAndAdministrative": "102708000", "netIncomeFromContinuingOperations": "179427000" }, "balance": { "goodwill": "None", "inventory": "3746000", "commonStock": "1332000", "currentDebt": "None", "investments": "None", "totalAssets": "8211326999", "longTermDebt": "672700000", "shortTermDebt": "33812000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1767215000", "reportedCurrency": "USD", "retainedEarnings": "1813519000", "totalLiabilities": "2948429000", "otherCurrentAssets": "42647000", "totalCurrentAssets": "1520079000", "currentLongTermDebt": "7515000", "longTermInvestments": "486132000", "shortTermInvestments": "None", "currentNetReceivables": "102884000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6691248000", "currentAccountsPayable": "97068000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1254932000", "totalShareholderEquity": "4924282000", "capitalLeaseObligations": "574717000", "otherCurrentLiabilities": "312795000", "totalCurrentLiabilities": "443675000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2504754000", "cashAndShortTermInvestments": "1370802000", "commonStockSharesOutstanding": "117516000", "intangibleAssetsExcludingGoodwill": "1767215000", "cashAndCashEquivalentsAtCarryingValue": "1370802000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "146983000", "profitLoss": "None", "dividendPayout": "21860000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "316000", "operatingCashflow": "67461000", "capitalExpenditures": "149041000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-334642000", "cashflowFromInvestment": "867833000", "stockBasedCompensation": "4159000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21860000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85943000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 309450000, "cost_of_revenue": 210430000, "gross_profit": 99020000, "research_and_development": null, "selling_general_admin": 102708000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3688000, "depreciation_amortisation": 85943000, "ebitda": 82255000, "interest_expense": 5321000, "interest_income": null, "other_non_operating": null, "pretax_income": 233835000, "tax_provision": 54408000, "effective_tax_rate": null, "net_income": 145483000, "net_income_continuing_ops": 179427000, "net_income_to_common": 145483000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1370802000, "short_term_investments": null, "net_receivables": 102884000, "inventory": 3746000, "other_current_assets": null, "total_current_assets": 1520079000, "net_ppe": null, "goodwill": null, "intangible_assets": 1767215000, "goodwill_and_intangibles": 1767215000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6691248000, "total_assets": 8211326999, "short_term_debt": 33812000, "accounts_payable": 97068000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 443675000, "long_term_debt": 672700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2504754000, "total_liabilities": 2948429000, "total_debt": 706512000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1813519000, "total_equity": 4924282000, "shares_outstanding": 117516000, "operating_cash_flow": 67461000, "stock_based_compensation": 4159000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 149041000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 867833000, "dividends_paid": 21860000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -334642000, "free_cash_flow": 216502000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3688000", "ebitda": "82255000", "netIncome": "145483000", "grossProfit": "99020000", "depreciation": "None", "totalRevenue": "309450000", "costOfRevenue": "210430000", "interestIncome": "13786000", "incomeBeforeTax": "233835000", "interestExpense": "5321000", "operatingIncome": "-3688000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "54408000", "reportedCurrency": "USD", "netInterestIncome": "8465000", "nonInterestIncome": "None", "operatingExpenses": "102708000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "210430000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85943000", "sellingGeneralAndAdministrative": "102708000", "netIncomeFromContinuingOperations": "179427000" }, "balance": { "goodwill": "None", "inventory": "3746000", "commonStock": "1332000", "currentDebt": "None", "investments": "None", "totalAssets": "8211326999", "longTermDebt": "672700000", "shortTermDebt": "33812000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1767215000", "reportedCurrency": "USD", "retainedEarnings": "1813519000", "totalLiabilities": "2948429000", "otherCurrentAssets": "42647000", "totalCurrentAssets": "1520079000", "currentLongTermDebt": "7515000", "longTermInvestments": "486132000", "shortTermInvestments": "None", "currentNetReceivables": "102884000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6691248000", "currentAccountsPayable": "97068000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1254932000", "totalShareholderEquity": "4924282000", "capitalLeaseObligations": "574717000", "otherCurrentLiabilities": "312795000", "totalCurrentLiabilities": "443675000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2504754000", "cashAndShortTermInvestments": "1370802000", "commonStockSharesOutstanding": "117516000", "intangibleAssetsExcludingGoodwill": "1767215000", "cashAndCashEquivalentsAtCarryingValue": "1370802000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "146983000", "profitLoss": "None", "dividendPayout": "21860000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "316000", "operatingCashflow": "67461000", "capitalExpenditures": "149041000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-334642000", "cashflowFromInvestment": "867833000", "stockBasedCompensation": "4159000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21860000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85943000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:26.728390+00:00", "is_restated": false, "income_statement": { "revenue": 330712000, "cost_of_revenue": 322544000, "gross_profit": 8167999, "ebit": 97616000, "ebitda": 187405000, "pretax_income": 85300000, "tax_provision": 22936000, "net_income": 56472000, "net_income_to_common": 56472000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 765952000, "total_current_assets": 923469000, "total_assets": 8398303000, "short_term_debt": 31454000, "long_term_debt": 823364000, "total_debt": 854818000, "total_liabilities": 3130950000, "total_equity": 5267353000, "shares_outstanding": 117516000, "goodwill_and_intangibles": 1774645000 }, "cash_flow": { "operating_cash_flow": 19576000, "capital_expenditure": 132645000, "free_cash_flow": 152221000, "dividends_paid": 21869000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338067, "ticker_id": 3896, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:26.728390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "97616000", "ebitda": "187405000", "netIncome": "56472000", "grossProfit": "8167999", "depreciation": "None", "totalRevenue": "330712000", "costOfRevenue": "322544000", "interestIncome": "12263000", "incomeBeforeTax": "85300000", "interestExpense": "12316000", "operatingIncome": "8167999", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "22936000", "reportedCurrency": "USD", "netInterestIncome": "-53000", "nonInterestIncome": "None", "operatingExpenses": "322545000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "322544000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89789000", "sellingGeneralAndAdministrative": "103856000", "netIncomeFromContinuingOperations": "62364000" }, "balance": { "goodwill": "None", "inventory": "4062000", "commonStock": "1332000", "currentDebt": "None", "investments": "None", "totalAssets": "8398303000", "longTermDebt": "823364000", "shortTermDebt": "31454000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1774645000", "reportedCurrency": "USD", "retainedEarnings": "1694224000", "totalLiabilities": "3130950000", "otherCurrentAssets": "42182000", "totalCurrentAssets": "923469000", "currentLongTermDebt": "5274000", "longTermInvestments": "461922000", "shortTermInvestments": "None", "currentNetReceivables": "111273000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7474834000", "currentAccountsPayable": "115822000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3480536000", "shortLongTermDebtTotal": "1954052000", "totalShareholderEquity": "5267353000", "capitalLeaseObligations": "575797000", "otherCurrentLiabilities": "293035000", "totalCurrentLiabilities": "440311000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2690638999", "cashAndShortTermInvestments": "765952000", "commonStockSharesOutstanding": "117516000", "intangibleAssetsExcludingGoodwill": "1774645000", "cashAndCashEquivalentsAtCarryingValue": "765952000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55226000", "profitLoss": "None", "dividendPayout": "21869000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-24000", "operatingCashflow": "19576000", "capitalExpenditures": "132645000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-102000000", "cashflowFromInvestment": "-84618000", "stockBasedCompensation": "4838000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21869000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-67432000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89789000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 330712000, "cost_of_revenue": 322544000, "gross_profit": 8167999, "research_and_development": null, "selling_general_admin": 103856000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 97616000, "depreciation_amortisation": 89789000, "ebitda": 187405000, "interest_expense": 12316000, "interest_income": null, "other_non_operating": null, "pretax_income": 85300000, "tax_provision": 22936000, "effective_tax_rate": null, "net_income": 56472000, "net_income_continuing_ops": 62364000, "net_income_to_common": 56472000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 765952000, "short_term_investments": null, "net_receivables": 111273000, "inventory": 4062000, "other_current_assets": null, "total_current_assets": 923469000, "net_ppe": null, "goodwill": null, "intangible_assets": 1774645000, "goodwill_and_intangibles": 1774645000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7474834000, "total_assets": 8398303000, "short_term_debt": 31454000, "accounts_payable": 115822000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 440311000, "long_term_debt": 823364000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2690638999, "total_liabilities": 3130950000, "total_debt": 854818000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1694224000, "total_equity": 5267353000, "shares_outstanding": 117516000, "operating_cash_flow": 19576000, "stock_based_compensation": 4838000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 132645000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -84618000, "dividends_paid": 21869000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -102000000, "free_cash_flow": 152221000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "97616000", "ebitda": "187405000", "netIncome": "56472000", "grossProfit": "8167999", "depreciation": "None", "totalRevenue": "330712000", "costOfRevenue": "322544000", "interestIncome": "12263000", "incomeBeforeTax": "85300000", "interestExpense": "12316000", "operatingIncome": "8167999", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "22936000", "reportedCurrency": "USD", "netInterestIncome": "-53000", "nonInterestIncome": "None", "operatingExpenses": "322545000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "322544000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89789000", "sellingGeneralAndAdministrative": "103856000", "netIncomeFromContinuingOperations": "62364000" }, "balance": { "goodwill": "None", "inventory": "4062000", "commonStock": "1332000", "currentDebt": "None", "investments": "None", "totalAssets": "8398303000", "longTermDebt": "823364000", "shortTermDebt": "31454000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1774645000", "reportedCurrency": "USD", "retainedEarnings": "1694224000", "totalLiabilities": "3130950000", "otherCurrentAssets": "42182000", "totalCurrentAssets": "923469000", "currentLongTermDebt": "5274000", "longTermInvestments": "461922000", "shortTermInvestments": "None", "currentNetReceivables": "111273000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7474834000", "currentAccountsPayable": "115822000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3480536000", "shortLongTermDebtTotal": "1954052000", "totalShareholderEquity": "5267353000", "capitalLeaseObligations": "575797000", "otherCurrentLiabilities": "293035000", "totalCurrentLiabilities": "440311000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2690638999", "cashAndShortTermInvestments": "765952000", "commonStockSharesOutstanding": "117516000", "intangibleAssetsExcludingGoodwill": "1774645000", "cashAndCashEquivalentsAtCarryingValue": "765952000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55226000", "profitLoss": "None", "dividendPayout": "21869000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-24000", "operatingCashflow": "19576000", "capitalExpenditures": "132645000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-102000000", "cashflowFromInvestment": "-84618000", "stockBasedCompensation": "4838000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21869000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-67432000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89789000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:26.728390+00:00", "is_restated": false, "income_statement": { "revenue": 308521000, "cost_of_revenue": 234820000, "gross_profit": 73701000, "ebit": 53287000, "ebitda": 140651913, "pretax_income": 6009000, "tax_provision": -72772000, "net_income": -81750000, "net_income_to_common": -81750000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 932994000, "total_current_assets": 1079744000, "total_assets": 8532378000, "short_term_debt": 29667000, "long_term_debt": 825312000, "total_debt": 854979000, "total_liabilities": 3247403000, "total_equity": 4467047000, "shares_outstanding": 115000000, "goodwill_and_intangibles": 1789244000 }, "cash_flow": { "operating_cash_flow": -34687000, "capital_expenditure": 23941000, "free_cash_flow": -10746000, "dividends_paid": 21801000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338069, "ticker_id": 3896, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:26.728390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "53287000", "ebitda": "140651913", "netIncome": "-81750000", "grossProfit": "73701000", "depreciation": "None", "totalRevenue": "308521000", "costOfRevenue": "234820000", "interestIncome": "15663000", "incomeBeforeTax": "6009000", "interestExpense": "47278000", "operatingIncome": "-67974000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-72772000", "reportedCurrency": "USD", "netInterestIncome": "-31615000", "nonInterestIncome": "None", "operatingExpenses": "141675000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "234820000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87364913", "sellingGeneralAndAdministrative": "106188000", "netIncomeFromContinuingOperations": "78781000" }, "balance": { "goodwill": "None", "inventory": "4038999", "commonStock": "1332000", "currentDebt": "None", "investments": "None", "totalAssets": "8532378000", "longTermDebt": "825312000", "shortTermDebt": "29667000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1789244000", "reportedCurrency": "USD", "retainedEarnings": "1301051000", "totalLiabilities": "3247403000", "otherCurrentAssets": "44974000", "totalCurrentAssets": "1079744000", "currentLongTermDebt": "3186000", "longTermInvestments": "500997000", "shortTermInvestments": "None", "currentNetReceivables": "97737000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7452634000", "currentAccountsPayable": "120996000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3406633000", "shortLongTermDebtTotal": "1410080000", "totalShareholderEquity": "4467047000", "capitalLeaseObligations": "581582000", "otherCurrentLiabilities": "420695000", "totalCurrentLiabilities": "571358000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2676045000", "cashAndShortTermInvestments": "932994000", "commonStockSharesOutstanding": "115000000", "intangibleAssetsExcludingGoodwill": "1789244000", "cashAndCashEquivalentsAtCarryingValue": "932994000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57545000", "profitLoss": "None", "dividendPayout": "21801000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-51986000", "operatingCashflow": "-34687000", "capitalExpenditures": "23941000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2079065000", "cashflowFromInvestment": "2492722000", "stockBasedCompensation": "-35664000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21801000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41057000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91746000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 308521000, "cost_of_revenue": 234820000, "gross_profit": 73701000, "research_and_development": null, "selling_general_admin": 106188000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53287000, "depreciation_amortisation": 87364913, "ebitda": 140651913, "interest_expense": 47278000, "interest_income": null, "other_non_operating": null, "pretax_income": 6009000, "tax_provision": -72772000, "effective_tax_rate": null, "net_income": -81750000, "net_income_continuing_ops": 78781000, "net_income_to_common": -81750000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 932994000, "short_term_investments": null, "net_receivables": 97737000, "inventory": 4038999, "other_current_assets": null, "total_current_assets": 1079744000, "net_ppe": null, "goodwill": null, "intangible_assets": 1789244000, "goodwill_and_intangibles": 1789244000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7452634000, "total_assets": 8532378000, "short_term_debt": 29667000, "accounts_payable": 120996000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 571358000, "long_term_debt": 825312000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2676045000, "total_liabilities": 3247403000, "total_debt": 854979000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1301051000, "total_equity": 4467047000, "shares_outstanding": 115000000, "operating_cash_flow": -34687000, "stock_based_compensation": -35664000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23941000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2492722000, "dividends_paid": 21801000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2079065000, "free_cash_flow": -10746000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "53287000", "ebitda": "140651913", "netIncome": "-81750000", "grossProfit": "73701000", "depreciation": "None", "totalRevenue": "308521000", "costOfRevenue": "234820000", "interestIncome": "15663000", "incomeBeforeTax": "6009000", "interestExpense": "47278000", "operatingIncome": "-67974000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-72772000", "reportedCurrency": "USD", "netInterestIncome": "-31615000", "nonInterestIncome": "None", "operatingExpenses": "141675000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "234820000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87364913", "sellingGeneralAndAdministrative": "106188000", "netIncomeFromContinuingOperations": "78781000" }, "balance": { "goodwill": "None", "inventory": "4038999", "commonStock": "1332000", "currentDebt": "None", "investments": "None", "totalAssets": "8532378000", "longTermDebt": "825312000", "shortTermDebt": "29667000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1789244000", "reportedCurrency": "USD", "retainedEarnings": "1301051000", "totalLiabilities": "3247403000", "otherCurrentAssets": "44974000", "totalCurrentAssets": "1079744000", "currentLongTermDebt": "3186000", "longTermInvestments": "500997000", "shortTermInvestments": "None", "currentNetReceivables": "97737000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7452634000", "currentAccountsPayable": "120996000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3406633000", "shortLongTermDebtTotal": "1410080000", "totalShareholderEquity": "4467047000", "capitalLeaseObligations": "581582000", "otherCurrentLiabilities": "420695000", "totalCurrentLiabilities": "571358000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2676045000", "cashAndShortTermInvestments": "932994000", "commonStockSharesOutstanding": "115000000", "intangibleAssetsExcludingGoodwill": "1789244000", "cashAndCashEquivalentsAtCarryingValue": "932994000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57545000", "profitLoss": "None", "dividendPayout": "21801000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-51986000", "operatingCashflow": "-34687000", "capitalExpenditures": "23941000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2079065000", "cashflowFromInvestment": "2492722000", "stockBasedCompensation": "-35664000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21801000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41057000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91746000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:26.728390+00:00", "is_restated": false, "income_statement": { "revenue": 1186000000, "cost_of_revenue": 492000000, "gross_profit": 694000000, "ebit": 37000000, "ebitda": 275000000, "pretax_income": 21000000, "tax_provision": 3000000, "net_income": 12000000, "net_income_to_common": 12000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 540000000, "total_current_assets": 1786000000, "total_assets": 13526000000, "short_term_debt": 185000000, "long_term_debt": 4030000000, "total_debt": 4215000000, "total_liabilities": 7695000000, "total_equity": 5004000000, "shares_outstanding": 115000000, "goodwill_and_intangibles": 4738000000 }, "cash_flow": { "operating_cash_flow": 421000000, "capital_expenditure": 159000000, "free_cash_flow": 580000000, "dividends_paid": 22000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338070, "ticker_id": 3896, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:26.728390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37000000", "ebitda": "275000000", "netIncome": "12000000", "grossProfit": "694000000", "depreciation": "None", "totalRevenue": "1186000000", "costOfRevenue": "492000000", "interestIncome": "6000000", "incomeBeforeTax": "21000000", "interestExpense": "70000000", "operatingIncome": "40000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3000000", "reportedCurrency": "USD", "netInterestIncome": "-64000000", "nonInterestIncome": "None", "operatingExpenses": "654000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "492000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "238000000", "sellingGeneralAndAdministrative": "421000000", "netIncomeFromContinuingOperations": "18000000" }, "balance": { "goodwill": "None", "inventory": "130000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "13526000000", "longTermDebt": "4030000000", "shortTermDebt": "185000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "4738000000", "reportedCurrency": "USD", "retainedEarnings": "1765000000", "totalLiabilities": "7695000000", "otherCurrentAssets": "108000000", "totalCurrentAssets": "1786000000", "currentLongTermDebt": "37000000", "longTermInvestments": "493000000", "shortTermInvestments": "None", "currentNetReceivables": "1008000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11740000000", "currentAccountsPayable": "268000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5783000000", "shortLongTermDebtTotal": "5082000000", "totalShareholderEquity": "5004000000", "capitalLeaseObligations": "1015000000", "otherCurrentLiabilities": "239000000", "totalCurrentLiabilities": "1001000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6694000000", "cashAndShortTermInvestments": "540000000", "commonStockSharesOutstanding": "115000000", "intangibleAssetsExcludingGoodwill": "4738000000", "cashAndCashEquivalentsAtCarryingValue": "540000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18000000", "profitLoss": "None", "dividendPayout": "22000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "52000000", "operatingCashflow": "421000000", "capitalExpenditures": "159000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92000000", "cashflowFromInvestment": "-141000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "238000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1186000000, "cost_of_revenue": 492000000, "gross_profit": 694000000, "research_and_development": null, "selling_general_admin": 421000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37000000, "depreciation_amortisation": 238000000, "ebitda": 275000000, "interest_expense": 70000000, "interest_income": null, "other_non_operating": null, "pretax_income": 21000000, "tax_provision": 3000000, "effective_tax_rate": null, "net_income": 12000000, "net_income_continuing_ops": 18000000, "net_income_to_common": 12000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 540000000, "short_term_investments": null, "net_receivables": 1008000000, "inventory": 130000000, "other_current_assets": null, "total_current_assets": 1786000000, "net_ppe": null, "goodwill": null, "intangible_assets": 4738000000, "goodwill_and_intangibles": 4738000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11740000000, "total_assets": 13526000000, "short_term_debt": 185000000, "accounts_payable": 268000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1001000000, "long_term_debt": 4030000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6694000000, "total_liabilities": 7695000000, "total_debt": 4215000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1765000000, "total_equity": 5004000000, "shares_outstanding": 115000000, "operating_cash_flow": 421000000, "stock_based_compensation": 16000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 159000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -141000000, "dividends_paid": 22000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -92000000, "free_cash_flow": 580000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37000000", "ebitda": "275000000", "netIncome": "12000000", "grossProfit": "694000000", "depreciation": "None", "totalRevenue": "1186000000", "costOfRevenue": "492000000", "interestIncome": "6000000", "incomeBeforeTax": "21000000", "interestExpense": "70000000", "operatingIncome": "40000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3000000", "reportedCurrency": "USD", "netInterestIncome": "-64000000", "nonInterestIncome": "None", "operatingExpenses": "654000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "492000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "238000000", "sellingGeneralAndAdministrative": "421000000", "netIncomeFromContinuingOperations": "18000000" }, "balance": { "goodwill": "None", "inventory": "130000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "13526000000", "longTermDebt": "4030000000", "shortTermDebt": "185000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "4738000000", "reportedCurrency": "USD", "retainedEarnings": "1765000000", "totalLiabilities": "7695000000", "otherCurrentAssets": "108000000", "totalCurrentAssets": "1786000000", "currentLongTermDebt": "37000000", "longTermInvestments": "493000000", "shortTermInvestments": "None", "currentNetReceivables": "1008000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11740000000", "currentAccountsPayable": "268000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5783000000", "shortLongTermDebtTotal": "5082000000", "totalShareholderEquity": "5004000000", "capitalLeaseObligations": "1015000000", "otherCurrentLiabilities": "239000000", "totalCurrentLiabilities": "1001000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6694000000", "cashAndShortTermInvestments": "540000000", "commonStockSharesOutstanding": "115000000", "intangibleAssetsExcludingGoodwill": "4738000000", "cashAndCashEquivalentsAtCarryingValue": "540000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18000000", "profitLoss": "None", "dividendPayout": "22000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "52000000", "operatingCashflow": "421000000", "capitalExpenditures": "159000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92000000", "cashflowFromInvestment": "-141000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "238000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:26.728390+00:00", "is_restated": false, "income_statement": { "revenue": 1154000000, "cost_of_revenue": 458000000, "gross_profit": 696000000, "ebit": 81000000, "ebitda": 315000000, "pretax_income": 20000000, "tax_provision": 8000000, "net_income": 7000000, "net_income_to_common": 7000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 348000000, "total_current_assets": 1687000000, "total_assets": 13536000000, "short_term_debt": 186000000, "long_term_debt": 4042000000, "total_debt": 4228000000, "total_liabilities": 7668000000, "total_equity": 5078000000, "shares_outstanding": 114000000, "goodwill_and_intangibles": 4744000000 }, "cash_flow": { "operating_cash_flow": 186000000, "capital_expenditure": 131000000, "free_cash_flow": 317000000, "dividends_paid": 22000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338071, "ticker_id": 3896, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:26.728390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "81000000", "ebitda": "315000000", "netIncome": "7000000", "grossProfit": "696000000", "depreciation": "None", "totalRevenue": "1154000000", "costOfRevenue": "458000000", "interestIncome": "6000000", "incomeBeforeTax": "20000000", "interestExpense": "61000000", "operatingIncome": "35000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "8000000", "reportedCurrency": "USD", "netInterestIncome": "-55000000", "nonInterestIncome": "None", "operatingExpenses": "661000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "458000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "234000000", "sellingGeneralAndAdministrative": "425000000", "netIncomeFromContinuingOperations": "12000000" }, "balance": { "goodwill": "None", "inventory": "182000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "13536000000", "longTermDebt": "4042000000", "shortTermDebt": "186000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "4744000000", "reportedCurrency": "USD", "retainedEarnings": "1818000000", "totalLiabilities": "7668000000", "otherCurrentAssets": "150000000", "totalCurrentAssets": "1687000000", "currentLongTermDebt": "35000000", "longTermInvestments": "527000000", "shortTermInvestments": "None", "currentNetReceivables": "1007000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11849000000", "currentAccountsPayable": "247000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5849000000", "shortLongTermDebtTotal": "5095000000", "totalShareholderEquity": "5078000000", "capitalLeaseObligations": "1018000000", "otherCurrentLiabilities": "215000000", "totalCurrentLiabilities": "965000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6703000000", "cashAndShortTermInvestments": "348000000", "commonStockSharesOutstanding": "114000000", "intangibleAssetsExcludingGoodwill": "4744000000", "cashAndCashEquivalentsAtCarryingValue": "348000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12000000", "profitLoss": "None", "dividendPayout": "22000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-229000", "operatingCashflow": "186000000", "capitalExpenditures": "131000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76000000", "cashflowFromInvestment": "-123000000", "stockBasedCompensation": "28000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "234000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1154000000, "cost_of_revenue": 458000000, "gross_profit": 696000000, "research_and_development": null, "selling_general_admin": 425000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81000000, "depreciation_amortisation": 234000000, "ebitda": 315000000, "interest_expense": 61000000, "interest_income": null, "other_non_operating": null, "pretax_income": 20000000, "tax_provision": 8000000, "effective_tax_rate": null, "net_income": 7000000, "net_income_continuing_ops": 12000000, "net_income_to_common": 7000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 348000000, "short_term_investments": null, "net_receivables": 1007000000, "inventory": 182000000, "other_current_assets": null, "total_current_assets": 1687000000, "net_ppe": null, "goodwill": null, "intangible_assets": 4744000000, "goodwill_and_intangibles": 4744000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11849000000, "total_assets": 13536000000, "short_term_debt": 186000000, "accounts_payable": 247000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 965000000, "long_term_debt": 4042000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6703000000, "total_liabilities": 7668000000, "total_debt": 4228000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1818000000, "total_equity": 5078000000, "shares_outstanding": 114000000, "operating_cash_flow": 186000000, "stock_based_compensation": 28000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 131000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -123000000, "dividends_paid": 22000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -76000000, "free_cash_flow": 317000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "81000000", "ebitda": "315000000", "netIncome": "7000000", "grossProfit": "696000000", "depreciation": "None", "totalRevenue": "1154000000", "costOfRevenue": "458000000", "interestIncome": "6000000", "incomeBeforeTax": "20000000", "interestExpense": "61000000", "operatingIncome": "35000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "8000000", "reportedCurrency": "USD", "netInterestIncome": "-55000000", "nonInterestIncome": "None", "operatingExpenses": "661000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "458000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "234000000", "sellingGeneralAndAdministrative": "425000000", "netIncomeFromContinuingOperations": "12000000" }, "balance": { "goodwill": "None", "inventory": "182000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "13536000000", "longTermDebt": "4042000000", "shortTermDebt": "186000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "4744000000", "reportedCurrency": "USD", "retainedEarnings": "1818000000", "totalLiabilities": "7668000000", "otherCurrentAssets": "150000000", "totalCurrentAssets": "1687000000", "currentLongTermDebt": "35000000", "longTermInvestments": "527000000", "shortTermInvestments": "None", "currentNetReceivables": "1007000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11849000000", "currentAccountsPayable": "247000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5849000000", "shortLongTermDebtTotal": "5095000000", "totalShareholderEquity": "5078000000", "capitalLeaseObligations": "1018000000", "otherCurrentLiabilities": "215000000", "totalCurrentLiabilities": "965000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6703000000", "cashAndShortTermInvestments": "348000000", "commonStockSharesOutstanding": "114000000", "intangibleAssetsExcludingGoodwill": "4744000000", "cashAndCashEquivalentsAtCarryingValue": "348000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12000000", "profitLoss": "None", "dividendPayout": "22000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-229000", "operatingCashflow": "186000000", "capitalExpenditures": "131000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76000000", "cashflowFromInvestment": "-123000000", "stockBasedCompensation": "28000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "234000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:26.728390+00:00", "is_restated": false, "income_statement": { "revenue": 1240000000, "cost_of_revenue": 564000000, "gross_profit": 676000000, "ebit": 84000000, "ebitda": 323000000, "pretax_income": 13000000, "tax_provision": 5000000, "net_income": 6000000, "net_income_to_common": 6000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 364000000, "total_current_assets": 1695000000, "total_assets": 13683000000, "short_term_debt": 184000000, "long_term_debt": 4051000000, "total_debt": 4235000000, "total_liabilities": 7799000000, "total_equity": 5091000000, "shares_outstanding": 114000000, "goodwill_and_intangibles": 4750000000 }, "cash_flow": { "operating_cash_flow": 212000000, "capital_expenditure": 232000000, "free_cash_flow": 444000000, "dividends_paid": 21000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338072, "ticker_id": 3896, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:26.728390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "84000000", "ebitda": "323000000", "netIncome": "6000000", "grossProfit": "676000000", "depreciation": "None", "totalRevenue": "1240000000", "costOfRevenue": "564000000", "interestIncome": "7000000", "incomeBeforeTax": "13000000", "interestExpense": "71000000", "operatingIncome": "36000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5000000", "reportedCurrency": "USD", "netInterestIncome": "-64000000", "nonInterestIncome": "None", "operatingExpenses": "640000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "564000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "239000000", "sellingGeneralAndAdministrative": "243000000", "netIncomeFromContinuingOperations": "8000000" }, "balance": { "goodwill": "None", "inventory": "183000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "13683000000", "longTermDebt": "4051000000", "shortTermDebt": "184000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4750000000", "reportedCurrency": "USD", "retainedEarnings": "1849000000", "totalLiabilities": "7799000000", "otherCurrentAssets": "105000000", "totalCurrentAssets": "1695000000", "currentLongTermDebt": "31000000", "longTermInvestments": "500000000", "shortTermInvestments": "None", "currentNetReceivables": "1043000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11988000000", "currentAccountsPayable": "280000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5976000000", "shortLongTermDebtTotal": "5102000000", "totalShareholderEquity": "5091000000", "capitalLeaseObligations": "1020000000", "otherCurrentLiabilities": "304000000", "totalCurrentLiabilities": "1090000000", "otherNonCurrentLiabilities": "1000000", "totalNonCurrentLiabilities": "6709000000", "cashAndShortTermInvestments": "364000000", "commonStockSharesOutstanding": "114000000", "intangibleAssetsExcludingGoodwill": "4750000000", "cashAndCashEquivalentsAtCarryingValue": "364000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8000000", "profitLoss": "None", "dividendPayout": "21000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-17000000", "operatingCashflow": "212000000", "capitalExpenditures": "232000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-126000000", "cashflowFromInvestment": "-174000000", "stockBasedCompensation": "23000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "239000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1240000000, "cost_of_revenue": 564000000, "gross_profit": 676000000, "research_and_development": null, "selling_general_admin": 243000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 84000000, "depreciation_amortisation": 239000000, "ebitda": 323000000, "interest_expense": 71000000, "interest_income": null, "other_non_operating": null, "pretax_income": 13000000, "tax_provision": 5000000, "effective_tax_rate": null, "net_income": 6000000, "net_income_continuing_ops": 8000000, "net_income_to_common": 6000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 364000000, "short_term_investments": null, "net_receivables": 1043000000, "inventory": 183000000, "other_current_assets": null, "total_current_assets": 1695000000, "net_ppe": null, "goodwill": null, "intangible_assets": 4750000000, "goodwill_and_intangibles": 4750000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11988000000, "total_assets": 13683000000, "short_term_debt": 184000000, "accounts_payable": 280000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1090000000, "long_term_debt": 4051000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6709000000, "total_liabilities": 7799000000, "total_debt": 4235000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1849000000, "total_equity": 5091000000, "shares_outstanding": 114000000, "operating_cash_flow": 212000000, "stock_based_compensation": 23000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 232000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -174000000, "dividends_paid": 21000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -126000000, "free_cash_flow": 444000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "84000000", "ebitda": "323000000", "netIncome": "6000000", "grossProfit": "676000000", "depreciation": "None", "totalRevenue": "1240000000", "costOfRevenue": "564000000", "interestIncome": "7000000", "incomeBeforeTax": "13000000", "interestExpense": "71000000", "operatingIncome": "36000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5000000", "reportedCurrency": "USD", "netInterestIncome": "-64000000", "nonInterestIncome": "None", "operatingExpenses": "640000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "564000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "239000000", "sellingGeneralAndAdministrative": "243000000", "netIncomeFromContinuingOperations": "8000000" }, "balance": { "goodwill": "None", "inventory": "183000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "13683000000", "longTermDebt": "4051000000", "shortTermDebt": "184000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4750000000", "reportedCurrency": "USD", "retainedEarnings": "1849000000", "totalLiabilities": "7799000000", "otherCurrentAssets": "105000000", "totalCurrentAssets": "1695000000", "currentLongTermDebt": "31000000", "longTermInvestments": "500000000", "shortTermInvestments": "None", "currentNetReceivables": "1043000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11988000000", "currentAccountsPayable": "280000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5976000000", "shortLongTermDebtTotal": "5102000000", "totalShareholderEquity": "5091000000", "capitalLeaseObligations": "1020000000", "otherCurrentLiabilities": "304000000", "totalCurrentLiabilities": "1090000000", "otherNonCurrentLiabilities": "1000000", "totalNonCurrentLiabilities": "6709000000", "cashAndShortTermInvestments": "364000000", "commonStockSharesOutstanding": "114000000", "intangibleAssetsExcludingGoodwill": "4750000000", "cashAndCashEquivalentsAtCarryingValue": "364000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8000000", "profitLoss": "None", "dividendPayout": "21000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-17000000", "operatingCashflow": "212000000", "capitalExpenditures": "232000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-126000000", "cashflowFromInvestment": "-174000000", "stockBasedCompensation": "23000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "239000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:26.728390+00:00", "is_restated": false, "income_statement": { "revenue": 1224000000, "cost_of_revenue": 516000000, "gross_profit": 708000000, "ebit": -28000000, "ebitda": 210000000, "pretax_income": -104000000, "tax_provision": -25000000, "net_income": -66000000, "net_income_to_common": -66000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 451000000, "total_current_assets": 1746000000, "total_assets": 13726000000, "short_term_debt": 180000000, "long_term_debt": 4097000000, "total_debt": 4277000000, "total_liabilities": 7837000000, "total_equity": 5075000000, "shares_outstanding": 114000000, "goodwill_and_intangibles": 4754000000 }, "cash_flow": { "operating_cash_flow": 307000000, "capital_expenditure": 206000000, "free_cash_flow": 513000000, "dividends_paid": 22000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338074, "ticker_id": 3896, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:26.728390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-28000000", "ebitda": "210000000", "netIncome": "-66000000", "grossProfit": "708000000", "depreciation": "None", "totalRevenue": "1224000000", "costOfRevenue": "516000000", "interestIncome": "8000000", "incomeBeforeTax": "-104000000", "interestExpense": "76000000", "operatingIncome": "-80000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-25000000", "reportedCurrency": "USD", "netInterestIncome": "-68000000", "nonInterestIncome": "None", "operatingExpenses": "788000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "516000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "238000000", "sellingGeneralAndAdministrative": "422000000", "netIncomeFromContinuingOperations": "-79000000" }, "balance": { "goodwill": "None", "inventory": "167000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "13726000000", "longTermDebt": "4097000000", "shortTermDebt": "180000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "4754000000", "reportedCurrency": "USD", "retainedEarnings": "1865000000", "totalLiabilities": "7837000000", "otherCurrentAssets": "128000000", "totalCurrentAssets": "1746000000", "currentLongTermDebt": "29000000", "longTermInvestments": "524000000", "shortTermInvestments": "None", "currentNetReceivables": "1000000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11980000000", "currentAccountsPayable": "334000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5957000000", "shortLongTermDebtTotal": "5139000000", "totalShareholderEquity": "5075000000", "capitalLeaseObligations": "1013000000", "otherCurrentLiabilities": "265000000", "totalCurrentLiabilities": "1098000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6739000000", "cashAndShortTermInvestments": "451000000", "commonStockSharesOutstanding": "114000000", "intangibleAssetsExcludingGoodwill": "4754000000", "cashAndCashEquivalentsAtCarryingValue": "451000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-79000000", "profitLoss": "None", "dividendPayout": "22000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-17000000", "operatingCashflow": "307000000", "capitalExpenditures": "206000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66000000", "cashflowFromInvestment": "-115000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "237000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1224000000, "cost_of_revenue": 516000000, "gross_profit": 708000000, "research_and_development": null, "selling_general_admin": 422000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -28000000, "depreciation_amortisation": 238000000, "ebitda": 210000000, "interest_expense": 76000000, "interest_income": null, "other_non_operating": null, "pretax_income": -104000000, "tax_provision": -25000000, "effective_tax_rate": null, "net_income": -66000000, "net_income_continuing_ops": -79000000, "net_income_to_common": -66000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 451000000, "short_term_investments": null, "net_receivables": 1000000000, "inventory": 167000000, "other_current_assets": null, "total_current_assets": 1746000000, "net_ppe": null, "goodwill": null, "intangible_assets": 4754000000, "goodwill_and_intangibles": 4754000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11980000000, "total_assets": 13726000000, "short_term_debt": 180000000, "accounts_payable": 334000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1098000000, "long_term_debt": 4097000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6739000000, "total_liabilities": 7837000000, "total_debt": 4277000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1865000000, "total_equity": 5075000000, "shares_outstanding": 114000000, "operating_cash_flow": 307000000, "stock_based_compensation": 19000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 206000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -115000000, "dividends_paid": 22000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -66000000, "free_cash_flow": 513000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-28000000", "ebitda": "210000000", "netIncome": "-66000000", "grossProfit": "708000000", "depreciation": "None", "totalRevenue": "1224000000", "costOfRevenue": "516000000", "interestIncome": "8000000", "incomeBeforeTax": "-104000000", "interestExpense": "76000000", "operatingIncome": "-80000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-25000000", "reportedCurrency": "USD", "netInterestIncome": "-68000000", "nonInterestIncome": "None", "operatingExpenses": "788000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "516000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "238000000", "sellingGeneralAndAdministrative": "422000000", "netIncomeFromContinuingOperations": "-79000000" }, "balance": { "goodwill": "None", "inventory": "167000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "13726000000", "longTermDebt": "4097000000", "shortTermDebt": "180000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "4754000000", "reportedCurrency": "USD", "retainedEarnings": "1865000000", "totalLiabilities": "7837000000", "otherCurrentAssets": "128000000", "totalCurrentAssets": "1746000000", "currentLongTermDebt": "29000000", "longTermInvestments": "524000000", "shortTermInvestments": "None", "currentNetReceivables": "1000000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11980000000", "currentAccountsPayable": "334000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5957000000", "shortLongTermDebtTotal": "5139000000", "totalShareholderEquity": "5075000000", "capitalLeaseObligations": "1013000000", "otherCurrentLiabilities": "265000000", "totalCurrentLiabilities": "1098000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6739000000", "cashAndShortTermInvestments": "451000000", "commonStockSharesOutstanding": "114000000", "intangibleAssetsExcludingGoodwill": "4754000000", "cashAndCashEquivalentsAtCarryingValue": "451000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-79000000", "profitLoss": "None", "dividendPayout": "22000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-17000000", "operatingCashflow": "307000000", "capitalExpenditures": "206000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66000000", "cashflowFromInvestment": "-115000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "237000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:26.728390+00:00", "is_restated": false, "income_statement": { "revenue": 1238000000, "cost_of_revenue": 523000000, "gross_profit": 715000000, "ebit": 86000000, "ebitda": 319000000, "pretax_income": 13000000, "tax_provision": 6000000, "net_income": 3000000, "net_income_to_common": 3000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 322000000, "total_current_assets": 1641000000, "total_assets": 13872000000, "short_term_debt": 174000000, "long_term_debt": 4103000000, "total_debt": 4277000000, "total_liabilities": 7874000000, "total_equity": 5148000000, "shares_outstanding": 114000000, "goodwill_and_intangibles": 4897000000 }, "cash_flow": { "operating_cash_flow": 402000000, "capital_expenditure": 220000000, "free_cash_flow": 622000000, "dividends_paid": 22000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338075, "ticker_id": 3896, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:26.728390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "86000000", "ebitda": "319000000", "netIncome": "3000000", "grossProfit": "715000000", "depreciation": "None", "totalRevenue": "1238000000", "costOfRevenue": "523000000", "interestIncome": "7000000", "incomeBeforeTax": "13000000", "interestExpense": "73000000", "operatingIncome": "39000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-66000000", "nonInterestIncome": "None", "operatingExpenses": "676000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "523000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "233000000", "sellingGeneralAndAdministrative": "426000000", "netIncomeFromContinuingOperations": "7000000" }, "balance": { "goodwill": "None", "inventory": "148000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "13872000000", "longTermDebt": "4103000000", "shortTermDebt": "174000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "4897000000", "reportedCurrency": "USD", "retainedEarnings": "1957000000", "totalLiabilities": "7874000000", "otherCurrentAssets": "130000000", "totalCurrentAssets": "1641000000", "currentLongTermDebt": "29000000", "longTermInvestments": "507000000", "shortTermInvestments": "None", "currentNetReceivables": "1041000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12231000000", "currentAccountsPayable": "327000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5150000000", "totalShareholderEquity": "5148000000", "capitalLeaseObligations": "1018000000", "otherCurrentLiabilities": "260000000", "totalCurrentLiabilities": "1086000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6788000000", "cashAndShortTermInvestments": "322000000", "commonStockSharesOutstanding": "114000000", "intangibleAssetsExcludingGoodwill": "4897000000", "cashAndCashEquivalentsAtCarryingValue": "322000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7000000", "profitLoss": "None", "dividendPayout": "22000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "30000000", "operatingCashflow": "402000000", "capitalExpenditures": "220000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-115000000", "cashflowFromInvestment": "-219000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "233000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1238000000, "cost_of_revenue": 523000000, "gross_profit": 715000000, "research_and_development": null, "selling_general_admin": 426000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 86000000, "depreciation_amortisation": 233000000, "ebitda": 319000000, "interest_expense": 73000000, "interest_income": null, "other_non_operating": null, "pretax_income": 13000000, "tax_provision": 6000000, "effective_tax_rate": null, "net_income": 3000000, "net_income_continuing_ops": 7000000, "net_income_to_common": 3000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 322000000, "short_term_investments": null, "net_receivables": 1041000000, "inventory": 148000000, "other_current_assets": null, "total_current_assets": 1641000000, "net_ppe": null, "goodwill": null, "intangible_assets": 4897000000, "goodwill_and_intangibles": 4897000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12231000000, "total_assets": 13872000000, "short_term_debt": 174000000, "accounts_payable": 327000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1086000000, "long_term_debt": 4103000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6788000000, "total_liabilities": 7874000000, "total_debt": 4277000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1957000000, "total_equity": 5148000000, "shares_outstanding": 114000000, "operating_cash_flow": 402000000, "stock_based_compensation": 15000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 220000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -219000000, "dividends_paid": 22000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -115000000, "free_cash_flow": 622000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "86000000", "ebitda": "319000000", "netIncome": "3000000", "grossProfit": "715000000", "depreciation": "None", "totalRevenue": "1238000000", "costOfRevenue": "523000000", "interestIncome": "7000000", "incomeBeforeTax": "13000000", "interestExpense": "73000000", "operatingIncome": "39000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-66000000", "nonInterestIncome": "None", "operatingExpenses": "676000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "523000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "233000000", "sellingGeneralAndAdministrative": "426000000", "netIncomeFromContinuingOperations": "7000000" }, "balance": { "goodwill": "None", "inventory": "148000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "13872000000", "longTermDebt": "4103000000", "shortTermDebt": "174000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "4897000000", "reportedCurrency": "USD", "retainedEarnings": "1957000000", "totalLiabilities": "7874000000", "otherCurrentAssets": "130000000", "totalCurrentAssets": "1641000000", "currentLongTermDebt": "29000000", "longTermInvestments": "507000000", "shortTermInvestments": "None", "currentNetReceivables": "1041000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12231000000", "currentAccountsPayable": "327000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5150000000", "totalShareholderEquity": "5148000000", "capitalLeaseObligations": "1018000000", "otherCurrentLiabilities": "260000000", "totalCurrentLiabilities": "1086000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6788000000", "cashAndShortTermInvestments": "322000000", "commonStockSharesOutstanding": "114000000", "intangibleAssetsExcludingGoodwill": "4897000000", "cashAndCashEquivalentsAtCarryingValue": "322000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7000000", "profitLoss": "None", "dividendPayout": "22000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "30000000", "operatingCashflow": "402000000", "capitalExpenditures": "220000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-115000000", "cashflowFromInvestment": "-219000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "233000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:26.728390+00:00", "is_restated": false, "income_statement": { "revenue": 1262000000, "cost_of_revenue": 531000000, "gross_profit": 731000000, "ebit": 115000000, "ebitda": 349000000, "pretax_income": 58000000, "tax_provision": 20000000, "net_income": 29000000, "net_income_to_common": 29000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 249000000, "total_current_assets": 1628000000, "total_assets": 13866000000, "short_term_debt": 173000000, "long_term_debt": 4164000000, "total_debt": 4337000000, "total_liabilities": 7846000000, "total_equity": 5204000000, "shares_outstanding": 117000000, "goodwill_and_intangibles": 4898000000 }, "cash_flow": { "operating_cash_flow": 224000000, "capital_expenditure": 246000000, "free_cash_flow": 470000000, "dividends_paid": 39000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338076, "ticker_id": 3896, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:26.728390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "115000000", "ebitda": "349000000", "netIncome": "29000000", "grossProfit": "731000000", "depreciation": "None", "totalRevenue": "1262000000", "costOfRevenue": "531000000", "interestIncome": "5000000", "incomeBeforeTax": "58000000", "interestExpense": "57000000", "operatingIncome": "67000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "20000000", "reportedCurrency": "USD", "netInterestIncome": "-52000000", "nonInterestIncome": "None", "operatingExpenses": "664000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "531000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "234000000", "sellingGeneralAndAdministrative": "424000000", "netIncomeFromContinuingOperations": "38000000" }, "balance": { "goodwill": "None", "inventory": "184000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "13866000000", "longTermDebt": "4164000000", "shortTermDebt": "173000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "4898000000", "reportedCurrency": "USD", "retainedEarnings": "2008000000", "totalLiabilities": "7846000000", "otherCurrentAssets": "156000000", "totalCurrentAssets": "1628000000", "currentLongTermDebt": "26000000", "longTermInvestments": "526000000", "shortTermInvestments": "None", "currentNetReceivables": "1039000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12238000000", "currentAccountsPayable": "302000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5220000000", "totalShareholderEquity": "5204000000", "capitalLeaseObligations": "1030000000", "otherCurrentLiabilities": "228000000", "totalCurrentLiabilities": "1031000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6815000000", "cashAndShortTermInvestments": "249000000", "commonStockSharesOutstanding": "117000000", "intangibleAssetsExcludingGoodwill": "4898000000", "cashAndCashEquivalentsAtCarryingValue": "249000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38000000", "profitLoss": "None", "dividendPayout": "39000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "24000000", "operatingCashflow": "224000000", "capitalExpenditures": "246000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30000000", "cashflowFromInvestment": "-246000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "234000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1262000000, "cost_of_revenue": 531000000, "gross_profit": 731000000, "research_and_development": null, "selling_general_admin": 424000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 115000000, "depreciation_amortisation": 234000000, "ebitda": 349000000, "interest_expense": 57000000, "interest_income": null, "other_non_operating": null, "pretax_income": 58000000, "tax_provision": 20000000, "effective_tax_rate": null, "net_income": 29000000, "net_income_continuing_ops": 38000000, "net_income_to_common": 29000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 249000000, "short_term_investments": null, "net_receivables": 1039000000, "inventory": 184000000, "other_current_assets": null, "total_current_assets": 1628000000, "net_ppe": null, "goodwill": null, "intangible_assets": 4898000000, "goodwill_and_intangibles": 4898000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12238000000, "total_assets": 13866000000, "short_term_debt": 173000000, "accounts_payable": 302000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1031000000, "long_term_debt": 4164000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6815000000, "total_liabilities": 7846000000, "total_debt": 4337000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2008000000, "total_equity": 5204000000, "shares_outstanding": 117000000, "operating_cash_flow": 224000000, "stock_based_compensation": 14000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 246000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -246000000, "dividends_paid": 39000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 30000000, "free_cash_flow": 470000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "115000000", "ebitda": "349000000", "netIncome": "29000000", "grossProfit": "731000000", "depreciation": "None", "totalRevenue": "1262000000", "costOfRevenue": "531000000", "interestIncome": "5000000", "incomeBeforeTax": "58000000", "interestExpense": "57000000", "operatingIncome": "67000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "20000000", "reportedCurrency": "USD", "netInterestIncome": "-52000000", "nonInterestIncome": "None", "operatingExpenses": "664000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "531000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "234000000", "sellingGeneralAndAdministrative": "424000000", "netIncomeFromContinuingOperations": "38000000" }, "balance": { "goodwill": "None", "inventory": "184000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "13866000000", "longTermDebt": "4164000000", "shortTermDebt": "173000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "4898000000", "reportedCurrency": "USD", "retainedEarnings": "2008000000", "totalLiabilities": "7846000000", "otherCurrentAssets": "156000000", "totalCurrentAssets": "1628000000", "currentLongTermDebt": "26000000", "longTermInvestments": "526000000", "shortTermInvestments": "None", "currentNetReceivables": "1039000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12238000000", "currentAccountsPayable": "302000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5220000000", "totalShareholderEquity": "5204000000", "capitalLeaseObligations": "1030000000", "otherCurrentLiabilities": "228000000", "totalCurrentLiabilities": "1031000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6815000000", "cashAndShortTermInvestments": "249000000", "commonStockSharesOutstanding": "117000000", "intangibleAssetsExcludingGoodwill": "4898000000", "cashAndCashEquivalentsAtCarryingValue": "249000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38000000", "profitLoss": "None", "dividendPayout": "39000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "24000000", "operatingCashflow": "224000000", "capitalExpenditures": "246000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30000000", "cashflowFromInvestment": "-246000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "234000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:26.728390+00:00", "is_restated": false, "income_statement": { "revenue": 1312000000, "cost_of_revenue": 607000000, "gross_profit": 705000000, "ebit": -482000000, "ebitda": -248000000, "pretax_income": -548000000, "tax_provision": -45000000, "net_income": -506000000, "net_income_to_common": -506000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236000000, "total_current_assets": 1660000000, "total_assets": 13922000000, "short_term_debt": 173000000, "long_term_debt": 4080000000, "total_debt": 4253000000, "total_liabilities": 7914000000, "total_equity": 5202000000, "shares_outstanding": 113000000, "goodwill_and_intangibles": 4886000000 }, "cash_flow": { "operating_cash_flow": 219000000, "capital_expenditure": 305000000, "free_cash_flow": 524000000, "dividends_paid": 39000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338077, "ticker_id": 3896, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:26.728390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-482000000", "ebitda": "-248000000", "netIncome": "-506000000", "grossProfit": "705000000", "depreciation": "None", "totalRevenue": "1312000000", "costOfRevenue": "607000000", "interestIncome": "4000000", "incomeBeforeTax": "-548000000", "interestExpense": "66000000", "operatingIncome": "-524000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-45000000", "reportedCurrency": "USD", "netInterestIncome": "-62000000", "nonInterestIncome": "None", "operatingExpenses": "1229000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "607000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "234000000", "sellingGeneralAndAdministrative": "237000000", "netIncomeFromContinuingOperations": "-503000000" }, "balance": { "goodwill": "0", "inventory": "208000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "13922000000", "longTermDebt": "4080000000", "shortTermDebt": "173000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4886000000", "reportedCurrency": "USD", "retainedEarnings": "2023000000", "totalLiabilities": "7914000000", "otherCurrentAssets": "138000000", "totalCurrentAssets": "1660000000", "currentLongTermDebt": "26000000", "longTermInvestments": "505000000", "shortTermInvestments": "None", "currentNetReceivables": "1078000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12262000000", "currentAccountsPayable": "360000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5143000000", "totalShareholderEquity": "5202000000", "capitalLeaseObligations": "1037000000", "otherCurrentLiabilities": "331000000", "totalCurrentLiabilities": "1184000000", "otherNonCurrentLiabilities": "1000000", "totalNonCurrentLiabilities": "6730000000", "cashAndShortTermInvestments": "236000000", "commonStockSharesOutstanding": "113000000", "intangibleAssetsExcludingGoodwill": "4886000000", "cashAndCashEquivalentsAtCarryingValue": "236000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-506000000", "profitLoss": "None", "dividendPayout": "39000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-26000000", "operatingCashflow": "219000000", "capitalExpenditures": "305000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "163000000", "cashflowFromInvestment": "-405000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "234000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1312000000, "cost_of_revenue": 607000000, "gross_profit": 705000000, "research_and_development": null, "selling_general_admin": 237000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -482000000, "depreciation_amortisation": 234000000, "ebitda": -248000000, "interest_expense": 66000000, "interest_income": null, "other_non_operating": null, "pretax_income": -548000000, "tax_provision": -45000000, "effective_tax_rate": null, "net_income": -506000000, "net_income_continuing_ops": -503000000, "net_income_to_common": -506000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 236000000, "short_term_investments": null, "net_receivables": 1078000000, "inventory": 208000000, "other_current_assets": null, "total_current_assets": 1660000000, "net_ppe": null, "goodwill": 0, "intangible_assets": 4886000000, "goodwill_and_intangibles": 4886000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12262000000, "total_assets": 13922000000, "short_term_debt": 173000000, "accounts_payable": 360000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1184000000, "long_term_debt": 4080000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6730000000, "total_liabilities": 7914000000, "total_debt": 4253000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2023000000, "total_equity": 5202000000, "shares_outstanding": 113000000, "operating_cash_flow": 219000000, "stock_based_compensation": 14000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 305000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -405000000, "dividends_paid": 39000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 163000000, "free_cash_flow": 524000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-482000000", "ebitda": "-248000000", "netIncome": "-506000000", "grossProfit": "705000000", "depreciation": "None", "totalRevenue": "1312000000", "costOfRevenue": "607000000", "interestIncome": "4000000", "incomeBeforeTax": "-548000000", "interestExpense": "66000000", "operatingIncome": "-524000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-45000000", "reportedCurrency": "USD", "netInterestIncome": "-62000000", "nonInterestIncome": "None", "operatingExpenses": "1229000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "607000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "234000000", "sellingGeneralAndAdministrative": "237000000", "netIncomeFromContinuingOperations": "-503000000" }, "balance": { "goodwill": "0", "inventory": "208000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "13922000000", "longTermDebt": "4080000000", "shortTermDebt": "173000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4886000000", "reportedCurrency": "USD", "retainedEarnings": "2023000000", "totalLiabilities": "7914000000", "otherCurrentAssets": "138000000", "totalCurrentAssets": "1660000000", "currentLongTermDebt": "26000000", "longTermInvestments": "505000000", "shortTermInvestments": "None", "currentNetReceivables": "1078000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12262000000", "currentAccountsPayable": "360000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5143000000", "totalShareholderEquity": "5202000000", "capitalLeaseObligations": "1037000000", "otherCurrentLiabilities": "331000000", "totalCurrentLiabilities": "1184000000", "otherNonCurrentLiabilities": "1000000", "totalNonCurrentLiabilities": "6730000000", "cashAndShortTermInvestments": "236000000", "commonStockSharesOutstanding": "113000000", "intangibleAssetsExcludingGoodwill": "4886000000", "cashAndCashEquivalentsAtCarryingValue": "236000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-506000000", "profitLoss": "None", "dividendPayout": "39000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-26000000", "operatingCashflow": "219000000", "capitalExpenditures": "305000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "163000000", "cashflowFromInvestment": "-405000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "234000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:26.728390+00:00", "is_restated": false, "income_statement": { "revenue": 1278000000, "cost_of_revenue": 567000000, "gross_profit": 711000000, "ebit": 93000000, "ebitda": 318000000, "pretax_income": 31000000, "tax_provision": 27000000, "net_income": 4000000, "net_income_to_common": 4000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 256000000, "total_current_assets": 1680000000, "total_assets": 14414000000, "short_term_debt": 171000000, "long_term_debt": 3840000000, "total_debt": 4011000000, "total_liabilities": 7885000000, "total_equity": 5726000000, "shares_outstanding": 113000000, "goodwill_and_intangibles": 5435000000 }, "cash_flow": { "operating_cash_flow": 409000000, "capital_expenditure": 293000000, "free_cash_flow": 702000000, "dividends_paid": 38000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338079, "ticker_id": 3896, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:26.728390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93000000", "ebitda": "318000000", "netIncome": "4000000", "grossProfit": "711000000", "depreciation": "None", "totalRevenue": "1278000000", "costOfRevenue": "567000000", "interestIncome": "17000000", "incomeBeforeTax": "31000000", "interestExpense": "62000000", "operatingIncome": "48000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "27000000", "reportedCurrency": "USD", "netInterestIncome": "-57000000", "nonInterestIncome": "None", "operatingExpenses": "663000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "567000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "225000000", "sellingGeneralAndAdministrative": "432000000", "netIncomeFromContinuingOperations": "4000000" }, "balance": { "goodwill": "547000000", "inventory": "181000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "14414000000", "longTermDebt": "3840000000", "shortTermDebt": "171000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "4888000000", "reportedCurrency": "USD", "retainedEarnings": "2567000000", "totalLiabilities": "7885000000", "otherCurrentAssets": "159000000", "totalCurrentAssets": "1680000000", "currentLongTermDebt": "24000000", "longTermInvestments": "520000000", "shortTermInvestments": "None", "currentNetReceivables": "1084000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12734000000", "currentAccountsPayable": "550000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5986000000", "shortLongTermDebtTotal": "4907000000", "totalShareholderEquity": "5726000000", "capitalLeaseObligations": "1043000000", "otherCurrentLiabilities": "285000000", "totalCurrentLiabilities": "1327000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6558000000", "cashAndShortTermInvestments": "256000000", "commonStockSharesOutstanding": "113000000", "intangibleAssetsExcludingGoodwill": "4888000000", "cashAndCashEquivalentsAtCarryingValue": "256000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4000000", "profitLoss": "None", "dividendPayout": "38000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "35000000", "operatingCashflow": "409000000", "capitalExpenditures": "293000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-116000000", "cashflowFromInvestment": "-922000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "225000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1278000000, "cost_of_revenue": 567000000, "gross_profit": 711000000, "research_and_development": null, "selling_general_admin": 432000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93000000, "depreciation_amortisation": 225000000, "ebitda": 318000000, "interest_expense": 62000000, "interest_income": null, "other_non_operating": null, "pretax_income": 31000000, "tax_provision": 27000000, "effective_tax_rate": null, "net_income": 4000000, "net_income_continuing_ops": 4000000, "net_income_to_common": 4000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 256000000, "short_term_investments": null, "net_receivables": 1084000000, "inventory": 181000000, "other_current_assets": null, "total_current_assets": 1680000000, "net_ppe": null, "goodwill": 547000000, "intangible_assets": 4888000000, "goodwill_and_intangibles": 5435000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12734000000, "total_assets": 14414000000, "short_term_debt": 171000000, "accounts_payable": 550000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1327000000, "long_term_debt": 3840000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6558000000, "total_liabilities": 7885000000, "total_debt": 4011000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2567000000, "total_equity": 5726000000, "shares_outstanding": 113000000, "operating_cash_flow": 409000000, "stock_based_compensation": 13000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 293000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -922000000, "dividends_paid": 38000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -116000000, "free_cash_flow": 702000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "93000000", "ebitda": "318000000", "netIncome": "4000000", "grossProfit": "711000000", "depreciation": "None", "totalRevenue": "1278000000", "costOfRevenue": "567000000", "interestIncome": "17000000", "incomeBeforeTax": "31000000", "interestExpense": "62000000", "operatingIncome": "48000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "27000000", "reportedCurrency": "USD", "netInterestIncome": "-57000000", "nonInterestIncome": "None", "operatingExpenses": "663000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "567000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "225000000", "sellingGeneralAndAdministrative": "432000000", "netIncomeFromContinuingOperations": "4000000" }, "balance": { "goodwill": "547000000", "inventory": "181000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "14414000000", "longTermDebt": "3840000000", "shortTermDebt": "171000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "4888000000", "reportedCurrency": "USD", "retainedEarnings": "2567000000", "totalLiabilities": "7885000000", "otherCurrentAssets": "159000000", "totalCurrentAssets": "1680000000", "currentLongTermDebt": "24000000", "longTermInvestments": "520000000", "shortTermInvestments": "None", "currentNetReceivables": "1084000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12734000000", "currentAccountsPayable": "550000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5986000000", "shortLongTermDebtTotal": "4907000000", "totalShareholderEquity": "5726000000", "capitalLeaseObligations": "1043000000", "otherCurrentLiabilities": "285000000", "totalCurrentLiabilities": "1327000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "6558000000", "cashAndShortTermInvestments": "256000000", "commonStockSharesOutstanding": "113000000", "intangibleAssetsExcludingGoodwill": "4888000000", "cashAndCashEquivalentsAtCarryingValue": "256000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4000000", "profitLoss": "None", "dividendPayout": "38000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "35000000", "operatingCashflow": "409000000", "capitalExpenditures": "293000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-116000000", "cashflowFromInvestment": "-922000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "225000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:26.728390+00:00", "is_restated": false, "income_statement": { "revenue": 1267000000, "cost_of_revenue": 568000000, "gross_profit": 699000000, "ebit": 38000000, "ebitda": 262000000, "pretax_income": 15000000, "tax_provision": 15000000, "net_income": -2000000, "net_income_to_common": -2000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293000000, "total_current_assets": 1746000000, "total_assets": 14406000000, "short_term_debt": 207000000, "long_term_debt": 3872000000, "total_debt": 4079000000, "total_liabilities": 7857000000, "total_equity": 5752000000, "shares_outstanding": 113000000, "goodwill_and_intangibles": 5444000000 }, "cash_flow": { "operating_cash_flow": 468000000, "capital_expenditure": 301000000, "free_cash_flow": 769000000, "dividends_paid": 38000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 338080, "ticker_id": 3896, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:34:26.728390+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "38000000", "ebitda": "262000000", "netIncome": "-2000000", "grossProfit": "699000000", "depreciation": "None", "totalRevenue": "1267000000", "costOfRevenue": "568000000", "interestIncome": "6000000", "incomeBeforeTax": "15000000", "interestExpense": "62000000", "operatingIncome": "33000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "15000000", "reportedCurrency": "USD", "netInterestIncome": "-56000000", "nonInterestIncome": "None", "operatingExpenses": "666000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "44000000", "costofGoodsAndServicesSold": "568000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "224000000", "sellingGeneralAndAdministrative": "436000000", "netIncomeFromContinuingOperations": "0" }, "balance": { "goodwill": "547000000", "inventory": "216000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "14406000000", "longTermDebt": "3872000000", "shortTermDebt": "207000000", "treasuryStock": "-466000000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "4897000000", "reportedCurrency": "USD", "retainedEarnings": "2606000000", "totalLiabilities": "7857000000", "otherCurrentAssets": "112000000", "totalCurrentAssets": "1746000000", "currentLongTermDebt": "60000000", "longTermInvestments": "500000000", "shortTermInvestments": "None", "currentNetReceivables": "1125000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12660000000", "currentAccountsPayable": "364000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4932000000", "shortLongTermDebtTotal": "4979000000", "totalShareholderEquity": "5752000000", "capitalLeaseObligations": "1047000000", "otherCurrentLiabilities": "662000000", "totalCurrentLiabilities": "1278000000", "otherNonCurrentLiabilities": "820000000", "totalNonCurrentLiabilities": "6579000000", "cashAndShortTermInvestments": "293000000", "commonStockSharesOutstanding": "113000000", "intangibleAssetsExcludingGoodwill": "4897000000", "cashAndCashEquivalentsAtCarryingValue": "293000000", "accumulatedDepreciationAmortizationPPE": "-10390000000" }, "cashflow": { "netIncome": "51000000", "profitLoss": "None", "dividendPayout": "38000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "52000000", "operatingCashflow": "468000000", "capitalExpenditures": "301000000", "changeInReceivables": "3000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-189000000", "cashflowFromInvestment": "-295000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-16000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "224000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1267000000, "cost_of_revenue": 568000000, "gross_profit": 699000000, "research_and_development": null, "selling_general_admin": 436000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38000000, "depreciation_amortisation": 224000000, "ebitda": 262000000, "interest_expense": 62000000, "interest_income": null, "other_non_operating": null, "pretax_income": 15000000, "tax_provision": 15000000, "effective_tax_rate": null, "net_income": -2000000, "net_income_continuing_ops": 0, "net_income_to_common": -2000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 293000000, "short_term_investments": null, "net_receivables": 1125000000, "inventory": 216000000, "other_current_assets": null, "total_current_assets": 1746000000, "net_ppe": null, "goodwill": 547000000, "intangible_assets": 4897000000, "goodwill_and_intangibles": 5444000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12660000000, "total_assets": 14406000000, "short_term_debt": 207000000, "accounts_payable": 364000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1278000000, "long_term_debt": 3872000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6579000000, "total_liabilities": 7857000000, "total_debt": 4079000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2606000000, "total_equity": 5752000000, "shares_outstanding": 113000000, "operating_cash_flow": 468000000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 301000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -295000000, "dividends_paid": 38000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -189000000, "free_cash_flow": 769000000, "net_change_in_cash": -16000000 }, "raw_data": { "income": { "ebit": "38000000", "ebitda": "262000000", "netIncome": "-2000000", "grossProfit": "699000000", "depreciation": "None", "totalRevenue": "1267000000", "costOfRevenue": "568000000", "interestIncome": "6000000", "incomeBeforeTax": "15000000", "interestExpense": "62000000", "operatingIncome": "33000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "15000000", "reportedCurrency": "USD", "netInterestIncome": "-56000000", "nonInterestIncome": "None", "operatingExpenses": "666000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "44000000", "costofGoodsAndServicesSold": "568000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "224000000", "sellingGeneralAndAdministrative": "436000000", "netIncomeFromContinuingOperations": "0" }, "balance": { "goodwill": "547000000", "inventory": "216000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "14406000000", "longTermDebt": "3872000000", "shortTermDebt": "207000000", "treasuryStock": "-466000000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "4897000000", "reportedCurrency": "USD", "retainedEarnings": "2606000000", "totalLiabilities": "7857000000", "otherCurrentAssets": "112000000", "totalCurrentAssets": "1746000000", "currentLongTermDebt": "60000000", "longTermInvestments": "500000000", "shortTermInvestments": "None", "currentNetReceivables": "1125000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12660000000", "currentAccountsPayable": "364000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4932000000", "shortLongTermDebtTotal": "4979000000", "totalShareholderEquity": "5752000000", "capitalLeaseObligations": "1047000000", "otherCurrentLiabilities": "662000000", "totalCurrentLiabilities": "1278000000", "otherNonCurrentLiabilities": "820000000", "totalNonCurrentLiabilities": "6579000000", "cashAndShortTermInvestments": "293000000", "commonStockSharesOutstanding": "113000000", "intangibleAssetsExcludingGoodwill": "4897000000", "cashAndCashEquivalentsAtCarryingValue": "293000000", "accumulatedDepreciationAmortizationPPE": "-10390000000" }, "cashflow": { "netIncome": "51000000", "profitLoss": "None", "dividendPayout": "38000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "52000000", "operatingCashflow": "468000000", "capitalExpenditures": "301000000", "changeInReceivables": "3000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-189000000", "cashflowFromInvestment": "-295000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-16000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "224000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }