{ "ticker": { "uuid": "07697fe2-0c91-44d9-88bb-4e1bf3b30e30", "symbol": "BHC", "name": "Bausch Health Companies Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/07697fe2-0c91-44d9-88bb-4e1bf3b30e30/", "api_url": "https://sharemaestro.com/factors/api/tickers/07697fe2-0c91-44d9-88bb-4e1bf3b30e30/" }, "ticker_metadata": { "id": 442, "uuid": "07697fe2-0c91-44d9-88bb-4e1bf3b30e30", "symbol": "BHC", "name": "Bausch Health Companies Inc", "asset_type": "equity", "market_cap": 2001830000, "stock_exchange_id": 3, "industry": "Drug Manufacturers - Specialty & Generic", "sector": "Healthcare", "description": "Bausch Health Companies Inc. develops, manufactures and markets a range of pharmaceutical, medical device and over-the-counter (OTC) products primarily in the therapeutic areas of eye health, gastroenterology and dermatology. The company is headquartered in Laval, Canada.", "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": "07697fe2-0c91-44d9-88bb-4e1bf3b30e30", "symbol": "BHC", "name": "Bausch Health Companies Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/07697fe2-0c91-44d9-88bb-4e1bf3b30e30/", "api_url": "https://sharemaestro.com/factors/api/tickers/07697fe2-0c91-44d9-88bb-4e1bf3b30e30/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.82, "value": 0.65, "quality": 0.65, "momentum": 0.66, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 5.37, "market_cap": 2001936000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1684, "shareholder_yield": 0, "roe": 0.5777, "piotroski_f_score": 6, "momentum_12_1": 0.208, "volatility_252d": 0.6291 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:12.043602+00:00", "batch_id": "" }, "size": { "price_close": 5.37, "market_cap": 2001936000, "market_cap_usd": 2001936000, "enterprise_value": 21477936000, "shares_outstanding": 372800000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.1897, "pcf_ratio": 1.4099, "pfcf_ratio": 1.0819, "ev_ebitda": 5.9368, "ev_ebit": 8.884, "ev_sales": 2.0354, "ev_fcf": 11.6077, "earnings_yield": null, "fcf_yield": 0.0861, "price_to_sales": 0.1897, "price_to_book": null, "price_to_cashflow": 1.4099, "ebitda_to_ev": 0.1684, "sales_yield": 0.4913 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.6167, "operating_margin": 0.2291, "net_margin": -0.1127, "ebitda_margin": 0.3428, "fcf_margin": 0.1753, "roe": 0.5777, "roa": -0.0486, "roic": 0.1041, "roc_greenblatt": null, "asset_turnover": 0.4307, "cash_conversion": -1.5556, "accruals_ratio": -0.1065, "sbc_to_revenue": 0.0213, "piotroski_f_score": 6, "altman_z_score": 0.2405, "earnings_stability_5y": 3.3605, "revenue_stability_5y": 0.0988, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2656, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -12.4235, "net_debt_to_ebitda": 5.3834, "debt_to_assets": 0.848, "interest_coverage": 1.4331, "current_ratio": 1.3196, "quick_ratio": 0.9662, "net_debt": 19476000000, "local_beta": -0.0017, "volatility_252d": 0.6291, "volatility_60d": 0.8863, "max_drawdown_12m": -0.4053, "risk_adjusted_momentum": 0.3306 }, "growth": { "revenue_growth_1y": 0.0852, "revenue_growth_3y_cagr": 0.0874, "revenue_growth_5y_cagr": 0.0541, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.063, "book_value_growth_1y": null, "revenue_growth": 0.0852, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0661, "price_return_3m": -0.0019, "price_return_6m": -0.2251, "price_return_9m": -0.2694, "price_return_12m": 0.1282, "price_return_12m_ex1m": 0.208, "momentum_6m": -0.2251, "momentum_12m": 0.1282, "momentum_12_1": 0.208, "distance_from_52w_high": -0.3561, "distance_from_52w_low": 0.0827, "relative_strength": 0.0282 }, "raw_ttm": { "revenue_ttm": 10552196406, "gross_profit_ttm": 6507675586, "ebit_ttm": 2417603974, "ebitda_ttm": 3617791574, "net_income_ttm": -1189488348, "eps_diluted_ttm": -3.1907, "operating_cash_flow_ttm": 1419919506, "capital_expenditure_ttm": 430391278, "fcf_ttm": 1850310784, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1686922358, "cash_and_equivalents": 1299000000, "total_current_assets": 5978000000, "total_current_liabilities": 4530000000, "net_ppe": null, "total_assets": 24498000000, "total_debt": 20775000000, "total_equity": -2059000000, "net_working_capital": 1049000000, "book_value_per_share": -5.5231, "retained_earnings": -11090000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -16270000000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 35, "quality_composite": 35, "momentum_composite": 34, "growth_composite": 34, "yield_composite": 34, "svqf_composite": 26, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 18, "quality_value_composite": 0.65, "os_score": 0.82, "value_percentile": 0.65, "quality_percentile": 0.65, "momentum_percentile": 0.66, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 43, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3629, "ticker_id": 442, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:12.043602+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.37, "market_cap": 2001936000, "market_cap_usd": 2001936000, "enterprise_value": 21477936000, "shares_outstanding": 372800000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.18971747, "pcf_ratio": 1.40989401, "pfcf_ratio": 1.08194581, "ev_ebitda": 5.93675328, "ev_ebit": 8.88397613, "ev_sales": 2.03539957, "ev_fcf": 11.60774513, "earnings_yield": null, "fcf_yield": 0.08614938, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.61671289, "operating_margin": 0.22910908, "net_margin": -0.11272424, "ebitda_margin": 0.34284726, "fcf_margin": 0.1753484, "roe": 0.57770197, "roa": -0.04855451, "roic": 0.10410536, "roc_greenblatt": null, "asset_turnover": 0.43073706, "cash_conversion": -1.55555184, "accruals_ratio": -0.10651514, "sbc_to_revenue": 0.02132258, "debt_to_equity": -12.42350656, "net_debt_to_ebitda": 5.3833947, "debt_to_assets": 0.84802841, "interest_coverage": 1.43314478, "current_ratio": 1.3196468, "quick_ratio": 0.96622517, "net_debt": 19476000000, "revenue_growth_1y": 0.08515088, "revenue_growth_3y_cagr": 0.08740012, "revenue_growth_5y_cagr": 0.05408821, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0630208, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": 0.24051937, "earnings_stability_5y": 3.36046, "revenue_stability_5y": 0.098776, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06608696, "price_return_3m": -0.00185874, "price_return_6m": -0.22510823, "price_return_9m": -0.26938776, "price_return_12m": 0.12815126, "price_return_12m_ex1m": 0.20798319, "distance_from_52w_high": -0.35611511, "distance_from_52w_low": 0.08266129, "relative_strength": 0.02818768, "local_beta": -0.0017, "volatility_252d": 0.629146, "volatility_60d": 0.886345, "max_drawdown_12m": -0.40527578, "revenue_ttm": 10552196406, "gross_profit_ttm": 6507675586, "ebit_ttm": 2417603974, "ebitda_ttm": 3617791574, "net_income_ttm": -1189488348, "eps_diluted_ttm": -3.19068763, "operating_cash_flow_ttm": 1419919506, "capital_expenditure_ttm": 430391278, "fcf_ttm": 1850310784, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1686922358, "cash_and_equivalents": 1299000000, "total_current_assets": 5978000000, "total_current_liabilities": 4530000000, "net_ppe": null, "total_assets": 24498000000, "total_debt": 20775000000, "total_equity": -2059000000, "net_working_capital": 1049000000, "book_value_per_share": -5.52306867, "retained_earnings": -11090000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -16270000000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Healthcare", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 35, "quality_composite": 35, "momentum_composite": 34, "growth_composite": 34, "yield_composite": 34, "svqf_composite": 26, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 18, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 43, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 5.37, "os": 0.82, "value": 0.65, "quality": 0.65, "momentum": 0.66, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.5777, "momentum_12_1": 0.208, "complete_fields": { "id": 3629, "ticker_id": 442, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:12.043602+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.37, "market_cap": 2001936000, "market_cap_usd": 2001936000, "enterprise_value": 21477936000, "shares_outstanding": 372800000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.18971747, "pcf_ratio": 1.40989401, "pfcf_ratio": 1.08194581, "ev_ebitda": 5.93675328, "ev_ebit": 8.88397613, "ev_sales": 2.03539957, "ev_fcf": 11.60774513, "earnings_yield": null, "fcf_yield": 0.08614938, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.61671289, "operating_margin": 0.22910908, "net_margin": -0.11272424, "ebitda_margin": 0.34284726, "fcf_margin": 0.1753484, "roe": 0.57770197, "roa": -0.04855451, "roic": 0.10410536, "roc_greenblatt": null, "asset_turnover": 0.43073706, "cash_conversion": -1.55555184, "accruals_ratio": -0.10651514, "sbc_to_revenue": 0.02132258, "debt_to_equity": -12.42350656, "net_debt_to_ebitda": 5.3833947, "debt_to_assets": 0.84802841, "interest_coverage": 1.43314478, "current_ratio": 1.3196468, "quick_ratio": 0.96622517, "net_debt": 19476000000, "revenue_growth_1y": 0.08515088, "revenue_growth_3y_cagr": 0.08740012, "revenue_growth_5y_cagr": 0.05408821, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0630208, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": 0.24051937, "earnings_stability_5y": 3.36046, "revenue_stability_5y": 0.098776, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06608696, "price_return_3m": -0.00185874, "price_return_6m": -0.22510823, "price_return_9m": -0.26938776, "price_return_12m": 0.12815126, "price_return_12m_ex1m": 0.20798319, "distance_from_52w_high": -0.35611511, "distance_from_52w_low": 0.08266129, "relative_strength": 0.02818768, "local_beta": -0.0017, "volatility_252d": 0.629146, "volatility_60d": 0.886345, "max_drawdown_12m": -0.40527578, "revenue_ttm": 10552196406, "gross_profit_ttm": 6507675586, "ebit_ttm": 2417603974, "ebitda_ttm": 3617791574, "net_income_ttm": -1189488348, "eps_diluted_ttm": -3.19068763, "operating_cash_flow_ttm": 1419919506, "capital_expenditure_ttm": 430391278, "fcf_ttm": 1850310784, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1686922358, "cash_and_equivalents": 1299000000, "total_current_assets": 5978000000, "total_current_liabilities": 4530000000, "net_ppe": null, "total_assets": 24498000000, "total_debt": 20775000000, "total_equity": -2059000000, "net_working_capital": 1049000000, "book_value_per_share": -5.52306867, "retained_earnings": -11090000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -16270000000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Healthcare", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 35, "quality_composite": 35, "momentum_composite": 34, "growth_composite": 34, "yield_composite": 34, "svqf_composite": 26, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 18, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 43, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:19.280680+00:00", "is_restated": false, "income_statement": { "revenue": 10445711808, "cost_of_revenue": 4084267212, "gross_profit": 6361444596, "ebit": 2223249591, "ebitda": 3452396275, "pretax_income": 373424530, "tax_provision": 251323866, "net_income": 159748368, "net_income_to_common": 159748368, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1322588698, "total_current_assets": 6145795183, "total_assets": 26318017834, "short_term_debt": 296459504, "long_term_debt": 20592000000, "total_debt": 20888459504, "total_liabilities": 25941703918, "total_equity": -552991803, "shares_outstanding": 375000000, "goodwill_and_intangibles": 15885038906 }, "cash_flow": { "operating_cash_flow": 1400000000, "capital_expenditure": 397000000, "free_cash_flow": 1797000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226340, "ticker_id": 442, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:19.280680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2223249591", "ebitda": "3452396275", "netIncome": "159748368", "grossProfit": "6361444596", "depreciation": "None", "totalRevenue": "10445711808", "costOfRevenue": "4084267212", "interestIncome": "1608000000", "incomeBeforeTax": "373424530", "interestExpense": "1642253931", "operatingIncome": "2223249591", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "251323866", "reportedCurrency": "USD", "netInterestIncome": "-1556000000", "nonInterestIncome": "None", "operatingExpenses": "4138195005", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "640010980", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4084267212", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1229146684", "sellingGeneralAndAdministrative": "3438000000", "netIncomeFromContinuingOperations": "120000000" }, "balance": { "goodwill": "11250488470", "inventory": "1626035464", "commonStock": "10496862457", "currentDebt": "None", "investments": "None", "totalAssets": "26318017834", "longTermDebt": "20592000000", "shortTermDebt": "296459504", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4634550436", "reportedCurrency": "USD", "retainedEarnings": "-9649407510", "totalLiabilities": "25941703918", "otherCurrentAssets": "850449489", "totalCurrentAssets": "6145795183", "currentLongTermDebt": "225000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2346721532", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20172222651", "currentAccountsPayable": "598908090", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2289000000", "shortLongTermDebtTotal": "21207335465", "totalShareholderEquity": "-552991803", "capitalLeaseObligations": "34000000", "otherCurrentLiabilities": "3277025433", "totalCurrentLiabilities": "4172393027", "otherNonCurrentLiabilities": "1047000000", "totalNonCurrentLiabilities": "21769310891", "cashAndShortTermInvestments": "1322588698", "commonStockSharesOutstanding": "375000000", "intangibleAssetsExcludingGoodwill": "4634550436", "cashAndCashEquivalentsAtCarryingValue": "1322588698", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "120000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-12210066", "operatingCashflow": "1400000000", "capitalExpenditures": "397000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-742000000", "cashflowFromInvestment": "-595000000", "stockBasedCompensation": "216000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1208000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10445711808, "cost_of_revenue": 4084267212, "gross_profit": 6361444596, "research_and_development": 640010980, "selling_general_admin": 3438000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2223249591, "depreciation_amortisation": 1229146684, "ebitda": 3452396275, "interest_expense": 1642253931, "interest_income": null, "other_non_operating": null, "pretax_income": 373424530, "tax_provision": 251323866, "effective_tax_rate": null, "net_income": 159748368, "net_income_continuing_ops": 120000000, "net_income_to_common": 159748368, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1322588698, "short_term_investments": null, "net_receivables": 2346721532, "inventory": 1626035464, "other_current_assets": null, "total_current_assets": 6145795183, "net_ppe": null, "goodwill": 11250488470, "intangible_assets": 4634550436, "goodwill_and_intangibles": 15885038906, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20172222651, "total_assets": 26318017834, "short_term_debt": 296459504, "accounts_payable": 598908090, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4172393027, "long_term_debt": 20592000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21769310891, "total_liabilities": 25941703918, "total_debt": 20888459504, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9649407510, "total_equity": -552991803, "shares_outstanding": 375000000, "operating_cash_flow": 1400000000, "stock_based_compensation": 216000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 397000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -595000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -742000000, "free_cash_flow": 1797000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2223249591", "ebitda": "3452396275", "netIncome": "159748368", "grossProfit": "6361444596", "depreciation": "None", "totalRevenue": "10445711808", "costOfRevenue": "4084267212", "interestIncome": "1608000000", "incomeBeforeTax": "373424530", "interestExpense": "1642253931", "operatingIncome": "2223249591", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "251323866", "reportedCurrency": "USD", "netInterestIncome": "-1556000000", "nonInterestIncome": "None", "operatingExpenses": "4138195005", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "640010980", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4084267212", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1229146684", "sellingGeneralAndAdministrative": "3438000000", "netIncomeFromContinuingOperations": "120000000" }, "balance": { "goodwill": "11250488470", "inventory": "1626035464", "commonStock": "10496862457", "currentDebt": "None", "investments": "None", "totalAssets": "26318017834", "longTermDebt": "20592000000", "shortTermDebt": "296459504", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4634550436", "reportedCurrency": "USD", "retainedEarnings": "-9649407510", "totalLiabilities": "25941703918", "otherCurrentAssets": "850449489", "totalCurrentAssets": "6145795183", "currentLongTermDebt": "225000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2346721532", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20172222651", "currentAccountsPayable": "598908090", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2289000000", "shortLongTermDebtTotal": "21207335465", "totalShareholderEquity": "-552991803", "capitalLeaseObligations": "34000000", "otherCurrentLiabilities": "3277025433", "totalCurrentLiabilities": "4172393027", "otherNonCurrentLiabilities": "1047000000", "totalNonCurrentLiabilities": "21769310891", "cashAndShortTermInvestments": "1322588698", "commonStockSharesOutstanding": "375000000", "intangibleAssetsExcludingGoodwill": "4634550436", "cashAndCashEquivalentsAtCarryingValue": "1322588698", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "120000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-12210066", "operatingCashflow": "1400000000", "capitalExpenditures": "397000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-742000000", "cashflowFromInvestment": "-595000000", "stockBasedCompensation": "216000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1208000000", "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": "2026-06-07T01:06:19.280680+00:00", "is_restated": false, "income_statement": { "revenue": 9625000000, "cost_of_revenue": 2782000000, "gross_profit": 6843000000, "ebit": 1867000000, "ebitda": 3134000000, "pretax_income": 167000000, "tax_provision": 239000000, "net_income": -46000000, "net_income_to_common": -46000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1181000000, "total_current_assets": 5774000000, "total_assets": 26523000000, "short_term_debt": 2732000000, "long_term_debt": 18942000000, "total_debt": 21674000000, "total_liabilities": 26845000000, "total_equity": -1279000000, "shares_outstanding": 368000000, "goodwill_and_intangibles": 16638000000 }, "cash_flow": { "operating_cash_flow": 1597000000, "capital_expenditure": 337000000, "free_cash_flow": 1934000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226345, "ticker_id": 442, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:19.280680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1867000000", "ebitda": "3134000000", "netIncome": "-46000000", "grossProfit": "6843000000", "depreciation": "None", "totalRevenue": "9625000000", "costOfRevenue": "2782000000", "interestIncome": "33000000", "incomeBeforeTax": "167000000", "interestExpense": "1388000000", "operatingIncome": "1546000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "239000000", "reportedCurrency": "USD", "netInterestIncome": "-1355000000", "nonInterestIncome": "None", "operatingExpenses": "5297000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "634000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2782000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1267000000", "sellingGeneralAndAdministrative": "2497000000", "netIncomeFromContinuingOperations": "-72000000" }, "balance": { "goodwill": "11087000000", "inventory": "1595000000", "commonStock": "10490000000", "currentDebt": "None", "investments": "None", "totalAssets": "26523000000", "longTermDebt": "18942000000", "shortTermDebt": "2732000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5551000000", "reportedCurrency": "USD", "retainedEarnings": "-9824000000", "totalLiabilities": "26845000000", "otherCurrentAssets": "858000000", "totalCurrentAssets": "5774000000", "currentLongTermDebt": "2674000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2140000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20749000000", "currentAccountsPayable": "656000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1991000000", "shortLongTermDebtTotal": "21826009726", "totalShareholderEquity": "-1279000000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "3301000000", "totalCurrentLiabilities": "6752000000", "otherNonCurrentLiabilities": "1023000000", "totalNonCurrentLiabilities": "20093000000", "cashAndShortTermInvestments": "1181000000", "commonStockSharesOutstanding": "368000000", "intangibleAssetsExcludingGoodwill": "5551000000", "cashAndCashEquivalentsAtCarryingValue": "1181000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-72000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-267000000", "operatingCashflow": "1597000000", "capitalExpenditures": "337000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-868000000", "cashflowFromInvestment": "-454000000", "stockBasedCompensation": "150000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1267000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9625000000, "cost_of_revenue": 2782000000, "gross_profit": 6843000000, "research_and_development": 634000000, "selling_general_admin": 2497000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1867000000, "depreciation_amortisation": 1267000000, "ebitda": 3134000000, "interest_expense": 1388000000, "interest_income": null, "other_non_operating": null, "pretax_income": 167000000, "tax_provision": 239000000, "effective_tax_rate": null, "net_income": -46000000, "net_income_continuing_ops": -72000000, "net_income_to_common": -46000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1181000000, "short_term_investments": null, "net_receivables": 2140000000, "inventory": 1595000000, "other_current_assets": null, "total_current_assets": 5774000000, "net_ppe": null, "goodwill": 11087000000, "intangible_assets": 5551000000, "goodwill_and_intangibles": 16638000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20749000000, "total_assets": 26523000000, "short_term_debt": 2732000000, "accounts_payable": 656000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6752000000, "long_term_debt": 18942000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 20093000000, "total_liabilities": 26845000000, "total_debt": 21674000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9824000000, "total_equity": -1279000000, "shares_outstanding": 368000000, "operating_cash_flow": 1597000000, "stock_based_compensation": 150000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 337000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -454000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -868000000, "free_cash_flow": 1934000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1867000000", "ebitda": "3134000000", "netIncome": "-46000000", "grossProfit": "6843000000", "depreciation": "None", "totalRevenue": "9625000000", "costOfRevenue": "2782000000", "interestIncome": "33000000", "incomeBeforeTax": "167000000", "interestExpense": "1388000000", "operatingIncome": "1546000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "239000000", "reportedCurrency": "USD", "netInterestIncome": "-1355000000", "nonInterestIncome": "None", "operatingExpenses": "5297000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "634000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2782000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1267000000", "sellingGeneralAndAdministrative": "2497000000", "netIncomeFromContinuingOperations": "-72000000" }, "balance": { "goodwill": "11087000000", "inventory": "1595000000", "commonStock": "10490000000", "currentDebt": "None", "investments": "None", "totalAssets": "26523000000", "longTermDebt": "18942000000", "shortTermDebt": "2732000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5551000000", "reportedCurrency": "USD", "retainedEarnings": "-9824000000", "totalLiabilities": "26845000000", "otherCurrentAssets": "858000000", "totalCurrentAssets": "5774000000", "currentLongTermDebt": "2674000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2140000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20749000000", "currentAccountsPayable": "656000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1991000000", "shortLongTermDebtTotal": "21826009726", "totalShareholderEquity": "-1279000000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "3301000000", "totalCurrentLiabilities": "6752000000", "otherNonCurrentLiabilities": "1023000000", "totalNonCurrentLiabilities": "20093000000", "cashAndShortTermInvestments": "1181000000", "commonStockSharesOutstanding": "368000000", "intangibleAssetsExcludingGoodwill": "5551000000", "cashAndCashEquivalentsAtCarryingValue": "1181000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-72000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-267000000", "operatingCashflow": "1597000000", "capitalExpenditures": "337000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-868000000", "cashflowFromInvestment": "-454000000", "stockBasedCompensation": "150000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1267000000", "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": "2026-06-07T01:06:19.280680+00:00", "is_restated": false, "income_statement": { "revenue": 8757000000, "cost_of_revenue": 2559000000, "gross_profit": 6198000000, "ebit": 1621000000, "ebitda": 2885000000, "pretax_income": -390000000, "tax_provision": 221000000, "net_income": -592000000, "net_income_to_common": -592000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 947000000, "total_current_assets": 5596000000, "total_assets": 27350000000, "short_term_debt": 450000000, "long_term_debt": 21938000000, "total_debt": 22388000000, "total_liabilities": 27432000000, "total_equity": -1022000000, "shares_outstanding": 364900000, "goodwill_and_intangibles": 17639000000 }, "cash_flow": { "operating_cash_flow": 1032000000, "capital_expenditure": 272000000, "free_cash_flow": 1304000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226350, "ticker_id": 442, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:19.280680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1621000000", "ebitda": "2885000000", "netIncome": "-592000000", "grossProfit": "6198000000", "depreciation": "None", "totalRevenue": "8757000000", "costOfRevenue": "2559000000", "interestIncome": "26000000", "incomeBeforeTax": "-390000000", "interestExpense": "1328000000", "operatingIncome": "963000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "221000000", "reportedCurrency": "USD", "netInterestIncome": "-1302000000", "nonInterestIncome": "None", "operatingExpenses": "5235000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "604000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2559000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1264000000", "sellingGeneralAndAdministrative": "2270000000", "netIncomeFromContinuingOperations": "-611000000" }, "balance": { "goodwill": "11183000000", "inventory": "1544000000", "commonStock": "10423000000", "currentDebt": "None", "investments": "None", "totalAssets": "27350000000", "longTermDebt": "21938000000", "shortTermDebt": "450000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6456000000", "reportedCurrency": "USD", "retainedEarnings": "-9778000000", "totalLiabilities": "27432000000", "otherCurrentAssets": "1107000000", "totalCurrentAssets": "5596000000", "currentLongTermDebt": "450000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1998000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21754000000", "currentAccountsPayable": "719000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1892000000", "shortLongTermDebtTotal": "22388000000", "totalShareholderEquity": "-1022000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3086000000", "totalCurrentLiabilities": "4302000000", "otherNonCurrentLiabilities": "1029000000", "totalNonCurrentLiabilities": "23130000000", "cashAndShortTermInvestments": "947000000", "commonStockSharesOutstanding": "364900000", "intangibleAssetsExcludingGoodwill": "6456000000", "cashAndCashEquivalentsAtCarryingValue": "947000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-611000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-322000000", "operatingCashflow": "1032000000", "capitalExpenditures": "272000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1475000000", "cashflowFromInvestment": "-2145000000", "stockBasedCompensation": "132000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1264000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8757000000, "cost_of_revenue": 2559000000, "gross_profit": 6198000000, "research_and_development": 604000000, "selling_general_admin": 2270000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1621000000, "depreciation_amortisation": 1264000000, "ebitda": 2885000000, "interest_expense": 1328000000, "interest_income": null, "other_non_operating": null, "pretax_income": -390000000, "tax_provision": 221000000, "effective_tax_rate": null, "net_income": -592000000, "net_income_continuing_ops": -611000000, "net_income_to_common": -592000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 947000000, "short_term_investments": null, "net_receivables": 1998000000, "inventory": 1544000000, "other_current_assets": null, "total_current_assets": 5596000000, "net_ppe": null, "goodwill": 11183000000, "intangible_assets": 6456000000, "goodwill_and_intangibles": 17639000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21754000000, "total_assets": 27350000000, "short_term_debt": 450000000, "accounts_payable": 719000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4302000000, "long_term_debt": 21938000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23130000000, "total_liabilities": 27432000000, "total_debt": 22388000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9778000000, "total_equity": -1022000000, "shares_outstanding": 364900000, "operating_cash_flow": 1032000000, "stock_based_compensation": 132000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 272000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2145000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1475000000, "free_cash_flow": 1304000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1621000000", "ebitda": "2885000000", "netIncome": "-592000000", "grossProfit": "6198000000", "depreciation": "None", "totalRevenue": "8757000000", "costOfRevenue": "2559000000", "interestIncome": "26000000", "incomeBeforeTax": "-390000000", "interestExpense": "1328000000", "operatingIncome": "963000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "221000000", "reportedCurrency": "USD", "netInterestIncome": "-1302000000", "nonInterestIncome": "None", "operatingExpenses": "5235000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "604000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2559000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1264000000", "sellingGeneralAndAdministrative": "2270000000", "netIncomeFromContinuingOperations": "-611000000" }, "balance": { "goodwill": "11183000000", "inventory": "1544000000", "commonStock": "10423000000", "currentDebt": "None", "investments": "None", "totalAssets": "27350000000", "longTermDebt": "21938000000", "shortTermDebt": "450000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6456000000", "reportedCurrency": "USD", "retainedEarnings": "-9778000000", "totalLiabilities": "27432000000", "otherCurrentAssets": "1107000000", "totalCurrentAssets": "5596000000", "currentLongTermDebt": "450000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1998000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21754000000", "currentAccountsPayable": "719000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1892000000", "shortLongTermDebtTotal": "22388000000", "totalShareholderEquity": "-1022000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3086000000", "totalCurrentLiabilities": "4302000000", "otherNonCurrentLiabilities": "1029000000", "totalNonCurrentLiabilities": "23130000000", "cashAndShortTermInvestments": "947000000", "commonStockSharesOutstanding": "364900000", "intangibleAssetsExcludingGoodwill": "6456000000", "cashAndCashEquivalentsAtCarryingValue": "947000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-611000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-322000000", "operatingCashflow": "1032000000", "capitalExpenditures": "272000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1475000000", "cashflowFromInvestment": "-2145000000", "stockBasedCompensation": "132000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1264000000", "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": "2026-06-07T01:06:19.280680+00:00", "is_restated": false, "income_statement": { "revenue": 8124000000, "cost_of_revenue": 2364000000, "gross_profit": 5760000000, "ebit": 1484000000, "ebitda": 2878000000, "pretax_income": -129000000, "tax_provision": 83000000, "net_income": -225000000, "net_income_to_common": -225000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 564000000, "total_current_assets": 4247000000, "total_assets": 25686000000, "short_term_debt": 432000000, "long_term_debt": 20334000000, "total_debt": 20766000000, "total_liabilities": 25426000000, "total_equity": -692000000, "shares_outstanding": 362000000, "goodwill_and_intangibles": 17347000000 }, "cash_flow": { "operating_cash_flow": -728000000, "capital_expenditure": 268000000, "free_cash_flow": -460000000, "dividends_paid": 31000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226355, "ticker_id": 442, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:19.280680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1484000000", "ebitda": "2878000000", "netIncome": "-225000000", "grossProfit": "5760000000", "depreciation": "None", "totalRevenue": "8124000000", "costOfRevenue": "2364000000", "interestIncome": "14000000", "incomeBeforeTax": "-129000000", "interestExpense": "1464000000", "operatingIncome": "454000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "83000000", "reportedCurrency": "USD", "netInterestIncome": "-1450000000", "nonInterestIncome": "None", "operatingExpenses": "5306000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "530000000", "otherNonOperatingIncome": "881000000", "costofGoodsAndServicesSold": "2364000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1394000000", "sellingGeneralAndAdministrative": "2013000000", "netIncomeFromContinuingOperations": "-212000000" }, "balance": { "goodwill": "11547000000", "inventory": "1090000000", "commonStock": "10391000000", "currentDebt": "None", "investments": "None", "totalAssets": "25686000000", "longTermDebt": "20334000000", "shortTermDebt": "432000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "5800000000", "reportedCurrency": "USD", "retainedEarnings": "-9186000000", "totalLiabilities": "25426000000", "otherCurrentAssets": "803000000", "totalCurrentAssets": "4247000000", "currentLongTermDebt": "432000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1790000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21439000000", "currentAccountsPayable": "521000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1821000000", "shortLongTermDebtTotal": "20766000000", "totalShareholderEquity": "-692000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2958000000", "totalCurrentLiabilities": "3941000000", "otherNonCurrentLiabilities": "949000000", "totalNonCurrentLiabilities": "21485000000", "cashAndShortTermInvestments": "564000000", "commonStockSharesOutstanding": "362000000", "intangibleAssetsExcludingGoodwill": "5800000000", "cashAndCashEquivalentsAtCarryingValue": "564000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-212000000", "profitLoss": "None", "dividendPayout": "31000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-198000000", "operatingCashflow": "-728000000", "capitalExpenditures": "268000000", "changeInReceivables": "-57000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-474000000", "cashflowFromInvestment": "-303000000", "stockBasedCompensation": "126000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1505000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1394000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8124000000, "cost_of_revenue": 2364000000, "gross_profit": 5760000000, "research_and_development": 530000000, "selling_general_admin": 2013000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1484000000, "depreciation_amortisation": 1394000000, "ebitda": 2878000000, "interest_expense": 1464000000, "interest_income": null, "other_non_operating": null, "pretax_income": -129000000, "tax_provision": 83000000, "effective_tax_rate": null, "net_income": -225000000, "net_income_continuing_ops": -212000000, "net_income_to_common": -225000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 564000000, "short_term_investments": null, "net_receivables": 1790000000, "inventory": 1090000000, "other_current_assets": null, "total_current_assets": 4247000000, "net_ppe": null, "goodwill": 11547000000, "intangible_assets": 5800000000, "goodwill_and_intangibles": 17347000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21439000000, "total_assets": 25686000000, "short_term_debt": 432000000, "accounts_payable": 521000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3941000000, "long_term_debt": 20334000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21485000000, "total_liabilities": 25426000000, "total_debt": 20766000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9186000000, "total_equity": -692000000, "shares_outstanding": 362000000, "operating_cash_flow": -728000000, "stock_based_compensation": 126000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 268000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -303000000, "dividends_paid": 31000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -474000000, "free_cash_flow": -460000000, "net_change_in_cash": -1505000000 }, "raw_data": { "income": { "ebit": "1484000000", "ebitda": "2878000000", "netIncome": "-225000000", "grossProfit": "5760000000", "depreciation": "None", "totalRevenue": "8124000000", "costOfRevenue": "2364000000", "interestIncome": "14000000", "incomeBeforeTax": "-129000000", "interestExpense": "1464000000", "operatingIncome": "454000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "83000000", "reportedCurrency": "USD", "netInterestIncome": "-1450000000", "nonInterestIncome": "None", "operatingExpenses": "5306000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "530000000", "otherNonOperatingIncome": "881000000", "costofGoodsAndServicesSold": "2364000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1394000000", "sellingGeneralAndAdministrative": "2013000000", "netIncomeFromContinuingOperations": "-212000000" }, "balance": { "goodwill": "11547000000", "inventory": "1090000000", "commonStock": "10391000000", "currentDebt": "None", "investments": "None", "totalAssets": "25686000000", "longTermDebt": "20334000000", "shortTermDebt": "432000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "5800000000", "reportedCurrency": "USD", "retainedEarnings": "-9186000000", "totalLiabilities": "25426000000", "otherCurrentAssets": "803000000", "totalCurrentAssets": "4247000000", "currentLongTermDebt": "432000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1790000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21439000000", "currentAccountsPayable": "521000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1821000000", "shortLongTermDebtTotal": "20766000000", "totalShareholderEquity": "-692000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2958000000", "totalCurrentLiabilities": "3941000000", "otherNonCurrentLiabilities": "949000000", "totalNonCurrentLiabilities": "21485000000", "cashAndShortTermInvestments": "564000000", "commonStockSharesOutstanding": "362000000", "intangibleAssetsExcludingGoodwill": "5800000000", "cashAndCashEquivalentsAtCarryingValue": "564000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-212000000", "profitLoss": "None", "dividendPayout": "31000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-198000000", "operatingCashflow": "-728000000", "capitalExpenditures": "268000000", "changeInReceivables": "-57000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-474000000", "cashflowFromInvestment": "-303000000", "stockBasedCompensation": "126000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1505000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1394000000", "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": "2026-06-07T01:06:19.280680+00:00", "is_restated": false, "income_statement": { "revenue": 8434000000, "cost_of_revenue": 2394000000, "gross_profit": 6040000000, "ebit": 1708000000, "ebitda": 3260000000, "pretax_income": -1024000000, "tax_provision": -87000000, "net_income": -948000000, "net_income_to_common": -948000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 582000000, "total_current_assets": 5607000000, "total_assets": 29202000000, "short_term_debt": 49932319, "long_term_debt": 22654000000, "total_debt": 22703932319, "total_liabilities": 29236000000, "total_equity": -34000000, "shares_outstanding": 358900000, "goodwill_and_intangibles": 19405000000 }, "cash_flow": { "operating_cash_flow": 1426000000, "capital_expenditure": 283000000, "free_cash_flow": 1709000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226360, "ticker_id": 442, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:19.280680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1708000000", "ebitda": "3260000000", "netIncome": "-948000000", "grossProfit": "6040000000", "depreciation": "None", "totalRevenue": "8434000000", "costOfRevenue": "2394000000", "interestIncome": "7000000", "incomeBeforeTax": "-1024000000", "interestExpense": "1426000000", "operatingIncome": "450000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-87000000", "reportedCurrency": "USD", "netInterestIncome": "-1419000000", "nonInterestIncome": "None", "operatingExpenses": "5590000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "473000000", "otherNonOperatingIncome": "-48000000", "costofGoodsAndServicesSold": "2394000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1552000000", "sellingGeneralAndAdministrative": "1977000000", "netIncomeFromContinuingOperations": "-937000000" }, "balance": { "goodwill": "12457000000", "inventory": "993000000", "commonStock": "10317000000", "currentDebt": "None", "investments": "None", "totalAssets": "29202000000", "longTermDebt": "22654000000", "shortTermDebt": "49932319", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "6948000000", "reportedCurrency": "USD", "retainedEarnings": "-8961000000", "totalLiabilities": "29236000000", "otherCurrentAssets": "720000000", "totalCurrentAssets": "5607000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1775000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23595000000", "currentAccountsPayable": "407000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1598000000", "shortLongTermDebtTotal": "22703932319", "totalShareholderEquity": "-34000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4791000000", "totalCurrentLiabilities": "5198000000", "otherNonCurrentLiabilities": "855000000", "totalNonCurrentLiabilities": "24038000000", "cashAndShortTermInvestments": "582000000", "commonStockSharesOutstanding": "358900000", "intangibleAssetsExcludingGoodwill": "6948000000", "cashAndCashEquivalentsAtCarryingValue": "582000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-937000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-16000000", "operatingCashflow": "1426000000", "capitalExpenditures": "283000000", "changeInReceivables": "-229000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1513000000", "cashflowFromInvestment": "409000000", "stockBasedCompensation": "128000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "322000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1552000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8434000000, "cost_of_revenue": 2394000000, "gross_profit": 6040000000, "research_and_development": 473000000, "selling_general_admin": 1977000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1708000000, "depreciation_amortisation": 1552000000, "ebitda": 3260000000, "interest_expense": 1426000000, "interest_income": null, "other_non_operating": null, "pretax_income": -1024000000, "tax_provision": -87000000, "effective_tax_rate": null, "net_income": -948000000, "net_income_continuing_ops": -937000000, "net_income_to_common": -948000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 582000000, "short_term_investments": null, "net_receivables": 1775000000, "inventory": 993000000, "other_current_assets": null, "total_current_assets": 5607000000, "net_ppe": null, "goodwill": 12457000000, "intangible_assets": 6948000000, "goodwill_and_intangibles": 19405000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23595000000, "total_assets": 29202000000, "short_term_debt": 49932319, "accounts_payable": 407000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5198000000, "long_term_debt": 22654000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 24038000000, "total_liabilities": 29236000000, "total_debt": 22703932319, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8961000000, "total_equity": -34000000, "shares_outstanding": 358900000, "operating_cash_flow": 1426000000, "stock_based_compensation": 128000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 283000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 409000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1513000000, "free_cash_flow": 1709000000, "net_change_in_cash": 322000000 }, "raw_data": { "income": { "ebit": "1708000000", "ebitda": "3260000000", "netIncome": "-948000000", "grossProfit": "6040000000", "depreciation": "None", "totalRevenue": "8434000000", "costOfRevenue": "2394000000", "interestIncome": "7000000", "incomeBeforeTax": "-1024000000", "interestExpense": "1426000000", "operatingIncome": "450000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-87000000", "reportedCurrency": "USD", "netInterestIncome": "-1419000000", "nonInterestIncome": "None", "operatingExpenses": "5590000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "473000000", "otherNonOperatingIncome": "-48000000", "costofGoodsAndServicesSold": "2394000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1552000000", "sellingGeneralAndAdministrative": "1977000000", "netIncomeFromContinuingOperations": "-937000000" }, "balance": { "goodwill": "12457000000", "inventory": "993000000", "commonStock": "10317000000", "currentDebt": "None", "investments": "None", "totalAssets": "29202000000", "longTermDebt": "22654000000", "shortTermDebt": "49932319", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "6948000000", "reportedCurrency": "USD", "retainedEarnings": "-8961000000", "totalLiabilities": "29236000000", "otherCurrentAssets": "720000000", "totalCurrentAssets": "5607000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1775000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23595000000", "currentAccountsPayable": "407000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1598000000", "shortLongTermDebtTotal": "22703932319", "totalShareholderEquity": "-34000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4791000000", "totalCurrentLiabilities": "5198000000", "otherNonCurrentLiabilities": "855000000", "totalNonCurrentLiabilities": "24038000000", "cashAndShortTermInvestments": "582000000", "commonStockSharesOutstanding": "358900000", "intangibleAssetsExcludingGoodwill": "6948000000", "cashAndCashEquivalentsAtCarryingValue": "582000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-937000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-16000000", "operatingCashflow": "1426000000", "capitalExpenditures": "283000000", "changeInReceivables": "-229000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1513000000", "cashflowFromInvestment": "409000000", "stockBasedCompensation": "128000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "322000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1552000000", "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": "2026-06-07T01:06:19.280680+00:00", "is_restated": false, "income_statement": { "revenue": 8027000000, "cost_of_revenue": 2249000000, "gross_profit": 5778000000, "ebit": 1313000000, "ebitda": 3138000000, "pretax_income": -934000000, "tax_provision": -375000000, "net_income": -559000000, "net_income_to_common": -559000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 605000000, "total_current_assets": 5342000000, "total_assets": 31199000000, "short_term_debt": 52000000, "long_term_debt": 23925000000, "total_debt": 23977000000, "total_liabilities": 30594000000, "total_equity": 605000000, "shares_outstanding": 355000000, "goodwill_and_intangibles": 21489000000 }, "cash_flow": { "operating_cash_flow": 1111000000, "capital_expenditure": 309000000, "free_cash_flow": 1420000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226365, "ticker_id": 442, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:19.280680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1313000000", "ebitda": "3138000000", "netIncome": "-559000000", "grossProfit": "5778000000", "depreciation": "None", "totalRevenue": "8027000000", "costOfRevenue": "2249000000", "interestIncome": "1551000000", "incomeBeforeTax": "-934000000", "interestExpense": "1534000000", "operatingIncome": "676000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-375000000", "reportedCurrency": "USD", "netInterestIncome": "-1521000000", "nonInterestIncome": "None", "operatingExpenses": "5102000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "485000000", "otherNonOperatingIncome": "-76000000", "costofGoodsAndServicesSold": "2249000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1825000000", "sellingGeneralAndAdministrative": "1916000000", "netIncomeFromContinuingOperations": "-559000000" }, "balance": { "goodwill": "13044000000", "inventory": "1094000000", "commonStock": "10227000000", "currentDebt": "None", "investments": "None", "totalAssets": "31199000000", "longTermDebt": "23925000000", "shortTermDebt": "52000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "8445000000", "reportedCurrency": "USD", "retainedEarnings": "-8013000000", "totalLiabilities": "30594000000", "otherCurrentAssets": "855000000", "totalCurrentAssets": "5342000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1577000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25857000000", "currentAccountsPayable": "337000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1567000000", "shortLongTermDebtTotal": "23977000000", "totalShareholderEquity": "605000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4576000000", "totalCurrentLiabilities": "4913000000", "otherNonCurrentLiabilities": "1228000000", "totalNonCurrentLiabilities": "25681000000", "cashAndShortTermInvestments": "605000000", "commonStockSharesOutstanding": "355000000", "intangibleAssetsExcludingGoodwill": "8445000000", "cashAndCashEquivalentsAtCarryingValue": "605000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-559000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-77000000", "operatingCashflow": "1111000000", "capitalExpenditures": "309000000", "changeInReceivables": "170000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2294000000", "cashflowFromInvestment": "-261000000", "stockBasedCompensation": "105000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1444000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1825000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8027000000, "cost_of_revenue": 2249000000, "gross_profit": 5778000000, "research_and_development": 485000000, "selling_general_admin": 1916000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1313000000, "depreciation_amortisation": 1825000000, "ebitda": 3138000000, "interest_expense": 1534000000, "interest_income": null, "other_non_operating": null, "pretax_income": -934000000, "tax_provision": -375000000, "effective_tax_rate": null, "net_income": -559000000, "net_income_continuing_ops": -559000000, "net_income_to_common": -559000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 605000000, "short_term_investments": null, "net_receivables": 1577000000, "inventory": 1094000000, "other_current_assets": null, "total_current_assets": 5342000000, "net_ppe": null, "goodwill": 13044000000, "intangible_assets": 8445000000, "goodwill_and_intangibles": 21489000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 25857000000, "total_assets": 31199000000, "short_term_debt": 52000000, "accounts_payable": 337000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4913000000, "long_term_debt": 23925000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 25681000000, "total_liabilities": 30594000000, "total_debt": 23977000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8013000000, "total_equity": 605000000, "shares_outstanding": 355000000, "operating_cash_flow": 1111000000, "stock_based_compensation": 105000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 309000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -261000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2294000000, "free_cash_flow": 1420000000, "net_change_in_cash": -1444000000 }, "raw_data": { "income": { "ebit": "1313000000", "ebitda": "3138000000", "netIncome": "-559000000", "grossProfit": "5778000000", "depreciation": "None", "totalRevenue": "8027000000", "costOfRevenue": "2249000000", "interestIncome": "1551000000", "incomeBeforeTax": "-934000000", "interestExpense": "1534000000", "operatingIncome": "676000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-375000000", "reportedCurrency": "USD", "netInterestIncome": "-1521000000", "nonInterestIncome": "None", "operatingExpenses": "5102000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "485000000", "otherNonOperatingIncome": "-76000000", "costofGoodsAndServicesSold": "2249000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1825000000", "sellingGeneralAndAdministrative": "1916000000", "netIncomeFromContinuingOperations": "-559000000" }, "balance": { "goodwill": "13044000000", "inventory": "1094000000", "commonStock": "10227000000", "currentDebt": "None", "investments": "None", "totalAssets": "31199000000", "longTermDebt": "23925000000", "shortTermDebt": "52000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "8445000000", "reportedCurrency": "USD", "retainedEarnings": "-8013000000", "totalLiabilities": "30594000000", "otherCurrentAssets": "855000000", "totalCurrentAssets": "5342000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1577000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25857000000", "currentAccountsPayable": "337000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1567000000", "shortLongTermDebtTotal": "23977000000", "totalShareholderEquity": "605000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4576000000", "totalCurrentLiabilities": "4913000000", "otherNonCurrentLiabilities": "1228000000", "totalNonCurrentLiabilities": "25681000000", "cashAndShortTermInvestments": "605000000", "commonStockSharesOutstanding": "355000000", "intangibleAssetsExcludingGoodwill": "8445000000", "cashAndCashEquivalentsAtCarryingValue": "605000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-559000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-77000000", "operatingCashflow": "1111000000", "capitalExpenditures": "309000000", "changeInReceivables": "170000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2294000000", "cashflowFromInvestment": "-261000000", "stockBasedCompensation": "105000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1444000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1825000000", "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": "2026-06-07T01:06:19.280680+00:00", "is_restated": false, "income_statement": { "revenue": 8601000000, "cost_of_revenue": 2350000000, "gross_profit": 6251000000, "ebit": 1342000000, "ebitda": 3417000000, "pretax_income": -1837000000, "tax_provision": -54000000, "net_income": -1783000000, "net_income_to_common": -1783000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3243000000, "total_current_assets": 6969000000, "total_assets": 33863000000, "short_term_debt": 1234000000, "long_term_debt": 24661000000, "total_debt": 25895000000, "total_liabilities": 32727000000, "total_equity": 1063000000, "shares_outstanding": 352100000, "goodwill_and_intangibles": 23327000000 }, "cash_flow": { "operating_cash_flow": 1501000000, "capital_expenditure": 278000000, "free_cash_flow": 1779000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226370, "ticker_id": 442, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:19.280680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1342000000", "ebitda": "3417000000", "netIncome": "-1783000000", "grossProfit": "6251000000", "depreciation": "None", "totalRevenue": "8601000000", "costOfRevenue": "2350000000", "interestIncome": "12000000", "incomeBeforeTax": "-1837000000", "interestExpense": "1612000000", "operatingIncome": "-203000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-54000000", "reportedCurrency": "USD", "netInterestIncome": "-1600000000", "nonInterestIncome": "None", "operatingExpenses": "6454000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "516000000", "otherNonOperatingIncome": "-22000000", "costofGoodsAndServicesSold": "2350000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2075000000", "sellingGeneralAndAdministrative": "2010000000", "netIncomeFromContinuingOperations": "-1783000000" }, "balance": { "goodwill": "13126000000", "inventory": "1107000000", "commonStock": "10172000000", "currentDebt": "None", "investments": "None", "totalAssets": "33863000000", "longTermDebt": "24661000000", "shortTermDebt": "1234000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "10201000000", "reportedCurrency": "USD", "retainedEarnings": "-7452000000", "totalLiabilities": "32727000000", "otherCurrentAssets": "780000000", "totalCurrentAssets": "6969000000", "currentLongTermDebt": "1234000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1839000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26894000000", "currentAccountsPayable": "503000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1466000000", "shortLongTermDebtTotal": "25895000000", "totalShareholderEquity": "1063000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4315000000", "totalCurrentLiabilities": "6248000000", "otherNonCurrentLiabilities": "1113000000", "totalNonCurrentLiabilities": "26479000000", "cashAndShortTermInvestments": "3243000000", "commonStockSharesOutstanding": "352100000", "intangibleAssetsExcludingGoodwill": "10201000000", "cashAndCashEquivalentsAtCarryingValue": "3243000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1783000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-209000000", "operatingCashflow": "1501000000", "capitalExpenditures": "278000000", "changeInReceivables": "39000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1443000000", "cashflowFromInvestment": "-419000000", "stockBasedCompensation": "102000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2525000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2075000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8601000000, "cost_of_revenue": 2350000000, "gross_profit": 6251000000, "research_and_development": 516000000, "selling_general_admin": 2010000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1342000000, "depreciation_amortisation": 2075000000, "ebitda": 3417000000, "interest_expense": 1612000000, "interest_income": null, "other_non_operating": null, "pretax_income": -1837000000, "tax_provision": -54000000, "effective_tax_rate": null, "net_income": -1783000000, "net_income_continuing_ops": -1783000000, "net_income_to_common": -1783000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3243000000, "short_term_investments": null, "net_receivables": 1839000000, "inventory": 1107000000, "other_current_assets": null, "total_current_assets": 6969000000, "net_ppe": null, "goodwill": 13126000000, "intangible_assets": 10201000000, "goodwill_and_intangibles": 23327000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26894000000, "total_assets": 33863000000, "short_term_debt": 1234000000, "accounts_payable": 503000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6248000000, "long_term_debt": 24661000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 26479000000, "total_liabilities": 32727000000, "total_debt": 25895000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7452000000, "total_equity": 1063000000, "shares_outstanding": 352100000, "operating_cash_flow": 1501000000, "stock_based_compensation": 102000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 278000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -419000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1443000000, "free_cash_flow": 1779000000, "net_change_in_cash": 2525000000 }, "raw_data": { "income": { "ebit": "1342000000", "ebitda": "3417000000", "netIncome": "-1783000000", "grossProfit": "6251000000", "depreciation": "None", "totalRevenue": "8601000000", "costOfRevenue": "2350000000", "interestIncome": "12000000", "incomeBeforeTax": "-1837000000", "interestExpense": "1612000000", "operatingIncome": "-203000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-54000000", "reportedCurrency": "USD", "netInterestIncome": "-1600000000", "nonInterestIncome": "None", "operatingExpenses": "6454000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "516000000", "otherNonOperatingIncome": "-22000000", "costofGoodsAndServicesSold": "2350000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2075000000", "sellingGeneralAndAdministrative": "2010000000", "netIncomeFromContinuingOperations": "-1783000000" }, "balance": { "goodwill": "13126000000", "inventory": "1107000000", "commonStock": "10172000000", "currentDebt": "None", "investments": "None", "totalAssets": "33863000000", "longTermDebt": "24661000000", "shortTermDebt": "1234000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "10201000000", "reportedCurrency": "USD", "retainedEarnings": "-7452000000", "totalLiabilities": "32727000000", "otherCurrentAssets": "780000000", "totalCurrentAssets": "6969000000", "currentLongTermDebt": "1234000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1839000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26894000000", "currentAccountsPayable": "503000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1466000000", "shortLongTermDebtTotal": "25895000000", "totalShareholderEquity": "1063000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4315000000", "totalCurrentLiabilities": "6248000000", "otherNonCurrentLiabilities": "1113000000", "totalNonCurrentLiabilities": "26479000000", "cashAndShortTermInvestments": "3243000000", "commonStockSharesOutstanding": "352100000", "intangibleAssetsExcludingGoodwill": "10201000000", "cashAndCashEquivalentsAtCarryingValue": "3243000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1783000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-209000000", "operatingCashflow": "1501000000", "capitalExpenditures": "278000000", "changeInReceivables": "39000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1443000000", "cashflowFromInvestment": "-419000000", "stockBasedCompensation": "102000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2525000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2075000000", "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": "2026-06-07T01:06:19.280680+00:00", "is_restated": false, "income_statement": { "revenue": 8380000000, "cost_of_revenue": 2351000000, "gross_profit": 6029000000, "ebit": 500000000, "ebitda": 3319000000, "pretax_income": -4154000000, "tax_provision": -10000000, "net_income": -4148000000, "net_income_to_common": -4148000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 721000000, "total_current_assets": 723000000, "total_assets": 27447000000, "short_term_debt": 228000000, "long_term_debt": 24077000000, "total_debt": 24305000000, "total_liabilities": 29677000000, "total_equity": 2733000000, "shares_outstanding": 349871102, "goodwill_and_intangibles": 25143000000 }, "cash_flow": { "operating_cash_flow": 1501000000, "capital_expenditure": 235000000, "free_cash_flow": 1736000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226375, "ticker_id": 442, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:19.280680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "500000000", "ebitda": "3319000000", "netIncome": "-4148000000", "grossProfit": "6029000000", "depreciation": "None", "totalRevenue": "8380000000", "costOfRevenue": "2351000000", "interestIncome": "11000000", "incomeBeforeTax": "-4154000000", "interestExpense": "1685000000", "operatingIncome": "-2384000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-10000000", "reportedCurrency": "USD", "netInterestIncome": "-1674000000", "nonInterestIncome": "None", "operatingExpenses": "8413000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "442000000", "otherNonOperatingIncome": "-85000000", "costofGoodsAndServicesSold": "2351000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2819000000", "sellingGeneralAndAdministrative": "1992000000", "netIncomeFromContinuingOperations": "-4144000000" }, "balance": { "goodwill": "13142000000", "inventory": "934000000", "commonStock": "10121000000", "currentDebt": "None", "investments": "None", "totalAssets": "27447000000", "longTermDebt": "24077000000", "shortTermDebt": "228000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "12001000000", "reportedCurrency": "USD", "retainedEarnings": "-5664000000", "totalLiabilities": "29677000000", "otherCurrentAssets": "691000000", "totalCurrentAssets": "723000000", "currentLongTermDebt": "228000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1865000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28281000000", "currentAccountsPayable": "411000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1353000000", "shortLongTermDebtTotal": "24305000000", "totalShareholderEquity": "2733000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3030000000", "totalCurrentLiabilities": "3836000000", "otherNonCurrentLiabilities": "879000000", "totalNonCurrentLiabilities": "25841000000", "cashAndShortTermInvestments": "721000000", "commonStockSharesOutstanding": "349871102", "intangibleAssetsExcludingGoodwill": "12001000000", "cashAndCashEquivalentsAtCarryingValue": "721000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4144000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-5000000", "operatingCashflow": "1501000000", "capitalExpenditures": "235000000", "changeInReceivables": "216000000", "changeInExchangeRate": "-26000000", "cashflowFromFinancing": "-1353000000", "cashflowFromInvestment": "-196000000", "stockBasedCompensation": "87000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-74000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2819000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8380000000, "cost_of_revenue": 2351000000, "gross_profit": 6029000000, "research_and_development": 442000000, "selling_general_admin": 1992000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 500000000, "depreciation_amortisation": 2819000000, "ebitda": 3319000000, "interest_expense": 1685000000, "interest_income": null, "other_non_operating": null, "pretax_income": -4154000000, "tax_provision": -10000000, "effective_tax_rate": null, "net_income": -4148000000, "net_income_continuing_ops": -4144000000, "net_income_to_common": -4148000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 721000000, "short_term_investments": null, "net_receivables": 1865000000, "inventory": 934000000, "other_current_assets": null, "total_current_assets": 723000000, "net_ppe": null, "goodwill": 13142000000, "intangible_assets": 12001000000, "goodwill_and_intangibles": 25143000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 28281000000, "total_assets": 27447000000, "short_term_debt": 228000000, "accounts_payable": 411000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3836000000, "long_term_debt": 24077000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 25841000000, "total_liabilities": 29677000000, "total_debt": 24305000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5664000000, "total_equity": 2733000000, "shares_outstanding": 349871102, "operating_cash_flow": 1501000000, "stock_based_compensation": 87000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 235000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -196000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1353000000, "free_cash_flow": 1736000000, "net_change_in_cash": -74000000 }, "raw_data": { "income": { "ebit": "500000000", "ebitda": "3319000000", "netIncome": "-4148000000", "grossProfit": "6029000000", "depreciation": "None", "totalRevenue": "8380000000", "costOfRevenue": "2351000000", "interestIncome": "11000000", "incomeBeforeTax": "-4154000000", "interestExpense": "1685000000", "operatingIncome": "-2384000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-10000000", "reportedCurrency": "USD", "netInterestIncome": "-1674000000", "nonInterestIncome": "None", "operatingExpenses": "8413000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "442000000", "otherNonOperatingIncome": "-85000000", "costofGoodsAndServicesSold": "2351000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2819000000", "sellingGeneralAndAdministrative": "1992000000", "netIncomeFromContinuingOperations": "-4144000000" }, "balance": { "goodwill": "13142000000", "inventory": "934000000", "commonStock": "10121000000", "currentDebt": "None", "investments": "None", "totalAssets": "27447000000", "longTermDebt": "24077000000", "shortTermDebt": "228000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "12001000000", "reportedCurrency": "USD", "retainedEarnings": "-5664000000", "totalLiabilities": "29677000000", "otherCurrentAssets": "691000000", "totalCurrentAssets": "723000000", "currentLongTermDebt": "228000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1865000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28281000000", "currentAccountsPayable": "411000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1353000000", "shortLongTermDebtTotal": "24305000000", "totalShareholderEquity": "2733000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3030000000", "totalCurrentLiabilities": "3836000000", "otherNonCurrentLiabilities": "879000000", "totalNonCurrentLiabilities": "25841000000", "cashAndShortTermInvestments": "721000000", "commonStockSharesOutstanding": "349871102", "intangibleAssetsExcludingGoodwill": "12001000000", "cashAndCashEquivalentsAtCarryingValue": "721000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4144000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-5000000", "operatingCashflow": "1501000000", "capitalExpenditures": "235000000", "changeInReceivables": "216000000", "changeInExchangeRate": "-26000000", "cashflowFromFinancing": "-1353000000", "cashflowFromInvestment": "-196000000", "stockBasedCompensation": "87000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-74000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2819000000", "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": "2026-06-07T01:06:19.280680+00:00", "is_restated": false, "income_statement": { "revenue": 2489038232, "cost_of_revenue": 965439156, "gross_profit": 1523599076, "ebit": 513783248, "ebitda": 804696987, "pretax_income": -1335244757, "tax_provision": 75933416, "net_income": -1403288987, "net_income_to_common": -1403288987, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1299000000, "total_current_assets": 5978000000, "total_assets": 24498000000, "short_term_debt": 900000000, "long_term_debt": 19875000000, "total_debt": 20775000000, "total_liabilities": 25580000000, "total_equity": -2059000000, "shares_outstanding": 372800000, "goodwill_and_intangibles": 14211000000 }, "cash_flow": { "operating_cash_flow": 230000000, "capital_expenditure": 147000000, "free_cash_flow": 377000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226338, "ticker_id": 442, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:19.280680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "513783248", "ebitda": "804696987", "netIncome": "-1403288987", "grossProfit": "1523599076", "depreciation": "None", "totalRevenue": "2489038232", "costOfRevenue": "965439156", "interestIncome": "10000000", "incomeBeforeTax": "-1335244757", "interestExpense": "396431604", "operatingIncome": "513783248", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "75933416", "reportedCurrency": "USD", "netInterestIncome": "-392000000", "nonInterestIncome": "None", "operatingExpenses": "1009815828", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "160742167", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "965439156", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "290913739", "sellingGeneralAndAdministrative": "861000000", "netIncomeFromContinuingOperations": "-1431000000" }, "balance": { "goodwill": "9807000000", "inventory": "1601000000", "commonStock": "10542000000", "currentDebt": "None", "investments": "None", "totalAssets": "24498000000", "longTermDebt": "19875000000", "shortTermDebt": "900000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "4404000000", "reportedCurrency": "USD", "retainedEarnings": "-11090000000", "totalLiabilities": "25580000000", "otherCurrentAssets": "887000000", "totalCurrentAssets": "5978000000", "currentLongTermDebt": "889000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2191000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18520000000", "currentAccountsPayable": "593000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20795000000", "totalShareholderEquity": "-2059000000", "capitalLeaseObligations": "31000000", "otherCurrentLiabilities": "3037000000", "totalCurrentLiabilities": "4530000000", "otherNonCurrentLiabilities": "976000000", "totalNonCurrentLiabilities": "21050000000", "cashAndShortTermInvestments": "1299000000", "commonStockSharesOutstanding": "372800000", "intangibleAssetsExcludingGoodwill": "4404000000", "cashAndCashEquivalentsAtCarryingValue": "1299000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1431000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-14000000", "operatingCashflow": "230000000", "capitalExpenditures": "147000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100000000", "cashflowFromInvestment": "-139000000", "stockBasedCompensation": "52000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "295000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2489038232, "cost_of_revenue": 965439156, "gross_profit": 1523599076, "research_and_development": 160742167, "selling_general_admin": 861000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 513783248, "depreciation_amortisation": 290913739, "ebitda": 804696987, "interest_expense": 396431604, "interest_income": null, "other_non_operating": null, "pretax_income": -1335244757, "tax_provision": 75933416, "effective_tax_rate": null, "net_income": -1403288987, "net_income_continuing_ops": -1431000000, "net_income_to_common": -1403288987, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1299000000, "short_term_investments": null, "net_receivables": 2191000000, "inventory": 1601000000, "other_current_assets": null, "total_current_assets": 5978000000, "net_ppe": null, "goodwill": 9807000000, "intangible_assets": 4404000000, "goodwill_and_intangibles": 14211000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18520000000, "total_assets": 24498000000, "short_term_debt": 900000000, "accounts_payable": 593000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4530000000, "long_term_debt": 19875000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21050000000, "total_liabilities": 25580000000, "total_debt": 20775000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -11090000000, "total_equity": -2059000000, "shares_outstanding": 372800000, "operating_cash_flow": 230000000, "stock_based_compensation": 52000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 147000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -139000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -100000000, "free_cash_flow": 377000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "513783248", "ebitda": "804696987", "netIncome": "-1403288987", "grossProfit": "1523599076", "depreciation": "None", "totalRevenue": "2489038232", "costOfRevenue": "965439156", "interestIncome": "10000000", "incomeBeforeTax": "-1335244757", "interestExpense": "396431604", "operatingIncome": "513783248", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "75933416", "reportedCurrency": "USD", "netInterestIncome": "-392000000", "nonInterestIncome": "None", "operatingExpenses": "1009815828", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "160742167", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "965439156", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "290913739", "sellingGeneralAndAdministrative": "861000000", "netIncomeFromContinuingOperations": "-1431000000" }, "balance": { "goodwill": "9807000000", "inventory": "1601000000", "commonStock": "10542000000", "currentDebt": "None", "investments": "None", "totalAssets": "24498000000", "longTermDebt": "19875000000", "shortTermDebt": "900000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "4404000000", "reportedCurrency": "USD", "retainedEarnings": "-11090000000", "totalLiabilities": "25580000000", "otherCurrentAssets": "887000000", "totalCurrentAssets": "5978000000", "currentLongTermDebt": "889000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2191000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18520000000", "currentAccountsPayable": "593000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20795000000", "totalShareholderEquity": "-2059000000", "capitalLeaseObligations": "31000000", "otherCurrentLiabilities": "3037000000", "totalCurrentLiabilities": "4530000000", "otherNonCurrentLiabilities": "976000000", "totalNonCurrentLiabilities": "21050000000", "cashAndShortTermInvestments": "1299000000", "commonStockSharesOutstanding": "372800000", "intangibleAssetsExcludingGoodwill": "4404000000", "cashAndCashEquivalentsAtCarryingValue": "1299000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1431000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-14000000", "operatingCashflow": "230000000", "capitalExpenditures": "147000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100000000", "cashflowFromInvestment": "-139000000", "stockBasedCompensation": "52000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "295000000", "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": "2026-06-07T01:06:19.280680+00:00", "is_restated": false, "income_statement": { "revenue": 2838978075, "cost_of_revenue": 1049893894, "gross_profit": 1789084180, "ebit": 730051944, "ebitda": 1024509612, "pretax_income": 56860791, "tax_provision": 161444032, "net_income": -113721582, "net_income_to_common": -113721582, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1322588698, "total_current_assets": 6145795183, "total_assets": 26318017834, "short_term_debt": 296459504, "long_term_debt": 20592000000, "total_debt": 20888459504, "total_liabilities": 25941703918, "total_equity": -552991803, "shares_outstanding": 370531987, "goodwill_and_intangibles": 15885038906 }, "cash_flow": { "operating_cash_flow": 495919506, "capital_expenditure": 93391278, "free_cash_flow": 589310784, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226339, "ticker_id": 442, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:19.280680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "730051944", "ebitda": "1024509612", "netIncome": "-113721582", "grossProfit": "1789084180", "depreciation": "None", "totalRevenue": "2838978075", "costOfRevenue": "1049893894", "interestIncome": "399000000", "incomeBeforeTax": "56860791", "interestExpense": "405133137", "operatingIncome": "730051944", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "161444032", "reportedCurrency": "USD", "netInterestIncome": "-388000000", "nonInterestIncome": "None", "operatingExpenses": "1059032236", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "163474774", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1049893894", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "294457668", "sellingGeneralAndAdministrative": "882000000", "netIncomeFromContinuingOperations": "-103000000" }, "balance": { "goodwill": "11250488470", "inventory": "1626035464", "commonStock": "10496862457", "currentDebt": "None", "investments": "None", "totalAssets": "26318017834", "longTermDebt": "20592000000", "shortTermDebt": "296459504", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4634550436", "reportedCurrency": "USD", "retainedEarnings": "-9649407510", "totalLiabilities": "25941703918", "otherCurrentAssets": "850449489", "totalCurrentAssets": "6145795183", "currentLongTermDebt": "225000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2346721532", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20172222651", "currentAccountsPayable": "598908090", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2074000000", "shortLongTermDebtTotal": "21207335465", "totalShareholderEquity": "-552991803", "capitalLeaseObligations": "34000000", "otherCurrentLiabilities": "3277025433", "totalCurrentLiabilities": "4172393027", "otherNonCurrentLiabilities": "1047000000", "totalNonCurrentLiabilities": "21769310891", "cashAndShortTermInvestments": "1322588698", "commonStockSharesOutstanding": "370531987", "intangibleAssetsExcludingGoodwill": "4634550436", "cashAndCashEquivalentsAtCarryingValue": "1322588698", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-113721582", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-5082496", "operatingCashflow": "495919506", "capitalExpenditures": "93391278", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-231654147", "cashflowFromInvestment": "-286711578", "stockBasedCompensation": "84000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "294457668", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2838978075, "cost_of_revenue": 1049893894, "gross_profit": 1789084180, "research_and_development": 163474774, "selling_general_admin": 882000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 730051944, "depreciation_amortisation": 294457668, "ebitda": 1024509612, "interest_expense": 405133137, "interest_income": null, "other_non_operating": null, "pretax_income": 56860791, "tax_provision": 161444032, "effective_tax_rate": null, "net_income": -113721582, "net_income_continuing_ops": -103000000, "net_income_to_common": -113721582, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1322588698, "short_term_investments": null, "net_receivables": 2346721532, "inventory": 1626035464, "other_current_assets": null, "total_current_assets": 6145795183, "net_ppe": null, "goodwill": 11250488470, "intangible_assets": 4634550436, "goodwill_and_intangibles": 15885038906, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20172222651, "total_assets": 26318017834, "short_term_debt": 296459504, "accounts_payable": 598908090, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4172393027, "long_term_debt": 20592000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21769310891, "total_liabilities": 25941703918, "total_debt": 20888459504, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9649407510, "total_equity": -552991803, "shares_outstanding": 370531987, "operating_cash_flow": 495919506, "stock_based_compensation": 84000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93391278, "acquisitions": null, "other_investing": null, "investing_cash_flow": -286711578, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -231654147, "free_cash_flow": 589310784, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "730051944", "ebitda": "1024509612", "netIncome": "-113721582", "grossProfit": "1789084180", "depreciation": "None", "totalRevenue": "2838978075", "costOfRevenue": "1049893894", "interestIncome": "399000000", "incomeBeforeTax": "56860791", "interestExpense": "405133137", "operatingIncome": "730051944", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "161444032", "reportedCurrency": "USD", "netInterestIncome": "-388000000", "nonInterestIncome": "None", "operatingExpenses": "1059032236", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "163474774", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1049893894", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "294457668", "sellingGeneralAndAdministrative": "882000000", "netIncomeFromContinuingOperations": "-103000000" }, "balance": { "goodwill": "11250488470", "inventory": "1626035464", "commonStock": "10496862457", "currentDebt": "None", "investments": "None", "totalAssets": "26318017834", "longTermDebt": "20592000000", "shortTermDebt": "296459504", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "4634550436", "reportedCurrency": "USD", "retainedEarnings": "-9649407510", "totalLiabilities": "25941703918", "otherCurrentAssets": "850449489", "totalCurrentAssets": "6145795183", "currentLongTermDebt": "225000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2346721532", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20172222651", "currentAccountsPayable": "598908090", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2074000000", "shortLongTermDebtTotal": "21207335465", "totalShareholderEquity": "-552991803", "capitalLeaseObligations": "34000000", "otherCurrentLiabilities": "3277025433", "totalCurrentLiabilities": "4172393027", "otherNonCurrentLiabilities": "1047000000", "totalNonCurrentLiabilities": "21769310891", "cashAndShortTermInvestments": "1322588698", "commonStockSharesOutstanding": "370531987", "intangibleAssetsExcludingGoodwill": "4634550436", "cashAndCashEquivalentsAtCarryingValue": "1322588698", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-113721582", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-5082496", "operatingCashflow": "495919506", "capitalExpenditures": "93391278", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-231654147", "cashflowFromInvestment": "-286711578", "stockBasedCompensation": "84000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "294457668", "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": "2026-06-07T01:06:19.280680+00:00", "is_restated": false, "income_statement": { "revenue": 2650909940, "cost_of_revenue": 991742883, "gross_profit": 1659167057, "ebit": 708952789, "ebitda": 1011518414, "pretax_income": 215553288, "tax_provision": 36584732, "net_income": 176991003, "net_income_to_common": 176991003, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1338693768, "total_current_assets": 6242908474, "total_assets": 26797851964, "short_term_debt": 578435590, "long_term_debt": 20463000000, "total_debt": 21041435590, "total_liabilities": 26442198993, "total_equity": -564449238, "shares_outstanding": 375500000, "goodwill_and_intangibles": 16101289148 }, "cash_flow": { "operating_cash_flow": 405000000, "capital_expenditure": 91000000, "free_cash_flow": 496000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226341, "ticker_id": 442, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:19.280680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "708952789", "ebitda": "1011518414", "netIncome": "176991003", "grossProfit": "1659167057", "depreciation": "None", "totalRevenue": "2650909940", "costOfRevenue": "991742883", "interestIncome": "15000000", "incomeBeforeTax": "215553288", "interestExpense": "409353493", "operatingIncome": "708952789", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "36584732", "reportedCurrency": "USD", "netInterestIncome": "-397000000", "nonInterestIncome": "None", "operatingExpenses": "950214268", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "164136907", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "991742883", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "302565625", "sellingGeneralAndAdministrative": "795000000", "netIncomeFromContinuingOperations": "181000000" }, "balance": { "goodwill": "11275997432", "inventory": "1596442269", "commonStock": "10504749978", "currentDebt": "None", "investments": "None", "totalAssets": "26797851964", "longTermDebt": "20463000000", "shortTermDebt": "578435590", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "4825291716", "reportedCurrency": "USD", "retainedEarnings": "-9545685786", "totalLiabilities": "26442198993", "otherCurrentAssets": "893128528", "totalCurrentAssets": "6242908474", "currentLongTermDebt": "579000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2414643908", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20554943490", "currentAccountsPayable": "615399523", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2026000000", "shortLongTermDebtTotal": "21021488258", "totalShareholderEquity": "-564449238", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3594492668", "totalCurrentLiabilities": "4788327783", "otherNonCurrentLiabilities": "1067000000", "totalNonCurrentLiabilities": "21653871210", "cashAndShortTermInvestments": "1338693768", "commonStockSharesOutstanding": "375500000", "intangibleAssetsExcludingGoodwill": "4825291716", "cashAndCashEquivalentsAtCarryingValue": "1338693768", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "181000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "16000000", "operatingCashflow": "405000000", "capitalExpenditures": "91000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-719000000", "cashflowFromInvestment": "-83000000", "stockBasedCompensation": "43000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "306000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2650909940, "cost_of_revenue": 991742883, "gross_profit": 1659167057, "research_and_development": 164136907, "selling_general_admin": 795000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 708952789, "depreciation_amortisation": 302565625, "ebitda": 1011518414, "interest_expense": 409353493, "interest_income": null, "other_non_operating": null, "pretax_income": 215553288, "tax_provision": 36584732, "effective_tax_rate": null, "net_income": 176991003, "net_income_continuing_ops": 181000000, "net_income_to_common": 176991003, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1338693768, "short_term_investments": null, "net_receivables": 2414643908, "inventory": 1596442269, "other_current_assets": null, "total_current_assets": 6242908474, "net_ppe": null, "goodwill": 11275997432, "intangible_assets": 4825291716, "goodwill_and_intangibles": 16101289148, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20554943490, "total_assets": 26797851964, "short_term_debt": 578435590, "accounts_payable": 615399523, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4788327783, "long_term_debt": 20463000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21653871210, "total_liabilities": 26442198993, "total_debt": 21041435590, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9545685786, "total_equity": -564449238, "shares_outstanding": 375500000, "operating_cash_flow": 405000000, "stock_based_compensation": 43000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 91000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -83000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -719000000, "free_cash_flow": 496000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "708952789", "ebitda": "1011518414", "netIncome": "176991003", "grossProfit": "1659167057", "depreciation": "None", "totalRevenue": "2650909940", "costOfRevenue": "991742883", "interestIncome": "15000000", "incomeBeforeTax": "215553288", "interestExpense": "409353493", "operatingIncome": "708952789", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "36584732", "reportedCurrency": "USD", "netInterestIncome": "-397000000", "nonInterestIncome": "None", "operatingExpenses": "950214268", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "164136907", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "991742883", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "302565625", "sellingGeneralAndAdministrative": "795000000", "netIncomeFromContinuingOperations": "181000000" }, "balance": { "goodwill": "11275997432", "inventory": "1596442269", "commonStock": "10504749978", "currentDebt": "None", "investments": "None", "totalAssets": "26797851964", "longTermDebt": "20463000000", "shortTermDebt": "578435590", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "4825291716", "reportedCurrency": "USD", "retainedEarnings": "-9545685786", "totalLiabilities": "26442198993", "otherCurrentAssets": "893128528", "totalCurrentAssets": "6242908474", "currentLongTermDebt": "579000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2414643908", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20554943490", "currentAccountsPayable": "615399523", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2026000000", "shortLongTermDebtTotal": "21021488258", "totalShareholderEquity": "-564449238", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3594492668", "totalCurrentLiabilities": "4788327783", "otherNonCurrentLiabilities": "1067000000", "totalNonCurrentLiabilities": "21653871210", "cashAndShortTermInvestments": "1338693768", "commonStockSharesOutstanding": "375500000", "intangibleAssetsExcludingGoodwill": "4825291716", "cashAndCashEquivalentsAtCarryingValue": "1338693768", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "181000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "16000000", "operatingCashflow": "405000000", "capitalExpenditures": "91000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-719000000", "cashflowFromInvestment": "-83000000", "stockBasedCompensation": "43000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "306000000", "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": "2026-06-07T01:06:19.280680+00:00", "is_restated": false, "income_statement": { "revenue": 2573270159, "cost_of_revenue": 1037444886, "gross_profit": 1535825273, "ebit": 464815993, "ebitda": 777066561, "pretax_income": 142394396, "tax_provision": 12205233, "net_income": 150531218, "net_income_to_common": 150531218, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1727000000, "total_current_assets": 6514000000, "total_assets": 27266000000, "short_term_debt": 879000000, "long_term_debt": 20859000000, "total_debt": 21738000000, "total_liabilities": 27119000000, "total_equity": -764000000, "shares_outstanding": 373100000, "goodwill_and_intangibles": 16345000000 }, "cash_flow": { "operating_cash_flow": 289000000, "capital_expenditure": 99000000, "free_cash_flow": 388000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226342, "ticker_id": 442, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:19.280680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "464815993", "ebitda": "777066561", "netIncome": "150531218", "grossProfit": "1535825273", "depreciation": "None", "totalRevenue": "2573270159", "costOfRevenue": "1037444886", "interestIncome": "13000000", "incomeBeforeTax": "142394396", "interestExpense": "476004124", "operatingIncome": "464815993", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "12205233", "reportedCurrency": "USD", "netInterestIncome": "-452000000", "nonInterestIncome": "None", "operatingExpenses": "1071009279", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "161719349", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1037444886", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "312250568", "sellingGeneralAndAdministrative": "894000000", "netIncomeFromContinuingOperations": "128000000" }, "balance": { "goodwill": "11298000000", "inventory": "1655000000", "commonStock": "10510000000", "currentDebt": "None", "investments": "None", "totalAssets": "27266000000", "longTermDebt": "20859000000", "shortTermDebt": "879000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "5047000000", "reportedCurrency": "USD", "retainedEarnings": "-9734000000", "totalLiabilities": "27119000000", "otherCurrentAssets": "922000000", "totalCurrentAssets": "6514000000", "currentLongTermDebt": "879000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2210000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20752000000", "currentAccountsPayable": "627000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1994000000", "shortLongTermDebtTotal": "21738000000", "totalShareholderEquity": "-764000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3469000000", "totalCurrentLiabilities": "4975000000", "otherNonCurrentLiabilities": "1141000000", "totalNonCurrentLiabilities": "22144000000", "cashAndShortTermInvestments": "1727000000", "commonStockSharesOutstanding": "373100000", "intangibleAssetsExcludingGoodwill": "5047000000", "cashAndCashEquivalentsAtCarryingValue": "1727000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "128000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "7000000", "operatingCashflow": "289000000", "capitalExpenditures": "99000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "358000000", "cashflowFromInvestment": "-100000000", "stockBasedCompensation": "46000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "307000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2573270159, "cost_of_revenue": 1037444886, "gross_profit": 1535825273, "research_and_development": 161719349, "selling_general_admin": 894000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 464815993, "depreciation_amortisation": 312250568, "ebitda": 777066561, "interest_expense": 476004124, "interest_income": null, "other_non_operating": null, "pretax_income": 142394396, "tax_provision": 12205233, "effective_tax_rate": null, "net_income": 150531218, "net_income_continuing_ops": 128000000, "net_income_to_common": 150531218, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1727000000, "short_term_investments": null, "net_receivables": 2210000000, "inventory": 1655000000, "other_current_assets": null, "total_current_assets": 6514000000, "net_ppe": null, "goodwill": 11298000000, "intangible_assets": 5047000000, "goodwill_and_intangibles": 16345000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20752000000, "total_assets": 27266000000, "short_term_debt": 879000000, "accounts_payable": 627000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4975000000, "long_term_debt": 20859000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22144000000, "total_liabilities": 27119000000, "total_debt": 21738000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9734000000, "total_equity": -764000000, "shares_outstanding": 373100000, "operating_cash_flow": 289000000, "stock_based_compensation": 46000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 99000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -100000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 358000000, "free_cash_flow": 388000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "464815993", "ebitda": "777066561", "netIncome": "150531218", "grossProfit": "1535825273", "depreciation": "None", "totalRevenue": "2573270159", "costOfRevenue": "1037444886", "interestIncome": "13000000", "incomeBeforeTax": "142394396", "interestExpense": "476004124", "operatingIncome": "464815993", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "12205233", "reportedCurrency": "USD", "netInterestIncome": "-452000000", "nonInterestIncome": "None", "operatingExpenses": "1071009279", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "161719349", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1037444886", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "312250568", "sellingGeneralAndAdministrative": "894000000", "netIncomeFromContinuingOperations": "128000000" }, "balance": { "goodwill": "11298000000", "inventory": "1655000000", "commonStock": "10510000000", "currentDebt": "None", "investments": "None", "totalAssets": "27266000000", "longTermDebt": "20859000000", "shortTermDebt": "879000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "5047000000", "reportedCurrency": "USD", "retainedEarnings": "-9734000000", "totalLiabilities": "27119000000", "otherCurrentAssets": "922000000", "totalCurrentAssets": "6514000000", "currentLongTermDebt": "879000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2210000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20752000000", "currentAccountsPayable": "627000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1994000000", "shortLongTermDebtTotal": "21738000000", "totalShareholderEquity": "-764000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3469000000", "totalCurrentLiabilities": "4975000000", "otherNonCurrentLiabilities": "1141000000", "totalNonCurrentLiabilities": "22144000000", "cashAndShortTermInvestments": "1727000000", "commonStockSharesOutstanding": "373100000", "intangibleAssetsExcludingGoodwill": "5047000000", "cashAndCashEquivalentsAtCarryingValue": "1727000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "128000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "7000000", "operatingCashflow": "289000000", "capitalExpenditures": "99000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "358000000", "cashflowFromInvestment": "-100000000", "stockBasedCompensation": "46000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "307000000", "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": "2026-06-07T01:06:19.280680+00:00", "is_restated": false, "income_statement": { "revenue": 2252174409, "cost_of_revenue": 954108415, "gross_profit": 1298065994, "ebit": 291117719, "ebitda": 595196158, "pretax_income": -46857989, "tax_provision": 38882161, "net_income": -57824752, "net_income_to_common": -57824752, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1134000000, "total_current_assets": 5732000000, "total_assets": 26421000000, "short_term_debt": 282000000, "long_term_debt": 21228000000, "total_debt": 21510000000, "total_liabilities": 26661000000, "total_equity": -1183000000, "shares_outstanding": 369600000, "goodwill_and_intangibles": 16450000000 }, "cash_flow": { "operating_cash_flow": 211000000, "capital_expenditure": 124000000, "free_cash_flow": 335000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226343, "ticker_id": 442, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:19.280680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "291117719", "ebitda": "595196158", "netIncome": "-57824752", "grossProfit": "1298065994", "depreciation": "None", "totalRevenue": "2252174409", "costOfRevenue": "954108415", "interestIncome": "11000000", "incomeBeforeTax": "-46857989", "interestExpense": "331993837", "operatingIncome": "291117719", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "38882161", "reportedCurrency": "USD", "netInterestIncome": "-319000000", "nonInterestIncome": "None", "operatingExpenses": "1006948275", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "142567924", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "954108415", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "304078439", "sellingGeneralAndAdministrative": "867000000", "netIncomeFromContinuingOperations": "-86000000" }, "balance": { "goodwill": "11153000000", "inventory": "1613000000", "commonStock": "10508000000", "currentDebt": "None", "investments": "None", "totalAssets": "26421000000", "longTermDebt": "21228000000", "shortTermDebt": "282000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "5297000000", "reportedCurrency": "USD", "retainedEarnings": "-9882000000", "totalLiabilities": "26661000000", "otherCurrentAssets": "913000000", "totalCurrentAssets": "5732000000", "currentLongTermDebt": "282000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2072000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20689000000", "currentAccountsPayable": "620000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1882000000", "shortLongTermDebtTotal": "21510000000", "totalShareholderEquity": "-1183000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3354000000", "totalCurrentLiabilities": "4256000000", "otherNonCurrentLiabilities": "1043000000", "totalNonCurrentLiabilities": "22405000000", "cashAndShortTermInvestments": "1134000000", "commonStockSharesOutstanding": "369600000", "intangibleAssetsExcludingGoodwill": "5297000000", "cashAndCashEquivalentsAtCarryingValue": "1134000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-86000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-30000000", "operatingCashflow": "211000000", "capitalExpenditures": "124000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-146000000", "cashflowFromInvestment": "-130000000", "stockBasedCompensation": "43000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "305000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2252174409, "cost_of_revenue": 954108415, "gross_profit": 1298065994, "research_and_development": 142567924, "selling_general_admin": 867000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 291117719, "depreciation_amortisation": 304078439, "ebitda": 595196158, "interest_expense": 331993837, "interest_income": null, "other_non_operating": null, "pretax_income": -46857989, "tax_provision": 38882161, "effective_tax_rate": null, "net_income": -57824752, "net_income_continuing_ops": -86000000, "net_income_to_common": -57824752, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1134000000, "short_term_investments": null, "net_receivables": 2072000000, "inventory": 1613000000, "other_current_assets": null, "total_current_assets": 5732000000, "net_ppe": null, "goodwill": 11153000000, "intangible_assets": 5297000000, "goodwill_and_intangibles": 16450000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20689000000, "total_assets": 26421000000, "short_term_debt": 282000000, "accounts_payable": 620000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4256000000, "long_term_debt": 21228000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22405000000, "total_liabilities": 26661000000, "total_debt": 21510000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9882000000, "total_equity": -1183000000, "shares_outstanding": 369600000, "operating_cash_flow": 211000000, "stock_based_compensation": 43000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 124000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -130000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -146000000, "free_cash_flow": 335000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "291117719", "ebitda": "595196158", "netIncome": "-57824752", "grossProfit": "1298065994", "depreciation": "None", "totalRevenue": "2252174409", "costOfRevenue": "954108415", "interestIncome": "11000000", "incomeBeforeTax": "-46857989", "interestExpense": "331993837", "operatingIncome": "291117719", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "38882161", "reportedCurrency": "USD", "netInterestIncome": "-319000000", "nonInterestIncome": "None", "operatingExpenses": "1006948275", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "142567924", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "954108415", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "304078439", "sellingGeneralAndAdministrative": "867000000", "netIncomeFromContinuingOperations": "-86000000" }, "balance": { "goodwill": "11153000000", "inventory": "1613000000", "commonStock": "10508000000", "currentDebt": "None", "investments": "None", "totalAssets": "26421000000", "longTermDebt": "21228000000", "shortTermDebt": "282000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "5297000000", "reportedCurrency": "USD", "retainedEarnings": "-9882000000", "totalLiabilities": "26661000000", "otherCurrentAssets": "913000000", "totalCurrentAssets": "5732000000", "currentLongTermDebt": "282000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2072000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20689000000", "currentAccountsPayable": "620000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1882000000", "shortLongTermDebtTotal": "21510000000", "totalShareholderEquity": "-1183000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3354000000", "totalCurrentLiabilities": "4256000000", "otherNonCurrentLiabilities": "1043000000", "totalNonCurrentLiabilities": "22405000000", "cashAndShortTermInvestments": "1134000000", "commonStockSharesOutstanding": "369600000", "intangibleAssetsExcludingGoodwill": "5297000000", "cashAndCashEquivalentsAtCarryingValue": "1134000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-86000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-30000000", "operatingCashflow": "211000000", "capitalExpenditures": "124000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-146000000", "cashflowFromInvestment": "-130000000", "stockBasedCompensation": "43000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "305000000", "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": "2026-06-07T01:06:19.280680+00:00", "is_restated": false, "income_statement": { "revenue": 2559000000, "cost_of_revenue": 727000000, "gross_profit": 1832000000, "ebit": 594000000, "ebitda": 901000000, "pretax_income": 209000000, "tax_provision": 111000000, "net_income": 93000000, "net_income_to_common": 93000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1181000000, "total_current_assets": 5774000000, "total_assets": 26523000000, "short_term_debt": 2674000000, "long_term_debt": 18942000000, "total_debt": 21616000000, "total_liabilities": 26845000000, "total_equity": -1279000000, "shares_outstanding": 372000000, "goodwill_and_intangibles": 16638000000 }, "cash_flow": { "operating_cash_flow": 601000000, "capital_expenditure": 107000000, "free_cash_flow": 708000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226344, "ticker_id": 442, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:19.280680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "594000000", "ebitda": "901000000", "netIncome": "93000000", "grossProfit": "1832000000", "depreciation": "None", "totalRevenue": "2559000000", "costOfRevenue": "727000000", "interestIncome": "9000000", "incomeBeforeTax": "209000000", "interestExpense": "337000000", "operatingIncome": "558000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "111000000", "reportedCurrency": "USD", "netInterestIncome": "-328000000", "nonInterestIncome": "None", "operatingExpenses": "1274000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "163000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "727000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "307000000", "sellingGeneralAndAdministrative": "30000000", "netIncomeFromContinuingOperations": "98000000" }, "balance": { "goodwill": "11087000000", "inventory": "1595000000", "commonStock": "10490000000", "currentDebt": "None", "investments": "None", "totalAssets": "26523000000", "longTermDebt": "18942000000", "shortTermDebt": "2674000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5551000000", "reportedCurrency": "USD", "retainedEarnings": "-9824000000", "totalLiabilities": "26845000000", "otherCurrentAssets": "858000000", "totalCurrentAssets": "5774000000", "currentLongTermDebt": "2674000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2140000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20749000000", "currentAccountsPayable": "656000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1780000000", "shortLongTermDebtTotal": "21616000000", "totalShareholderEquity": "-1279000000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "3359000000", "totalCurrentLiabilities": "6752000000", "otherNonCurrentLiabilities": "1023000000", "totalNonCurrentLiabilities": "20093000000", "cashAndShortTermInvestments": "1181000000", "commonStockSharesOutstanding": "372000000", "intangibleAssetsExcludingGoodwill": "5551000000", "cashAndCashEquivalentsAtCarryingValue": "1181000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-49000000", "operatingCashflow": "601000000", "capitalExpenditures": "107000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "85000000", "cashflowFromInvestment": "-200000000", "stockBasedCompensation": "43000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "307000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2559000000, "cost_of_revenue": 727000000, "gross_profit": 1832000000, "research_and_development": 163000000, "selling_general_admin": 30000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 594000000, "depreciation_amortisation": 307000000, "ebitda": 901000000, "interest_expense": 337000000, "interest_income": null, "other_non_operating": null, "pretax_income": 209000000, "tax_provision": 111000000, "effective_tax_rate": null, "net_income": 93000000, "net_income_continuing_ops": 98000000, "net_income_to_common": 93000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1181000000, "short_term_investments": null, "net_receivables": 2140000000, "inventory": 1595000000, "other_current_assets": null, "total_current_assets": 5774000000, "net_ppe": null, "goodwill": 11087000000, "intangible_assets": 5551000000, "goodwill_and_intangibles": 16638000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20749000000, "total_assets": 26523000000, "short_term_debt": 2674000000, "accounts_payable": 656000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6752000000, "long_term_debt": 18942000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 20093000000, "total_liabilities": 26845000000, "total_debt": 21616000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9824000000, "total_equity": -1279000000, "shares_outstanding": 372000000, "operating_cash_flow": 601000000, "stock_based_compensation": 43000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 107000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -200000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 85000000, "free_cash_flow": 708000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "594000000", "ebitda": "901000000", "netIncome": "93000000", "grossProfit": "1832000000", "depreciation": "None", "totalRevenue": "2559000000", "costOfRevenue": "727000000", "interestIncome": "9000000", "incomeBeforeTax": "209000000", "interestExpense": "337000000", "operatingIncome": "558000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "111000000", "reportedCurrency": "USD", "netInterestIncome": "-328000000", "nonInterestIncome": "None", "operatingExpenses": "1274000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "163000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "727000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "307000000", "sellingGeneralAndAdministrative": "30000000", "netIncomeFromContinuingOperations": "98000000" }, "balance": { "goodwill": "11087000000", "inventory": "1595000000", "commonStock": "10490000000", "currentDebt": "None", "investments": "None", "totalAssets": "26523000000", "longTermDebt": "18942000000", "shortTermDebt": "2674000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5551000000", "reportedCurrency": "USD", "retainedEarnings": "-9824000000", "totalLiabilities": "26845000000", "otherCurrentAssets": "858000000", "totalCurrentAssets": "5774000000", "currentLongTermDebt": "2674000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2140000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20749000000", "currentAccountsPayable": "656000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1780000000", "shortLongTermDebtTotal": "21616000000", "totalShareholderEquity": "-1279000000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "3359000000", "totalCurrentLiabilities": "6752000000", "otherNonCurrentLiabilities": "1023000000", "totalNonCurrentLiabilities": "20093000000", "cashAndShortTermInvestments": "1181000000", "commonStockSharesOutstanding": "372000000", "intangibleAssetsExcludingGoodwill": "5551000000", "cashAndCashEquivalentsAtCarryingValue": "1181000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-49000000", "operatingCashflow": "601000000", "capitalExpenditures": "107000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "85000000", "cashflowFromInvestment": "-200000000", "stockBasedCompensation": "43000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "307000000", "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": "2026-06-07T01:06:19.280680+00:00", "is_restated": false, "income_statement": { "revenue": 2510000000, "cost_of_revenue": 696000000, "gross_profit": 1814000000, "ebit": 544000000, "ebitda": 866000000, "pretax_income": -21000000, "tax_provision": 71000000, "net_income": -85000000, "net_income_to_common": -85000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 719000000, "total_current_assets": 5351000000, "total_assets": 26540000000, "short_term_debt": 453000000, "long_term_debt": 21054000000, "total_debt": 21507000000, "total_liabilities": 26782000000, "total_equity": -1174000000, "shares_outstanding": 368400000, "goodwill_and_intangibles": 16823000000 }, "cash_flow": { "operating_cash_flow": 403686271, "capital_expenditure": 71300847, "free_cash_flow": 474987118, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226346, "ticker_id": 442, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:19.280680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "544000000", "ebitda": "866000000", "netIncome": "-85000000", "grossProfit": "1814000000", "depreciation": "None", "totalRevenue": "2510000000", "costOfRevenue": "696000000", "interestIncome": "7000000", "incomeBeforeTax": "-21000000", "interestExpense": "346000000", "operatingIncome": "318000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "71000000", "reportedCurrency": "USD", "netInterestIncome": "-339000000", "nonInterestIncome": "None", "operatingExpenses": "1496000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "161000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "696000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "322000000", "sellingGeneralAndAdministrative": "850000000", "netIncomeFromContinuingOperations": "-92000000" }, "balance": { "goodwill": "11171000000", "inventory": "1655000000", "commonStock": "10489000000", "currentDebt": "None", "investments": "None", "totalAssets": "26540000000", "longTermDebt": "21054000000", "shortTermDebt": "453000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "5652000000", "reportedCurrency": "USD", "retainedEarnings": "-9917000000", "totalLiabilities": "26782000000", "otherCurrentAssets": "883000000", "totalCurrentAssets": "5351000000", "currentLongTermDebt": "453000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2094000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21189000000", "currentAccountsPayable": "667000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1789000000", "shortLongTermDebtTotal": "21507000000", "totalShareholderEquity": "-1174000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3284000000", "totalCurrentLiabilities": "4506000000", "otherNonCurrentLiabilities": "1053000000", "totalNonCurrentLiabilities": "22276000000", "cashAndShortTermInvestments": "719000000", "commonStockSharesOutstanding": "368400000", "intangibleAssetsExcludingGoodwill": "5652000000", "cashAndCashEquivalentsAtCarryingValue": "719000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-85683743", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-42182332", "operatingCashflow": "403686271", "capitalExpenditures": "71300847", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-186806431", "cashflowFromInvestment": "-102428024", "stockBasedCompensation": "38000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "18000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "324590182", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2510000000, "cost_of_revenue": 696000000, "gross_profit": 1814000000, "research_and_development": 161000000, "selling_general_admin": 850000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 544000000, "depreciation_amortisation": 322000000, "ebitda": 866000000, "interest_expense": 346000000, "interest_income": null, "other_non_operating": null, "pretax_income": -21000000, "tax_provision": 71000000, "effective_tax_rate": null, "net_income": -85000000, "net_income_continuing_ops": -92000000, "net_income_to_common": -85000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 719000000, "short_term_investments": null, "net_receivables": 2094000000, "inventory": 1655000000, "other_current_assets": null, "total_current_assets": 5351000000, "net_ppe": null, "goodwill": 11171000000, "intangible_assets": 5652000000, "goodwill_and_intangibles": 16823000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21189000000, "total_assets": 26540000000, "short_term_debt": 453000000, "accounts_payable": 667000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4506000000, "long_term_debt": 21054000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22276000000, "total_liabilities": 26782000000, "total_debt": 21507000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9917000000, "total_equity": -1174000000, "shares_outstanding": 368400000, "operating_cash_flow": 403686271, "stock_based_compensation": 38000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71300847, "acquisitions": null, "other_investing": null, "investing_cash_flow": -102428024, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -186806431, "free_cash_flow": 474987118, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "544000000", "ebitda": "866000000", "netIncome": "-85000000", "grossProfit": "1814000000", "depreciation": "None", "totalRevenue": "2510000000", "costOfRevenue": "696000000", "interestIncome": "7000000", "incomeBeforeTax": "-21000000", "interestExpense": "346000000", "operatingIncome": "318000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "71000000", "reportedCurrency": "USD", "netInterestIncome": "-339000000", "nonInterestIncome": "None", "operatingExpenses": "1496000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "161000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "696000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "322000000", "sellingGeneralAndAdministrative": "850000000", "netIncomeFromContinuingOperations": "-92000000" }, "balance": { "goodwill": "11171000000", "inventory": "1655000000", "commonStock": "10489000000", "currentDebt": "None", "investments": "None", "totalAssets": "26540000000", "longTermDebt": "21054000000", "shortTermDebt": "453000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "5652000000", "reportedCurrency": "USD", "retainedEarnings": "-9917000000", "totalLiabilities": "26782000000", "otherCurrentAssets": "883000000", "totalCurrentAssets": "5351000000", "currentLongTermDebt": "453000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2094000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21189000000", "currentAccountsPayable": "667000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1789000000", "shortLongTermDebtTotal": "21507000000", "totalShareholderEquity": "-1174000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3284000000", "totalCurrentLiabilities": "4506000000", "otherNonCurrentLiabilities": "1053000000", "totalNonCurrentLiabilities": "22276000000", "cashAndShortTermInvestments": "719000000", "commonStockSharesOutstanding": "368400000", "intangibleAssetsExcludingGoodwill": "5652000000", "cashAndCashEquivalentsAtCarryingValue": "719000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-85683743", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-42182332", "operatingCashflow": "403686271", "capitalExpenditures": "71300847", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-186806431", "cashflowFromInvestment": "-102428024", "stockBasedCompensation": "38000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "18000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "324590182", "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": "2026-06-07T01:06:19.280680+00:00", "is_restated": false, "income_statement": { "revenue": 2403000000, "cost_of_revenue": 719000000, "gross_profit": 1684000000, "ebit": 426000000, "ebitda": 744000000, "pretax_income": 47990100, "tax_provision": 48989894, "net_income": 10000000, "net_income_to_common": 10000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 595000000, "total_current_assets": 5211000000, "total_assets": 26495000000, "short_term_debt": 452000000, "long_term_debt": 21208000000, "total_debt": 21660000000, "total_liabilities": 26722000000, "total_equity": -1175000000, "shares_outstanding": 370200000, "goodwill_and_intangibles": 17030000000 }, "cash_flow": { "operating_cash_flow": 378744097, "capital_expenditure": 78030635, "free_cash_flow": 456774732, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226347, "ticker_id": 442, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:19.280680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "426000000", "ebitda": "744000000", "netIncome": "10000000", "grossProfit": "1684000000", "depreciation": "None", "totalRevenue": "2403000000", "costOfRevenue": "719000000", "interestIncome": "8000000", "incomeBeforeTax": "47990100", "interestExpense": "350000000", "operatingIncome": "389000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "48989894", "reportedCurrency": "USD", "netInterestIncome": "-342000000", "nonInterestIncome": "None", "operatingExpenses": "1295000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "159000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "719000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "318000000", "sellingGeneralAndAdministrative": "832000000", "netIncomeFromContinuingOperations": "-1000000" }, "balance": { "goodwill": "11127000000", "inventory": "1612000000", "commonStock": "10483000000", "currentDebt": "None", "investments": "None", "totalAssets": "26495000000", "longTermDebt": "21208000000", "shortTermDebt": "452000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "5903000000", "reportedCurrency": "USD", "retainedEarnings": "-9832000000", "totalLiabilities": "26722000000", "otherCurrentAssets": "902000000", "totalCurrentAssets": "5211000000", "currentLongTermDebt": "452000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2102000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21284000000", "currentAccountsPayable": "579000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21660000000", "totalShareholderEquity": "-1175000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3260011440", "totalCurrentLiabilities": "4369000000", "otherNonCurrentLiabilities": "975000000", "totalNonCurrentLiabilities": "22353000000", "cashAndShortTermInvestments": "595000000", "commonStockSharesOutstanding": "370200000", "intangibleAssetsExcludingGoodwill": "5903000000", "cashAndCashEquivalentsAtCarryingValue": "595000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9997937", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-32818178", "operatingCashflow": "378744097", "capitalExpenditures": "78030635", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-423365399", "cashflowFromInvestment": "-78957652", "stockBasedCompensation": "36000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "317934417", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2403000000, "cost_of_revenue": 719000000, "gross_profit": 1684000000, "research_and_development": 159000000, "selling_general_admin": 832000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 426000000, "depreciation_amortisation": 318000000, "ebitda": 744000000, "interest_expense": 350000000, "interest_income": null, "other_non_operating": null, "pretax_income": 47990100, "tax_provision": 48989894, "effective_tax_rate": null, "net_income": 10000000, "net_income_continuing_ops": -1000000, "net_income_to_common": 10000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 595000000, "short_term_investments": null, "net_receivables": 2102000000, "inventory": 1612000000, "other_current_assets": null, "total_current_assets": 5211000000, "net_ppe": null, "goodwill": 11127000000, "intangible_assets": 5903000000, "goodwill_and_intangibles": 17030000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21284000000, "total_assets": 26495000000, "short_term_debt": 452000000, "accounts_payable": 579000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4369000000, "long_term_debt": 21208000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22353000000, "total_liabilities": 26722000000, "total_debt": 21660000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9832000000, "total_equity": -1175000000, "shares_outstanding": 370200000, "operating_cash_flow": 378744097, "stock_based_compensation": 36000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 78030635, "acquisitions": null, "other_investing": null, "investing_cash_flow": -78957652, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -423365399, "free_cash_flow": 456774732, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "426000000", "ebitda": "744000000", "netIncome": "10000000", "grossProfit": "1684000000", "depreciation": "None", "totalRevenue": "2403000000", "costOfRevenue": "719000000", "interestIncome": "8000000", "incomeBeforeTax": "47990100", "interestExpense": "350000000", "operatingIncome": "389000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "48989894", "reportedCurrency": "USD", "netInterestIncome": "-342000000", "nonInterestIncome": "None", "operatingExpenses": "1295000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "159000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "719000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "318000000", "sellingGeneralAndAdministrative": "832000000", "netIncomeFromContinuingOperations": "-1000000" }, "balance": { "goodwill": "11127000000", "inventory": "1612000000", "commonStock": "10483000000", "currentDebt": "None", "investments": "None", "totalAssets": "26495000000", "longTermDebt": "21208000000", "shortTermDebt": "452000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "5903000000", "reportedCurrency": "USD", "retainedEarnings": "-9832000000", "totalLiabilities": "26722000000", "otherCurrentAssets": "902000000", "totalCurrentAssets": "5211000000", "currentLongTermDebt": "452000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2102000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21284000000", "currentAccountsPayable": "579000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21660000000", "totalShareholderEquity": "-1175000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3260011440", "totalCurrentLiabilities": "4369000000", "otherNonCurrentLiabilities": "975000000", "totalNonCurrentLiabilities": "22353000000", "cashAndShortTermInvestments": "595000000", "commonStockSharesOutstanding": "370200000", "intangibleAssetsExcludingGoodwill": "5903000000", "cashAndCashEquivalentsAtCarryingValue": "595000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9997937", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-32818178", "operatingCashflow": "378744097", "capitalExpenditures": "78030635", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-423365399", "cashflowFromInvestment": "-78957652", "stockBasedCompensation": "36000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "317934417", "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": "2026-06-07T01:06:19.280680+00:00", "is_restated": false, "income_statement": { "revenue": 2153000000, "cost_of_revenue": 640000000, "gross_profit": 1513000000, "ebit": 299000000, "ebitda": 619000000, "pretax_income": -69000000, "tax_provision": 7964264, "net_income": -63714112, "net_income_to_common": -63714112, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 733000000, "total_current_assets": 5396000000, "total_assets": 26913000000, "short_term_debt": 538000000, "long_term_debt": 21536000000, "total_debt": 22074000000, "total_liabilities": 27087000000, "total_equity": -1115000000, "shares_outstanding": 366800000, "goodwill_and_intangibles": 17343000000 }, "cash_flow": { "operating_cash_flow": 211000000, "capital_expenditure": 83000000, "free_cash_flow": 294000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226348, "ticker_id": 442, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:19.280680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "299000000", "ebitda": "619000000", "netIncome": "-63714112", "grossProfit": "1513000000", "depreciation": "None", "totalRevenue": "2153000000", "costOfRevenue": "640000000", "interestIncome": "9000000", "incomeBeforeTax": "-69000000", "interestExpense": "355000000", "operatingIncome": "281000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "7964264", "reportedCurrency": "USD", "netInterestIncome": "-346000000", "nonInterestIncome": "None", "operatingExpenses": "1232000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "151000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "640000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "320000000", "sellingGeneralAndAdministrative": "794000000", "netIncomeFromContinuingOperations": "-77000000" }, "balance": { "goodwill": "11160000000", "inventory": "1636000000", "commonStock": "10480000000", "currentDebt": "None", "investments": "None", "totalAssets": "26913000000", "longTermDebt": "21536000000", "shortTermDebt": "538000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "6183000000", "reportedCurrency": "USD", "retainedEarnings": "-9842000000", "totalLiabilities": "27087000000", "otherCurrentAssets": "979000000", "totalCurrentAssets": "5396000000", "currentLongTermDebt": "538000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2048000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21517000000", "currentAccountsPayable": "642000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22074000000", "totalShareholderEquity": "-1115000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3149078345", "totalCurrentLiabilities": "4405000000", "otherNonCurrentLiabilities": "976000000", "totalNonCurrentLiabilities": "22682000000", "cashAndShortTermInvestments": "733000000", "commonStockSharesOutstanding": "366800000", "intangibleAssetsExcludingGoodwill": "6183000000", "cashAndCashEquivalentsAtCarryingValue": "733000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-144000000", "operatingCashflow": "211000000", "capitalExpenditures": "83000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-340000000", "cashflowFromInvestment": "-73000000", "stockBasedCompensation": "33000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "320000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2153000000, "cost_of_revenue": 640000000, "gross_profit": 1513000000, "research_and_development": 151000000, "selling_general_admin": 794000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 299000000, "depreciation_amortisation": 320000000, "ebitda": 619000000, "interest_expense": 355000000, "interest_income": null, "other_non_operating": null, "pretax_income": -69000000, "tax_provision": 7964264, "effective_tax_rate": null, "net_income": -63714112, "net_income_continuing_ops": -77000000, "net_income_to_common": -63714112, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 733000000, "short_term_investments": null, "net_receivables": 2048000000, "inventory": 1636000000, "other_current_assets": null, "total_current_assets": 5396000000, "net_ppe": null, "goodwill": 11160000000, "intangible_assets": 6183000000, "goodwill_and_intangibles": 17343000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21517000000, "total_assets": 26913000000, "short_term_debt": 538000000, "accounts_payable": 642000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4405000000, "long_term_debt": 21536000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22682000000, "total_liabilities": 27087000000, "total_debt": 22074000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9842000000, "total_equity": -1115000000, "shares_outstanding": 366800000, "operating_cash_flow": 211000000, "stock_based_compensation": 33000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -73000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -340000000, "free_cash_flow": 294000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "299000000", "ebitda": "619000000", "netIncome": "-63714112", "grossProfit": "1513000000", "depreciation": "None", "totalRevenue": "2153000000", "costOfRevenue": "640000000", "interestIncome": "9000000", "incomeBeforeTax": "-69000000", "interestExpense": "355000000", "operatingIncome": "281000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "7964264", "reportedCurrency": "USD", "netInterestIncome": "-346000000", "nonInterestIncome": "None", "operatingExpenses": "1232000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "151000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "640000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "320000000", "sellingGeneralAndAdministrative": "794000000", "netIncomeFromContinuingOperations": "-77000000" }, "balance": { "goodwill": "11160000000", "inventory": "1636000000", "commonStock": "10480000000", "currentDebt": "None", "investments": "None", "totalAssets": "26913000000", "longTermDebt": "21536000000", "shortTermDebt": "538000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "6183000000", "reportedCurrency": "USD", "retainedEarnings": "-9842000000", "totalLiabilities": "27087000000", "otherCurrentAssets": "979000000", "totalCurrentAssets": "5396000000", "currentLongTermDebt": "538000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2048000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21517000000", "currentAccountsPayable": "642000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22074000000", "totalShareholderEquity": "-1115000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3149078345", "totalCurrentLiabilities": "4405000000", "otherNonCurrentLiabilities": "976000000", "totalNonCurrentLiabilities": "22682000000", "cashAndShortTermInvestments": "733000000", "commonStockSharesOutstanding": "366800000", "intangibleAssetsExcludingGoodwill": "6183000000", "cashAndCashEquivalentsAtCarryingValue": "733000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-144000000", "operatingCashflow": "211000000", "capitalExpenditures": "83000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-340000000", "cashflowFromInvestment": "-73000000", "stockBasedCompensation": "33000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "320000000", "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": "2026-06-07T01:06:19.280680+00:00", "is_restated": false, "income_statement": { "revenue": 2408000000, "cost_of_revenue": 705000000, "gross_profit": 1703000000, "ebit": 507000000, "ebitda": 836000000, "pretax_income": -7000000, "tax_provision": 40000000, "net_income": -39000000, "net_income_to_common": -39000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 947000000, "total_current_assets": 5596000000, "total_assets": 27350000000, "short_term_debt": 450000000, "long_term_debt": 21938000000, "total_debt": 22388000000, "total_liabilities": 27432000000, "total_equity": -1022000000, "shares_outstanding": 365238917, "goodwill_and_intangibles": 17639000000 }, "cash_flow": { "operating_cash_flow": 390000000, "capital_expenditure": 144000000, "free_cash_flow": 534000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226349, "ticker_id": 442, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:19.280680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "507000000", "ebitda": "836000000", "netIncome": "-39000000", "grossProfit": "1703000000", "depreciation": "None", "totalRevenue": "2408000000", "costOfRevenue": "705000000", "interestIncome": "7000000", "incomeBeforeTax": "-7000000", "interestExpense": "363000000", "operatingIncome": "362000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "40000000", "reportedCurrency": "USD", "netInterestIncome": "-356000000", "nonInterestIncome": "None", "operatingExpenses": "1341000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "152000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "705000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "329000000", "sellingGeneralAndAdministrative": "137000000", "netIncomeFromContinuingOperations": "-47000000" }, "balance": { "goodwill": "11183000000", "inventory": "1544000000", "commonStock": "10423000000", "currentDebt": "None", "investments": "None", "totalAssets": "27350000000", "longTermDebt": "21938000000", "shortTermDebt": "450000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6456000000", "reportedCurrency": "USD", "retainedEarnings": "-9778000000", "totalLiabilities": "27432000000", "otherCurrentAssets": "1107000000", "totalCurrentAssets": "5596000000", "currentLongTermDebt": "450000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1998000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21754000000", "currentAccountsPayable": "719000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22388000000", "totalShareholderEquity": "-1022000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3086000000", "totalCurrentLiabilities": "4302000000", "otherNonCurrentLiabilities": "1029000000", "totalNonCurrentLiabilities": "23130000000", "cashAndShortTermInvestments": "947000000", "commonStockSharesOutstanding": "365238917", "intangibleAssetsExcludingGoodwill": "6456000000", "cashAndCashEquivalentsAtCarryingValue": "947000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-100000000", "operatingCashflow": "390000000", "capitalExpenditures": "144000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79000000", "cashflowFromInvestment": "-148000000", "stockBasedCompensation": "29000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "329000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2408000000, "cost_of_revenue": 705000000, "gross_profit": 1703000000, "research_and_development": 152000000, "selling_general_admin": 137000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 507000000, "depreciation_amortisation": 329000000, "ebitda": 836000000, "interest_expense": 363000000, "interest_income": null, "other_non_operating": null, "pretax_income": -7000000, "tax_provision": 40000000, "effective_tax_rate": null, "net_income": -39000000, "net_income_continuing_ops": -47000000, "net_income_to_common": -39000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 947000000, "short_term_investments": null, "net_receivables": 1998000000, "inventory": 1544000000, "other_current_assets": null, "total_current_assets": 5596000000, "net_ppe": null, "goodwill": 11183000000, "intangible_assets": 6456000000, "goodwill_and_intangibles": 17639000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21754000000, "total_assets": 27350000000, "short_term_debt": 450000000, "accounts_payable": 719000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4302000000, "long_term_debt": 21938000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23130000000, "total_liabilities": 27432000000, "total_debt": 22388000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9778000000, "total_equity": -1022000000, "shares_outstanding": 365238917, "operating_cash_flow": 390000000, "stock_based_compensation": 29000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 144000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -148000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -79000000, "free_cash_flow": 534000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "507000000", "ebitda": "836000000", "netIncome": "-39000000", "grossProfit": "1703000000", "depreciation": "None", "totalRevenue": "2408000000", "costOfRevenue": "705000000", "interestIncome": "7000000", "incomeBeforeTax": "-7000000", "interestExpense": "363000000", "operatingIncome": "362000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "40000000", "reportedCurrency": "USD", "netInterestIncome": "-356000000", "nonInterestIncome": "None", "operatingExpenses": "1341000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "152000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "705000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "329000000", "sellingGeneralAndAdministrative": "137000000", "netIncomeFromContinuingOperations": "-47000000" }, "balance": { "goodwill": "11183000000", "inventory": "1544000000", "commonStock": "10423000000", "currentDebt": "None", "investments": "None", "totalAssets": "27350000000", "longTermDebt": "21938000000", "shortTermDebt": "450000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6456000000", "reportedCurrency": "USD", "retainedEarnings": "-9778000000", "totalLiabilities": "27432000000", "otherCurrentAssets": "1107000000", "totalCurrentAssets": "5596000000", "currentLongTermDebt": "450000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1998000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21754000000", "currentAccountsPayable": "719000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22388000000", "totalShareholderEquity": "-1022000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3086000000", "totalCurrentLiabilities": "4302000000", "otherNonCurrentLiabilities": "1029000000", "totalNonCurrentLiabilities": "23130000000", "cashAndShortTermInvestments": "947000000", "commonStockSharesOutstanding": "365238917", "intangibleAssetsExcludingGoodwill": "6456000000", "cashAndCashEquivalentsAtCarryingValue": "947000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-100000000", "operatingCashflow": "390000000", "capitalExpenditures": "144000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79000000", "cashflowFromInvestment": "-148000000", "stockBasedCompensation": "29000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "329000000", "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": "2026-06-07T01:06:19.280680+00:00", "is_restated": false, "income_statement": { "revenue": 2238000000, "cost_of_revenue": 623000000, "gross_profit": 1615000000, "ebit": 494000000, "ebitda": 795000000, "pretax_income": -326000000, "tax_provision": 56000000, "net_income": -378000000, "net_income_to_common": -378000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 760000000, "total_current_assets": 5048000000, "total_assets": 27064000000, "short_term_debt": 536000000, "long_term_debt": 21894000000, "total_debt": 22430000000, "total_liabilities": 27299000000, "total_equity": -1180000000, "shares_outstanding": 365400000, "goodwill_and_intangibles": 17915000000 }, "cash_flow": { "operating_cash_flow": 282000000, "capital_expenditure": 46000000, "free_cash_flow": 328000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226351, "ticker_id": 442, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:19.280680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "494000000", "ebitda": "795000000", "netIncome": "-378000000", "grossProfit": "1615000000", "depreciation": "None", "totalRevenue": "2238000000", "costOfRevenue": "623000000", "interestIncome": "6000000", "incomeBeforeTax": "-326000000", "interestExpense": "339000000", "operatingIncome": "14000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "56000000", "reportedCurrency": "USD", "netInterestIncome": "-333000000", "nonInterestIncome": "None", "operatingExpenses": "1601000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "153000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "623000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "301000000", "sellingGeneralAndAdministrative": "715000000", "netIncomeFromContinuingOperations": "-382000000" }, "balance": { "goodwill": "11187000000", "inventory": "1272000000", "commonStock": "10420000000", "currentDebt": "None", "investments": "None", "totalAssets": "27064000000", "longTermDebt": "21894000000", "shortTermDebt": "536000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "6728000000", "reportedCurrency": "USD", "retainedEarnings": "-9739000000", "totalLiabilities": "27299000000", "otherCurrentAssets": "1068000000", "totalCurrentAssets": "5048000000", "currentLongTermDebt": "536000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1948000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22016000000", "currentAccountsPayable": "569000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1584000000", "shortLongTermDebtTotal": "22430000000", "totalShareholderEquity": "-1180000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3049000000", "totalCurrentLiabilities": "4224000000", "otherNonCurrentLiabilities": "968000000", "totalNonCurrentLiabilities": "23075000000", "cashAndShortTermInvestments": "760000000", "commonStockSharesOutstanding": "365400000", "intangibleAssetsExcludingGoodwill": "6728000000", "cashAndCashEquivalentsAtCarryingValue": "760000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-382000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-62000000", "operatingCashflow": "282000000", "capitalExpenditures": "46000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1816000000", "cashflowFromInvestment": "-1889000000", "stockBasedCompensation": "29000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "301000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2238000000, "cost_of_revenue": 623000000, "gross_profit": 1615000000, "research_and_development": 153000000, "selling_general_admin": 715000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 494000000, "depreciation_amortisation": 301000000, "ebitda": 795000000, "interest_expense": 339000000, "interest_income": null, "other_non_operating": null, "pretax_income": -326000000, "tax_provision": 56000000, "effective_tax_rate": null, "net_income": -378000000, "net_income_continuing_ops": -382000000, "net_income_to_common": -378000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 760000000, "short_term_investments": null, "net_receivables": 1948000000, "inventory": 1272000000, "other_current_assets": null, "total_current_assets": 5048000000, "net_ppe": null, "goodwill": 11187000000, "intangible_assets": 6728000000, "goodwill_and_intangibles": 17915000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22016000000, "total_assets": 27064000000, "short_term_debt": 536000000, "accounts_payable": 569000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4224000000, "long_term_debt": 21894000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23075000000, "total_liabilities": 27299000000, "total_debt": 22430000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9739000000, "total_equity": -1180000000, "shares_outstanding": 365400000, "operating_cash_flow": 282000000, "stock_based_compensation": 29000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1889000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1816000000, "free_cash_flow": 328000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "494000000", "ebitda": "795000000", "netIncome": "-378000000", "grossProfit": "1615000000", "depreciation": "None", "totalRevenue": "2238000000", "costOfRevenue": "623000000", "interestIncome": "6000000", "incomeBeforeTax": "-326000000", "interestExpense": "339000000", "operatingIncome": "14000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "56000000", "reportedCurrency": "USD", "netInterestIncome": "-333000000", "nonInterestIncome": "None", "operatingExpenses": "1601000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "153000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "623000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "301000000", "sellingGeneralAndAdministrative": "715000000", "netIncomeFromContinuingOperations": "-382000000" }, "balance": { "goodwill": "11187000000", "inventory": "1272000000", "commonStock": "10420000000", "currentDebt": "None", "investments": "None", "totalAssets": "27064000000", "longTermDebt": "21894000000", "shortTermDebt": "536000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "6728000000", "reportedCurrency": "USD", "retainedEarnings": "-9739000000", "totalLiabilities": "27299000000", "otherCurrentAssets": "1068000000", "totalCurrentAssets": "5048000000", "currentLongTermDebt": "536000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1948000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22016000000", "currentAccountsPayable": "569000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1584000000", "shortLongTermDebtTotal": "22430000000", "totalShareholderEquity": "-1180000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3049000000", "totalCurrentLiabilities": "4224000000", "otherNonCurrentLiabilities": "968000000", "totalNonCurrentLiabilities": "23075000000", "cashAndShortTermInvestments": "760000000", "commonStockSharesOutstanding": "365400000", "intangibleAssetsExcludingGoodwill": "6728000000", "cashAndCashEquivalentsAtCarryingValue": "760000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-382000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-62000000", "operatingCashflow": "282000000", "capitalExpenditures": "46000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1816000000", "cashflowFromInvestment": "-1889000000", "stockBasedCompensation": "29000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "301000000", "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": "2026-06-07T01:06:19.280680+00:00", "is_restated": false, "income_statement": { "revenue": 2167000000, "cost_of_revenue": 649000000, "gross_profit": 1518000000, "ebit": 381000000, "ebitda": 696000000, "pretax_income": 79000000, "tax_provision": 52000000, "net_income": 26000000, "net_income_to_common": 26000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 437079380, "total_current_assets": 3367549420, "total_assets": 19251874660, "short_term_debt": 335169680, "long_term_debt": 20108000000, "total_debt": 20443169680, "total_liabilities": 19047300373, "total_equity": -500489860, "shares_outstanding": 367100000, "goodwill_and_intangibles": 12777966606 }, "cash_flow": { "operating_cash_flow": 207888983, "capital_expenditure": 28301604, "free_cash_flow": 236190587, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226352, "ticker_id": 442, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:19.280680+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "381000000", "ebitda": "696000000", "netIncome": "26000000", "grossProfit": "1518000000", "depreciation": "None", "totalRevenue": "2167000000", "costOfRevenue": "649000000", "interestIncome": "7000000", "incomeBeforeTax": "79000000", "interestExpense": "319000000", "operatingIncome": "412000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "52000000", "reportedCurrency": "USD", "netInterestIncome": "-312000000", "nonInterestIncome": "None", "operatingExpenses": "1106000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "156000000", "otherNonOperatingIncome": "-14000000", "costofGoodsAndServicesSold": "649000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "315000000", "sellingGeneralAndAdministrative": "711000000", "netIncomeFromContinuingOperations": "27000000" }, "balance": { "goodwill": "8777822160", "inventory": "936059466", "commonStock": "7859879973", "currentDebt": "None", "investments": "None", "totalAssets": "19251874660", "longTermDebt": "20108000000", "shortTermDebt": "335169680", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "4000144446", "reportedCurrency": "USD", "retainedEarnings": "-7066494086", "totalLiabilities": "19047300373", "otherCurrentAssets": "678643113", "totalCurrentAssets": "3367549420", "currentLongTermDebt": "588393240", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1315767460", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15884325240", "currentAccountsPayable": "388766633", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1599000000", "shortLongTermDebtTotal": "15514430773", "totalShareholderEquity": "-500489860", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2201788173", "totalCurrentLiabilities": "2994635406", "otherNonCurrentLiabilities": "942000000", "totalNonCurrentLiabilities": "16052664966", "cashAndShortTermInvestments": "437079380", "commonStockSharesOutstanding": "367100000", "intangibleAssetsExcludingGoodwill": "4000144446", "cashAndCashEquivalentsAtCarryingValue": "437079380", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26343242", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-32078643", "operatingCashflow": "207888983", "capitalExpenditures": "28301604", "changeInReceivables": "-53000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120488623", "cashflowFromInvestment": "-30224144", "stockBasedCompensation": "33000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "56000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "319158515", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2167000000, "cost_of_revenue": 649000000, "gross_profit": 1518000000, "research_and_development": 156000000, "selling_general_admin": 711000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 381000000, "depreciation_amortisation": 315000000, "ebitda": 696000000, "interest_expense": 319000000, "interest_income": null, "other_non_operating": null, "pretax_income": 79000000, "tax_provision": 52000000, "effective_tax_rate": null, "net_income": 26000000, "net_income_continuing_ops": 27000000, "net_income_to_common": 26000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 437079380, "short_term_investments": null, "net_receivables": 1315767460, "inventory": 936059466, "other_current_assets": null, "total_current_assets": 3367549420, "net_ppe": null, "goodwill": 8777822160, "intangible_assets": 4000144446, "goodwill_and_intangibles": 12777966606, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15884325240, "total_assets": 19251874660, "short_term_debt": 335169680, "accounts_payable": 388766633, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2994635406, "long_term_debt": 20108000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16052664966, "total_liabilities": 19047300373, "total_debt": 20443169680, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7066494086, "total_equity": -500489860, "shares_outstanding": 367100000, "operating_cash_flow": 207888983, "stock_based_compensation": 33000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28301604, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30224144, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -120488623, "free_cash_flow": 236190587, "net_change_in_cash": 56000000 }, "raw_data": { "income": { "ebit": "381000000", "ebitda": "696000000", "netIncome": "26000000", "grossProfit": "1518000000", "depreciation": "None", "totalRevenue": "2167000000", "costOfRevenue": "649000000", "interestIncome": "7000000", "incomeBeforeTax": "79000000", "interestExpense": "319000000", "operatingIncome": "412000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "52000000", "reportedCurrency": "USD", "netInterestIncome": "-312000000", "nonInterestIncome": "None", "operatingExpenses": "1106000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "156000000", "otherNonOperatingIncome": "-14000000", "costofGoodsAndServicesSold": "649000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "315000000", "sellingGeneralAndAdministrative": "711000000", "netIncomeFromContinuingOperations": "27000000" }, "balance": { "goodwill": "8777822160", "inventory": "936059466", "commonStock": "7859879973", "currentDebt": "None", "investments": "None", "totalAssets": "19251874660", "longTermDebt": "20108000000", "shortTermDebt": "335169680", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "4000144446", "reportedCurrency": "USD", "retainedEarnings": "-7066494086", "totalLiabilities": "19047300373", "otherCurrentAssets": "678643113", "totalCurrentAssets": "3367549420", "currentLongTermDebt": "588393240", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1315767460", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15884325240", "currentAccountsPayable": "388766633", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1599000000", "shortLongTermDebtTotal": "15514430773", "totalShareholderEquity": "-500489860", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2201788173", "totalCurrentLiabilities": "2994635406", "otherNonCurrentLiabilities": "942000000", "totalNonCurrentLiabilities": "16052664966", "cashAndShortTermInvestments": "437079380", "commonStockSharesOutstanding": "367100000", "intangibleAssetsExcludingGoodwill": "4000144446", "cashAndCashEquivalentsAtCarryingValue": "437079380", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26343242", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-32078643", "operatingCashflow": "207888983", "capitalExpenditures": "28301604", "changeInReceivables": "-53000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120488623", "cashflowFromInvestment": "-30224144", "stockBasedCompensation": "33000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "56000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "319158515", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }