{ "ticker": { "uuid": "09ddf59d-62b1-41b1-8c63-823263f871b8", "symbol": "SIRI", "name": "Sirius XM Holding Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/09ddf59d-62b1-41b1-8c63-823263f871b8/", "api_url": "https://sharemaestro.com/factors/api/tickers/09ddf59d-62b1-41b1-8c63-823263f871b8/" }, "ticker_metadata": { "id": 8233, "uuid": "09ddf59d-62b1-41b1-8c63-823263f871b8", "symbol": "SIRI", "name": "Sirius XM Holding Inc", "asset_type": "equity", "market_cap": 9937021000, "stock_exchange_id": 2, "industry": "Entertainment", "sector": "Communication Services", "description": "Sirius XM Holdings Inc. provides satellite radio services by subscription fee in the United States.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "09ddf59d-62b1-41b1-8c63-823263f871b8", "symbol": "SIRI", "name": "Sirius XM Holding Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/09ddf59d-62b1-41b1-8c63-823263f871b8/", "api_url": "https://sharemaestro.com/factors/api/tickers/09ddf59d-62b1-41b1-8c63-823263f871b8/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.94, "value": 0.91, "quality": 0.65, "momentum": 0.75, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 27.01, "market_cap": 9129380000, "pe_ratio": 10.7912, "earnings_yield": 0.0927, "ebitda_to_ev": 0.1162, "shareholder_yield": 0.04, "roe": 0.0721, "piotroski_f_score": 5, "momentum_12_1": 0.2787, "volatility_252d": 0.3101 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:36.402484+00:00", "batch_id": "" }, "size": { "price_close": 27.01, "market_cap": 9129380000, "market_cap_usd": 9129380000, "enterprise_value": 18801380000, "shares_outstanding": 338000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 10.7912, "pb_ratio": 0.7782, "ptbv_ratio": null, "ps_ratio": 1.0639, "pcf_ratio": 4.7376, "pfcf_ratio": 3.6576, "ev_ebitda": 8.6087, "ev_ebit": 11.8322, "ev_sales": 2.191, "ev_fcf": 7.5326, "earnings_yield": 0.0927, "fcf_yield": 0.1328, "price_to_sales": 1.0639, "price_to_book": 0.7782, "price_to_cashflow": 4.7376, "ebitda_to_ev": 0.1162, "sales_yield": 0.4564 }, "yield": { "dividend_yield": 0.04, "buyback_yield": 0, "shareholder_yield": 0.04, "debt_paydown_yield": null, "total_yield": 0.04 }, "quality": { "gross_margin": 0.4545, "operating_margin": 0.1852, "net_margin": 0.0986, "ebitda_margin": 0.2545, "fcf_margin": 0.2909, "roe": 0.0721, "roa": 0.0312, "roic": 0.0564, "roc_greenblatt": null, "asset_turnover": 0.3161, "cash_conversion": 2.9504, "accruals_ratio": -0.0398, "sbc_to_revenue": 0.0213, "piotroski_f_score": 5, "altman_z_score": 1.4117, "earnings_stability_5y": 9.3604, "revenue_stability_5y": 0.0533, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1437, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.3141, "net_debt_to_ebitda": 4.4286, "debt_to_assets": 0.359, "interest_coverage": 3.5, "current_ratio": 0.4391, "quick_ratio": 0.4391, "net_debt": 9672000000, "local_beta": 0.0002, "volatility_252d": 0.3101, "volatility_60d": 0.6733, "max_drawdown_12m": -0.1439, "risk_adjusted_momentum": 0.8989 }, "growth": { "revenue_growth_1y": -0.0028, "revenue_growth_3y_cagr": -0.0168, "revenue_growth_5y_cagr": 0.0126, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.1277, "eps_growth_5y_cagr": 0.4378, "fcf_growth_1y": 0.043, "book_value_growth_1y": -0.0114, "revenue_growth": -0.0028, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0067, "price_return_3m": 0.2262, "price_return_6m": 0.2537, "price_return_9m": 0.1619, "price_return_12m": 0.2873, "price_return_12m_ex1m": 0.2787, "momentum_6m": 0.2537, "momentum_12m": 0.2873, "momentum_12_1": 0.2787, "distance_from_52w_high": -0.085, "distance_from_52w_low": 0.3572, "relative_strength": 0.1294 }, "raw_ttm": { "revenue_ttm": 8581000000, "gross_profit_ttm": 3900000000, "ebit_ttm": 1589000000, "ebitda_ttm": 2184000000, "net_income_ttm": 846000000, "eps_diluted_ttm": 2.503, "operating_cash_flow_ttm": 1927000000, "capital_expenditure_ttm": 569000000, "fcf_ttm": 2496000000, "dividends_paid_ttm": 365000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 454000000, "cash_and_equivalents": 75000000, "total_current_assets": 1059000000, "total_current_liabilities": 2412000000, "net_ppe": null, "total_assets": 27147000000, "total_debt": 9747000000, "total_equity": 11731000000, "net_working_capital": -1369000000, "book_value_per_share": 34.7071, "retained_earnings": 11768000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2083000000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 23, "rank_pb": 13, "rank_ptbv": 50, "rank_ps": 29, "rank_pcf": 16, "rank_ev_ebitda": 30, "rank_ev_ebit": 47, "rank_earnings_yield": 22, "rank_fcf_yield": 29, "rank_dividend_yield": 19, "rank_shareholder_yield": 19, "rank_total_yield": 19, "rank_roe": 54, "rank_roc": 50, "rank_roic": 58, "rank_gross_margin": 50, "rank_fcf_margin": 31, "rank_piotroski": 55, "rank_accruals": 51, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 10, "rank_revenue_growth_1y": 75, "rank_momentum_12m": 37, "rank_momentum_12m_ex1m": 38, "rank_relative_strength": 40 }, "composites": { "value_composite": 9, "quality_composite": 35, "momentum_composite": 25, "growth_composite": 27, "yield_composite": 13, "svqf_composite": 12, "vc1_composite": 6, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 19, "overall_composite": 6, "quality_value_composite": 0.7691, "os_score": 0.94, "value_percentile": 0.91, "quality_percentile": 0.65, "momentum_percentile": 0.75, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 88, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 19, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2757, "ticker_id": 8233, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:36.402484+00:00", "batch_id": "", "os_score_delta": null, "price_close": 27.01, "market_cap": 9129380000, "market_cap_usd": 9129380000, "enterprise_value": 18801380000, "shares_outstanding": 338000000, "fx_rate_to_usd": null, "pe_ratio": 10.79122931, "pb_ratio": 0.77822692, "ptbv_ratio": null, "ps_ratio": 1.0639063, "pcf_ratio": 4.73761287, "pfcf_ratio": 3.65760417, "ev_ebitda": 8.60869048, "ev_ebit": 11.83220894, "ev_sales": 2.19104766, "ev_fcf": 7.53260417, "earnings_yield": 0.09266785, "fcf_yield": 0.13275621, "dividend_yield": 0.03998081, "buyback_yield": 0, "shareholder_yield": 0.03998081, "debt_paydown_yield": null, "total_yield": 0.03998081, "gross_margin": 0.45449248, "operating_margin": 0.18517655, "net_margin": 0.09858991, "ebitda_margin": 0.25451579, "fcf_margin": 0.29087519, "roe": 0.07211661, "roa": 0.03116366, "roic": 0.05643187, "roc_greenblatt": null, "asset_turnover": 0.31609386, "cash_conversion": 2.95035461, "accruals_ratio": -0.03982024, "sbc_to_revenue": 0.02132619, "debt_to_equity": 1.31412497, "net_debt_to_ebitda": 4.42857143, "debt_to_assets": 0.3590452, "interest_coverage": 3.5, "current_ratio": 0.43905473, "quick_ratio": 0.43905473, "net_debt": 9672000000, "revenue_growth_1y": -0.00278908, "revenue_growth_3y_cagr": -0.01675516, "revenue_growth_5y_cagr": 0.01256578, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.12774187, "eps_growth_5y_cagr": 0.43782131, "fcf_growth_1y": 0.04304221, "book_value_growth_1y": -0.01141392, "piotroski_f_score": 5, "altman_z_score": 1.411655, "earnings_stability_5y": 9.360416, "revenue_stability_5y": 0.053291, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00672392, "price_return_3m": 0.2261667, "price_return_6m": 0.25368423, "price_return_9m": 0.16191033, "price_return_12m": 0.28731228, "price_return_12m_ex1m": 0.27871431, "distance_from_52w_high": -0.0850271, "distance_from_52w_low": 0.35717731, "relative_strength": 0.12937123, "local_beta": 0.0002, "volatility_252d": 0.310071, "volatility_60d": 0.673282, "max_drawdown_12m": -0.14387728, "revenue_ttm": 8581000000, "gross_profit_ttm": 3900000000, "ebit_ttm": 1589000000, "ebitda_ttm": 2184000000, "net_income_ttm": 846000000, "eps_diluted_ttm": 2.50295858, "operating_cash_flow_ttm": 1927000000, "capital_expenditure_ttm": 569000000, "fcf_ttm": 2496000000, "dividends_paid_ttm": 365000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 454000000, "cash_and_equivalents": 75000000, "total_current_assets": 1059000000, "total_current_liabilities": 2412000000, "net_ppe": null, "total_assets": 27147000000, "total_debt": 9747000000, "total_equity": 11731000000, "net_working_capital": -1369000000, "book_value_per_share": 34.70710059, "retained_earnings": 11768000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2083000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 23, "rank_pb": 13, "rank_ptbv": 50, "rank_ps": 29, "rank_pcf": 16, "rank_ev_ebitda": 30, "rank_ev_ebit": 47, "rank_earnings_yield": 22, "rank_fcf_yield": 29, "rank_dividend_yield": 19, "rank_shareholder_yield": 19, "rank_total_yield": 19, "rank_roe": 54, "rank_roc": 50, "rank_roic": 58, "rank_gross_margin": 50, "rank_fcf_margin": 31, "rank_piotroski": 55, "rank_accruals": 51, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 10, "rank_revenue_growth_1y": 75, "rank_momentum_12m": 37, "rank_momentum_12m_ex1m": 38, "rank_relative_strength": 40, "value_composite": 9, "quality_composite": 35, "momentum_composite": 25, "growth_composite": 27, "yield_composite": 13, "svqf_composite": 12, "vc1_composite": 6, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 19, "overall_composite": 6, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 88, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 27.01, "os": 0.94, "value": 0.91, "quality": 0.65, "momentum": 0.75, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 10.7912, "earnings_yield": 0.0927, "shareholder_yield": 0.04, "roe": 0.0721, "momentum_12_1": 0.2787, "complete_fields": { "id": 2757, "ticker_id": 8233, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:36.402484+00:00", "batch_id": "", "os_score_delta": null, "price_close": 27.01, "market_cap": 9129380000, "market_cap_usd": 9129380000, "enterprise_value": 18801380000, "shares_outstanding": 338000000, "fx_rate_to_usd": null, "pe_ratio": 10.79122931, "pb_ratio": 0.77822692, "ptbv_ratio": null, "ps_ratio": 1.0639063, "pcf_ratio": 4.73761287, "pfcf_ratio": 3.65760417, "ev_ebitda": 8.60869048, "ev_ebit": 11.83220894, "ev_sales": 2.19104766, "ev_fcf": 7.53260417, "earnings_yield": 0.09266785, "fcf_yield": 0.13275621, "dividend_yield": 0.03998081, "buyback_yield": 0, "shareholder_yield": 0.03998081, "debt_paydown_yield": null, "total_yield": 0.03998081, "gross_margin": 0.45449248, "operating_margin": 0.18517655, "net_margin": 0.09858991, "ebitda_margin": 0.25451579, "fcf_margin": 0.29087519, "roe": 0.07211661, "roa": 0.03116366, "roic": 0.05643187, "roc_greenblatt": null, "asset_turnover": 0.31609386, "cash_conversion": 2.95035461, "accruals_ratio": -0.03982024, "sbc_to_revenue": 0.02132619, "debt_to_equity": 1.31412497, "net_debt_to_ebitda": 4.42857143, "debt_to_assets": 0.3590452, "interest_coverage": 3.5, "current_ratio": 0.43905473, "quick_ratio": 0.43905473, "net_debt": 9672000000, "revenue_growth_1y": -0.00278908, "revenue_growth_3y_cagr": -0.01675516, "revenue_growth_5y_cagr": 0.01256578, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.12774187, "eps_growth_5y_cagr": 0.43782131, "fcf_growth_1y": 0.04304221, "book_value_growth_1y": -0.01141392, "piotroski_f_score": 5, "altman_z_score": 1.411655, "earnings_stability_5y": 9.360416, "revenue_stability_5y": 0.053291, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00672392, "price_return_3m": 0.2261667, "price_return_6m": 0.25368423, "price_return_9m": 0.16191033, "price_return_12m": 0.28731228, "price_return_12m_ex1m": 0.27871431, "distance_from_52w_high": -0.0850271, "distance_from_52w_low": 0.35717731, "relative_strength": 0.12937123, "local_beta": 0.0002, "volatility_252d": 0.310071, "volatility_60d": 0.673282, "max_drawdown_12m": -0.14387728, "revenue_ttm": 8581000000, "gross_profit_ttm": 3900000000, "ebit_ttm": 1589000000, "ebitda_ttm": 2184000000, "net_income_ttm": 846000000, "eps_diluted_ttm": 2.50295858, "operating_cash_flow_ttm": 1927000000, "capital_expenditure_ttm": 569000000, "fcf_ttm": 2496000000, "dividends_paid_ttm": 365000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 454000000, "cash_and_equivalents": 75000000, "total_current_assets": 1059000000, "total_current_liabilities": 2412000000, "net_ppe": null, "total_assets": 27147000000, "total_debt": 9747000000, "total_equity": 11731000000, "net_working_capital": -1369000000, "book_value_per_share": 34.70710059, "retained_earnings": 11768000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2083000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 23, "rank_pb": 13, "rank_ptbv": 50, "rank_ps": 29, "rank_pcf": 16, "rank_ev_ebitda": 30, "rank_ev_ebit": 47, "rank_earnings_yield": 22, "rank_fcf_yield": 29, "rank_dividend_yield": 19, "rank_shareholder_yield": 19, "rank_total_yield": 19, "rank_roe": 54, "rank_roc": 50, "rank_roic": 58, "rank_gross_margin": 50, "rank_fcf_margin": 31, "rank_piotroski": 55, "rank_accruals": 51, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 10, "rank_revenue_growth_1y": 75, "rank_momentum_12m": 37, "rank_momentum_12m_ex1m": 38, "rank_relative_strength": 40, "value_composite": 9, "quality_composite": 35, "momentum_composite": 25, "growth_composite": 27, "yield_composite": 13, "svqf_composite": 12, "vc1_composite": 6, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 19, "overall_composite": 6, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 88, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:27:59.008480+00:00", "is_restated": false, "income_statement": { "revenue": 8558000000, "cost_of_revenue": 4532000000, "gross_profit": 4026000000, "ebit": 1515000000, "ebitda": 2104000000, "pretax_income": 1056000000, "tax_provision": 251000000, "net_income": 805000000, "net_income_to_common": 805000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94000000, "total_current_assets": 1098000000, "total_assets": 27237000000, "short_term_debt": 1058000000, "long_term_debt": 8648000000, "total_debt": 9706000000, "total_liabilities": 15674000000, "total_equity": 11563000000, "shares_outstanding": 357000000, "goodwill_and_intangibles": 13845000000 }, "cash_flow": { "operating_cash_flow": 1898000000, "capital_expenditure": 653000000, "free_cash_flow": 2551000000, "dividends_paid": 365000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170135, "ticker_id": 8233, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:27:59.008480+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1515000000", "ebitda": "2104000000", "netIncome": "805000000", "grossProfit": "4026000000", "depreciation": "None", "totalRevenue": "8558000000", "costOfRevenue": "4532000000", "interestIncome": "None", "incomeBeforeTax": "1056000000", "interestExpense": "459000000", "operatingIncome": "1471000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "251000000", "reportedCurrency": "USD", "netInterestIncome": "-459000000", "nonInterestIncome": "None", "operatingExpenses": "2555000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "263000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4532000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "589000000", "sellingGeneralAndAdministrative": "549000000", "netIncomeFromContinuingOperations": "805000000" }, "balance": { "goodwill": "12390000000", "inventory": "None", "commonStock": "-1000000", "currentDebt": "None", "investments": "None", "totalAssets": "27237000000", "longTermDebt": "8648000000", "shortTermDebt": "1058000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1455000000", "reportedCurrency": "USD", "retainedEarnings": "11614000000", "totalLiabilities": "15674000000", "otherCurrentAssets": "243000000", "totalCurrentAssets": "1098000000", "currentLongTermDebt": "1058000000", "longTermInvestments": "941000000", "shortTermInvestments": "None", "currentNetReceivables": "761000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26139000000", "currentAccountsPayable": "1290000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9706000000", "totalShareholderEquity": "11563000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "329000000", "totalCurrentLiabilities": "3653000000", "otherNonCurrentLiabilities": "1043000000", "totalNonCurrentLiabilities": "12021000000", "cashAndShortTermInvestments": "94000000", "commonStockSharesOutstanding": "357000000", "intangibleAssetsExcludingGoodwill": "1455000000", "cashAndCashEquivalentsAtCarryingValue": "94000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "805000000", "profitLoss": "None", "dividendPayout": "365000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1898000000", "capitalExpenditures": "653000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1219000000", "cashflowFromInvestment": "-747000000", "stockBasedCompensation": "179000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "365000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-136000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "565000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8558000000, "cost_of_revenue": 4532000000, "gross_profit": 4026000000, "research_and_development": 263000000, "selling_general_admin": 549000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1515000000, "depreciation_amortisation": 589000000, "ebitda": 2104000000, "interest_expense": 459000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1056000000, "tax_provision": 251000000, "effective_tax_rate": null, "net_income": 805000000, "net_income_continuing_ops": 805000000, "net_income_to_common": 805000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 94000000, "short_term_investments": null, "net_receivables": 761000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1098000000, "net_ppe": null, "goodwill": 12390000000, "intangible_assets": 1455000000, "goodwill_and_intangibles": 13845000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26139000000, "total_assets": 27237000000, "short_term_debt": 1058000000, "accounts_payable": 1290000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3653000000, "long_term_debt": 8648000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12021000000, "total_liabilities": 15674000000, "total_debt": 9706000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11614000000, "total_equity": 11563000000, "shares_outstanding": 357000000, "operating_cash_flow": 1898000000, "stock_based_compensation": 179000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 653000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -747000000, "dividends_paid": 365000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1219000000, "free_cash_flow": 2551000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1515000000", "ebitda": "2104000000", "netIncome": "805000000", "grossProfit": "4026000000", "depreciation": "None", "totalRevenue": "8558000000", "costOfRevenue": "4532000000", "interestIncome": "None", "incomeBeforeTax": "1056000000", "interestExpense": "459000000", "operatingIncome": "1471000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "251000000", "reportedCurrency": "USD", "netInterestIncome": "-459000000", "nonInterestIncome": "None", "operatingExpenses": "2555000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "263000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4532000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "589000000", "sellingGeneralAndAdministrative": "549000000", "netIncomeFromContinuingOperations": "805000000" }, "balance": { "goodwill": "12390000000", "inventory": "None", "commonStock": "-1000000", "currentDebt": "None", "investments": "None", "totalAssets": "27237000000", "longTermDebt": "8648000000", "shortTermDebt": "1058000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1455000000", "reportedCurrency": "USD", "retainedEarnings": "11614000000", "totalLiabilities": "15674000000", "otherCurrentAssets": "243000000", "totalCurrentAssets": "1098000000", "currentLongTermDebt": "1058000000", "longTermInvestments": "941000000", "shortTermInvestments": "None", "currentNetReceivables": "761000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26139000000", "currentAccountsPayable": "1290000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9706000000", "totalShareholderEquity": "11563000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "329000000", "totalCurrentLiabilities": "3653000000", "otherNonCurrentLiabilities": "1043000000", "totalNonCurrentLiabilities": "12021000000", "cashAndShortTermInvestments": "94000000", "commonStockSharesOutstanding": "357000000", "intangibleAssetsExcludingGoodwill": "1455000000", "cashAndCashEquivalentsAtCarryingValue": "94000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "805000000", "profitLoss": "None", "dividendPayout": "365000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1898000000", "capitalExpenditures": "653000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1219000000", "cashflowFromInvestment": "-747000000", "stockBasedCompensation": "179000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "365000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-136000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "565000000", "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": "2026-06-06T23:27:59.008480+00:00", "is_restated": false, "income_statement": { "revenue": 8699000000, "cost_of_revenue": 4498000000, "gross_profit": 4201000000, "ebit": -1369000000, "ebitda": -747000000, "pretax_income": -1865000000, "tax_provision": 210000000, "net_income": -1665000000, "net_income_to_common": -1665000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 162000000, "total_current_assets": 1149000000, "total_assets": 27521000000, "short_term_debt": 61000000, "long_term_debt": 10314000000, "total_debt": 10375000000, "total_liabilities": 16447000000, "total_equity": 11074000000, "shares_outstanding": 338000000, "goodwill_and_intangibles": 13969000000 }, "cash_flow": { "operating_cash_flow": 1741000000, "capital_expenditure": 728000000, "free_cash_flow": 2469000000, "dividends_paid": 143000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170140, "ticker_id": 8233, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:27:59.008480+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1369000000", "ebitda": "-747000000", "netIncome": "-1665000000", "grossProfit": "4201000000", "depreciation": "None", "totalRevenue": "8699000000", "costOfRevenue": "4498000000", "interestIncome": "None", "incomeBeforeTax": "-1865000000", "interestExpense": "496000000", "operatingIncome": "-1517000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "210000000", "reportedCurrency": "USD", "netInterestIncome": "-496000000", "nonInterestIncome": "None", "operatingExpenses": "5718000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "296000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4498000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "622000000", "sellingGeneralAndAdministrative": "497000000", "netIncomeFromContinuingOperations": "-2075000000" }, "balance": { "goodwill": "12390000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "27521000000", "longTermDebt": "10314000000", "shortTermDebt": "61000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1579000000", "reportedCurrency": "USD", "retainedEarnings": "11121000000", "totalLiabilities": "16447000000", "otherCurrentAssets": "311000000", "totalCurrentAssets": "1149000000", "currentLongTermDebt": "61000000", "longTermInvestments": "1043000000", "shortTermInvestments": "None", "currentNetReceivables": "596000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26372000000", "currentAccountsPayable": "1284000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "61000000", "totalShareholderEquity": "11074000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "336000000", "totalCurrentLiabilities": "2731000000", "otherNonCurrentLiabilities": "1100000000", "totalNonCurrentLiabilities": "13716000000", "cashAndShortTermInvestments": "162000000", "commonStockSharesOutstanding": "338000000", "intangibleAssetsExcludingGoodwill": "1579000000", "cashAndCashEquivalentsAtCarryingValue": "162000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1665000000", "profitLoss": "None", "dividendPayout": "143000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1741000000", "capitalExpenditures": "728000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-916000000", "cashflowFromInvestment": "-970000000", "stockBasedCompensation": "200000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "143000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "622000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8699000000, "cost_of_revenue": 4498000000, "gross_profit": 4201000000, "research_and_development": 296000000, "selling_general_admin": 497000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1369000000, "depreciation_amortisation": 622000000, "ebitda": -747000000, "interest_expense": 496000000, "interest_income": null, "other_non_operating": null, "pretax_income": -1865000000, "tax_provision": 210000000, "effective_tax_rate": null, "net_income": -1665000000, "net_income_continuing_ops": -2075000000, "net_income_to_common": -1665000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 162000000, "short_term_investments": null, "net_receivables": 596000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1149000000, "net_ppe": null, "goodwill": 12390000000, "intangible_assets": 1579000000, "goodwill_and_intangibles": 13969000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26372000000, "total_assets": 27521000000, "short_term_debt": 61000000, "accounts_payable": 1284000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2731000000, "long_term_debt": 10314000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13716000000, "total_liabilities": 16447000000, "total_debt": 10375000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11121000000, "total_equity": 11074000000, "shares_outstanding": 338000000, "operating_cash_flow": 1741000000, "stock_based_compensation": 200000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 728000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -970000000, "dividends_paid": 143000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -916000000, "free_cash_flow": 2469000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1369000000", "ebitda": "-747000000", "netIncome": "-1665000000", "grossProfit": "4201000000", "depreciation": "None", "totalRevenue": "8699000000", "costOfRevenue": "4498000000", "interestIncome": "None", "incomeBeforeTax": "-1865000000", "interestExpense": "496000000", "operatingIncome": "-1517000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "210000000", "reportedCurrency": "USD", "netInterestIncome": "-496000000", "nonInterestIncome": "None", "operatingExpenses": "5718000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "296000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4498000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "622000000", "sellingGeneralAndAdministrative": "497000000", "netIncomeFromContinuingOperations": "-2075000000" }, "balance": { "goodwill": "12390000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "27521000000", "longTermDebt": "10314000000", "shortTermDebt": "61000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1579000000", "reportedCurrency": "USD", "retainedEarnings": "11121000000", "totalLiabilities": "16447000000", "otherCurrentAssets": "311000000", "totalCurrentAssets": "1149000000", "currentLongTermDebt": "61000000", "longTermInvestments": "1043000000", "shortTermInvestments": "None", "currentNetReceivables": "596000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26372000000", "currentAccountsPayable": "1284000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "61000000", "totalShareholderEquity": "11074000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "336000000", "totalCurrentLiabilities": "2731000000", "otherNonCurrentLiabilities": "1100000000", "totalNonCurrentLiabilities": "13716000000", "cashAndShortTermInvestments": "162000000", "commonStockSharesOutstanding": "338000000", "intangibleAssetsExcludingGoodwill": "1579000000", "cashAndCashEquivalentsAtCarryingValue": "162000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1665000000", "profitLoss": "None", "dividendPayout": "143000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1741000000", "capitalExpenditures": "728000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-916000000", "cashflowFromInvestment": "-970000000", "stockBasedCompensation": "200000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "143000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "622000000", "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": "2026-06-06T23:27:59.008480+00:00", "is_restated": false, "income_statement": { "revenue": 8953000000, "cost_of_revenue": 4568000000, "gross_profit": 4385000000, "ebit": 1941000000, "ebitda": 2540000000, "pretax_income": 1518000000, "tax_provision": 260000000, "net_income": 1258000000, "net_income_to_common": 1258000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 216000000, "total_current_assets": 1271000000, "total_assets": 10374000000, "short_term_debt": 551000000, "long_term_debt": 8690000000, "total_debt": 9241000000, "total_liabilities": 12939000000, "total_equity": -2565000000, "shares_outstanding": 388800000, "goodwill_and_intangibles": 6154000000 }, "cash_flow": { "operating_cash_flow": 1829000000, "capital_expenditure": 650000000, "free_cash_flow": 2479000000, "dividends_paid": 65000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170145, "ticker_id": 8233, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:27:59.008480+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1941000000", "ebitda": "2540000000", "netIncome": "1258000000", "grossProfit": "4385000000", "depreciation": "None", "totalRevenue": "8953000000", "costOfRevenue": "4568000000", "interestIncome": "None", "incomeBeforeTax": "1518000000", "interestExpense": "423000000", "operatingIncome": "1946000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "260000000", "reportedCurrency": "USD", "netInterestIncome": "-427000000", "nonInterestIncome": "None", "operatingExpenses": "2439000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "322000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4568000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "599000000", "sellingGeneralAndAdministrative": "550000000", "netIncomeFromContinuingOperations": "1271000000" }, "balance": { "goodwill": "3249000000", "inventory": "None", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "10374000000", "longTermDebt": "8690000000", "shortTermDebt": "551000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2905000000", "reportedCurrency": "USD", "retainedEarnings": "-2572000000", "totalLiabilities": "12939000000", "otherCurrentAssets": "346000000", "totalCurrentAssets": "1271000000", "currentLongTermDebt": "505000000", "longTermInvestments": "423000000", "shortTermInvestments": "None", "currentNetReceivables": "709000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9103000000", "currentAccountsPayable": "1306000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9533000000", "totalShareholderEquity": "-2565000000", "capitalLeaseObligations": "338000000", "otherCurrentLiabilities": "174000000", "totalCurrentLiabilities": "3226000000", "otherNonCurrentLiabilities": "134000000", "totalNonCurrentLiabilities": "9713000000", "cashAndShortTermInvestments": "216000000", "commonStockSharesOutstanding": "388800000", "intangibleAssetsExcludingGoodwill": "2905000000", "cashAndCashEquivalentsAtCarryingValue": "216000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "786000000", "profitLoss": "None", "dividendPayout": "65000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-110000000", "operatingCashflow": "1829000000", "capitalExpenditures": "650000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1188000000", "cashflowFromInvestment": "-696000000", "stockBasedCompensation": "184000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-274000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "669000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8953000000, "cost_of_revenue": 4568000000, "gross_profit": 4385000000, "research_and_development": 322000000, "selling_general_admin": 550000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1941000000, "depreciation_amortisation": 599000000, "ebitda": 2540000000, "interest_expense": 423000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1518000000, "tax_provision": 260000000, "effective_tax_rate": null, "net_income": 1258000000, "net_income_continuing_ops": 1271000000, "net_income_to_common": 1258000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 216000000, "short_term_investments": null, "net_receivables": 709000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1271000000, "net_ppe": null, "goodwill": 3249000000, "intangible_assets": 2905000000, "goodwill_and_intangibles": 6154000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9103000000, "total_assets": 10374000000, "short_term_debt": 551000000, "accounts_payable": 1306000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3226000000, "long_term_debt": 8690000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9713000000, "total_liabilities": 12939000000, "total_debt": 9241000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2572000000, "total_equity": -2565000000, "shares_outstanding": 388800000, "operating_cash_flow": 1829000000, "stock_based_compensation": 184000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 650000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -696000000, "dividends_paid": 65000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1188000000, "free_cash_flow": 2479000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1941000000", "ebitda": "2540000000", "netIncome": "1258000000", "grossProfit": "4385000000", "depreciation": "None", "totalRevenue": "8953000000", "costOfRevenue": "4568000000", "interestIncome": "None", "incomeBeforeTax": "1518000000", "interestExpense": "423000000", "operatingIncome": "1946000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "260000000", "reportedCurrency": "USD", "netInterestIncome": "-427000000", "nonInterestIncome": "None", "operatingExpenses": "2439000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "322000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4568000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "599000000", "sellingGeneralAndAdministrative": "550000000", "netIncomeFromContinuingOperations": "1271000000" }, "balance": { "goodwill": "3249000000", "inventory": "None", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "10374000000", "longTermDebt": "8690000000", "shortTermDebt": "551000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2905000000", "reportedCurrency": "USD", "retainedEarnings": "-2572000000", "totalLiabilities": "12939000000", "otherCurrentAssets": "346000000", "totalCurrentAssets": "1271000000", "currentLongTermDebt": "505000000", "longTermInvestments": "423000000", "shortTermInvestments": "None", "currentNetReceivables": "709000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9103000000", "currentAccountsPayable": "1306000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9533000000", "totalShareholderEquity": "-2565000000", "capitalLeaseObligations": "338000000", "otherCurrentLiabilities": "174000000", "totalCurrentLiabilities": "3226000000", "otherNonCurrentLiabilities": "134000000", "totalNonCurrentLiabilities": "9713000000", "cashAndShortTermInvestments": "216000000", "commonStockSharesOutstanding": "388800000", "intangibleAssetsExcludingGoodwill": "2905000000", "cashAndCashEquivalentsAtCarryingValue": "216000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "786000000", "profitLoss": "None", "dividendPayout": "65000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-110000000", "operatingCashflow": "1829000000", "capitalExpenditures": "650000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1188000000", "cashflowFromInvestment": "-696000000", "stockBasedCompensation": "184000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-274000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "669000000", "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": "2026-06-06T23:27:59.008480+00:00", "is_restated": false, "income_statement": { "revenue": 9003000000, "cost_of_revenue": 4482000000, "gross_profit": 4521000000, "ebit": 2027000000, "ebitda": 2612000000, "pretax_income": 1605000000, "tax_provision": 392000000, "net_income": 1213000000, "net_income_to_common": 1213000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57000000, "total_current_assets": 1038000000, "total_assets": 10022000000, "short_term_debt": 246000000, "long_term_debt": 9256000000, "total_debt": 9502000000, "total_liabilities": 13373000000, "total_equity": -3351000000, "shares_outstanding": 399000000, "goodwill_and_intangibles": 6299000000 }, "cash_flow": { "operating_cash_flow": 1976000000, "capital_expenditure": 426000000, "free_cash_flow": 2402000000, "dividends_paid": 1339000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170150, "ticker_id": 8233, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:27:59.008480+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2027000000", "ebitda": "2612000000", "netIncome": "1213000000", "grossProfit": "4521000000", "depreciation": "None", "totalRevenue": "9003000000", "costOfRevenue": "4482000000", "interestIncome": "None", "incomeBeforeTax": "1605000000", "interestExpense": "422000000", "operatingIncome": "2036000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "392000000", "reportedCurrency": "USD", "netInterestIncome": "-422000000", "nonInterestIncome": "None", "operatingExpenses": "2485000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "285000000", "otherNonOperatingIncome": "-9000000", "costofGoodsAndServicesSold": "4482000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "585000000", "sellingGeneralAndAdministrative": "525000000", "netIncomeFromContinuingOperations": "1213000000" }, "balance": { "goodwill": "3249000000", "inventory": "None", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "10022000000", "longTermDebt": "9256000000", "shortTermDebt": "246000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "3050000000", "reportedCurrency": "USD", "retainedEarnings": "-3351000000", "totalLiabilities": "13373000000", "otherCurrentAssets": "326000000", "totalCurrentAssets": "1038000000", "currentLongTermDebt": "196000000", "longTermInvestments": "488000000", "shortTermInvestments": "None", "currentNetReceivables": "655000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8984000000", "currentAccountsPayable": "1248000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1814000000", "shortLongTermDebtTotal": "9822000000", "totalShareholderEquity": "-3351000000", "capitalLeaseObligations": "370000000", "otherCurrentLiabilities": "165000000", "totalCurrentLiabilities": "2981000000", "otherNonCurrentLiabilities": "571000000", "totalNonCurrentLiabilities": "10392000000", "cashAndShortTermInvestments": "57000000", "commonStockSharesOutstanding": "399000000", "intangibleAssetsExcludingGoodwill": "3050000000", "cashAndCashEquivalentsAtCarryingValue": "57000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1213000000", "profitLoss": "None", "dividendPayout": "1339000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1976000000", "capitalExpenditures": "426000000", "changeInReceivables": "10000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1562000000", "cashflowFromInvestment": "-548000000", "stockBasedCompensation": "197000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1339000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-134000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-647000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "585000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9003000000, "cost_of_revenue": 4482000000, "gross_profit": 4521000000, "research_and_development": 285000000, "selling_general_admin": 525000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2027000000, "depreciation_amortisation": 585000000, "ebitda": 2612000000, "interest_expense": 422000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1605000000, "tax_provision": 392000000, "effective_tax_rate": null, "net_income": 1213000000, "net_income_continuing_ops": 1213000000, "net_income_to_common": 1213000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57000000, "short_term_investments": null, "net_receivables": 655000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1038000000, "net_ppe": null, "goodwill": 3249000000, "intangible_assets": 3050000000, "goodwill_and_intangibles": 6299000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8984000000, "total_assets": 10022000000, "short_term_debt": 246000000, "accounts_payable": 1248000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2981000000, "long_term_debt": 9256000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10392000000, "total_liabilities": 13373000000, "total_debt": 9502000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3351000000, "total_equity": -3351000000, "shares_outstanding": 399000000, "operating_cash_flow": 1976000000, "stock_based_compensation": 197000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 426000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -548000000, "dividends_paid": 1339000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1562000000, "free_cash_flow": 2402000000, "net_change_in_cash": -134000000 }, "raw_data": { "income": { "ebit": "2027000000", "ebitda": "2612000000", "netIncome": "1213000000", "grossProfit": "4521000000", "depreciation": "None", "totalRevenue": "9003000000", "costOfRevenue": "4482000000", "interestIncome": "None", "incomeBeforeTax": "1605000000", "interestExpense": "422000000", "operatingIncome": "2036000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "392000000", "reportedCurrency": "USD", "netInterestIncome": "-422000000", "nonInterestIncome": "None", "operatingExpenses": "2485000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "285000000", "otherNonOperatingIncome": "-9000000", "costofGoodsAndServicesSold": "4482000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "585000000", "sellingGeneralAndAdministrative": "525000000", "netIncomeFromContinuingOperations": "1213000000" }, "balance": { "goodwill": "3249000000", "inventory": "None", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "10022000000", "longTermDebt": "9256000000", "shortTermDebt": "246000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "3050000000", "reportedCurrency": "USD", "retainedEarnings": "-3351000000", "totalLiabilities": "13373000000", "otherCurrentAssets": "326000000", "totalCurrentAssets": "1038000000", "currentLongTermDebt": "196000000", "longTermInvestments": "488000000", "shortTermInvestments": "None", "currentNetReceivables": "655000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8984000000", "currentAccountsPayable": "1248000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1814000000", "shortLongTermDebtTotal": "9822000000", "totalShareholderEquity": "-3351000000", "capitalLeaseObligations": "370000000", "otherCurrentLiabilities": "165000000", "totalCurrentLiabilities": "2981000000", "otherNonCurrentLiabilities": "571000000", "totalNonCurrentLiabilities": "10392000000", "cashAndShortTermInvestments": "57000000", "commonStockSharesOutstanding": "399000000", "intangibleAssetsExcludingGoodwill": "3050000000", "cashAndCashEquivalentsAtCarryingValue": "57000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1213000000", "profitLoss": "None", "dividendPayout": "1339000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1976000000", "capitalExpenditures": "426000000", "changeInReceivables": "10000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1562000000", "cashflowFromInvestment": "-548000000", "stockBasedCompensation": "197000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1339000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-134000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-647000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "585000000", "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": "2026-06-06T23:27:59.008480+00:00", "is_restated": false, "income_statement": { "revenue": 8696000000, "cost_of_revenue": 4293000000, "gross_profit": 4403000000, "ebit": 1941000000, "ebitda": 2524000000, "pretax_income": 1526000000, "tax_provision": 212000000, "net_income": 1314000000, "net_income_to_common": 1314000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 191000000, "total_current_assets": 1180000000, "total_assets": 10274000000, "short_term_debt": 49000000, "long_term_debt": 8832000000, "total_debt": 8881000000, "total_liabilities": 12899000000, "total_equity": -2625000000, "shares_outstanding": 414300000, "goodwill_and_intangibles": 6337000000 }, "cash_flow": { "operating_cash_flow": 1998000000, "capital_expenditure": 388000000, "free_cash_flow": 2386000000, "dividends_paid": 268000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170155, "ticker_id": 8233, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:27:59.008480+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1941000000", "ebitda": "2524000000", "netIncome": "1314000000", "grossProfit": "4403000000", "depreciation": "None", "totalRevenue": "8696000000", "costOfRevenue": "4293000000", "interestIncome": "None", "incomeBeforeTax": "1526000000", "interestExpense": "415000000", "operatingIncome": "2015000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "212000000", "reportedCurrency": "USD", "netInterestIncome": "-415000000", "nonInterestIncome": "None", "operatingExpenses": "2388000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "265000000", "otherNonOperatingIncome": "-74000000", "costofGoodsAndServicesSold": "4293000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "583000000", "sellingGeneralAndAdministrative": "514000000", "netIncomeFromContinuingOperations": "1314000000" }, "balance": { "goodwill": "3151000000", "inventory": "246000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "10274000000", "longTermDebt": "8832000000", "shortTermDebt": "49000000", "treasuryStock": "-8000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "3186000000", "reportedCurrency": "USD", "retainedEarnings": "-2636000000", "totalLiabilities": "12899000000", "otherCurrentAssets": "21000000", "totalCurrentAssets": "1180000000", "currentLongTermDebt": "2184000000", "longTermInvestments": "334000000", "shortTermInvestments": "None", "currentNetReceivables": "722000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9094000000", "currentAccountsPayable": "1299000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2166000000", "shortLongTermDebtTotal": "9243000000", "totalShareholderEquity": "-2625000000", "capitalLeaseObligations": "411000000", "otherCurrentLiabilities": "178000000", "totalCurrentLiabilities": "2980000000", "otherNonCurrentLiabilities": "150000000", "totalNonCurrentLiabilities": "9919000000", "cashAndShortTermInvestments": "191000000", "commonStockSharesOutstanding": "414300000", "intangibleAssetsExcludingGoodwill": "3186000000", "cashAndCashEquivalentsAtCarryingValue": "191000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1314000000", "profitLoss": "None", "dividendPayout": "268000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "108000000", "operatingCashflow": "1998000000", "capitalExpenditures": "388000000", "changeInReceivables": "-108000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1682000000", "cashflowFromInvestment": "-200000000", "stockBasedCompensation": "202000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "268000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "116000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1523000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "583000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8696000000, "cost_of_revenue": 4293000000, "gross_profit": 4403000000, "research_and_development": 265000000, "selling_general_admin": 514000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1941000000, "depreciation_amortisation": 583000000, "ebitda": 2524000000, "interest_expense": 415000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1526000000, "tax_provision": 212000000, "effective_tax_rate": null, "net_income": 1314000000, "net_income_continuing_ops": 1314000000, "net_income_to_common": 1314000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 191000000, "short_term_investments": null, "net_receivables": 722000000, "inventory": 246000000, "other_current_assets": null, "total_current_assets": 1180000000, "net_ppe": null, "goodwill": 3151000000, "intangible_assets": 3186000000, "goodwill_and_intangibles": 6337000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9094000000, "total_assets": 10274000000, "short_term_debt": 49000000, "accounts_payable": 1299000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2980000000, "long_term_debt": 8832000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9919000000, "total_liabilities": 12899000000, "total_debt": 8881000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2636000000, "total_equity": -2625000000, "shares_outstanding": 414300000, "operating_cash_flow": 1998000000, "stock_based_compensation": 202000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 388000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -200000000, "dividends_paid": 268000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1682000000, "free_cash_flow": 2386000000, "net_change_in_cash": 116000000 }, "raw_data": { "income": { "ebit": "1941000000", "ebitda": "2524000000", "netIncome": "1314000000", "grossProfit": "4403000000", "depreciation": "None", "totalRevenue": "8696000000", "costOfRevenue": "4293000000", "interestIncome": "None", "incomeBeforeTax": "1526000000", "interestExpense": "415000000", "operatingIncome": "2015000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "212000000", "reportedCurrency": "USD", "netInterestIncome": "-415000000", "nonInterestIncome": "None", "operatingExpenses": "2388000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "265000000", "otherNonOperatingIncome": "-74000000", "costofGoodsAndServicesSold": "4293000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "583000000", "sellingGeneralAndAdministrative": "514000000", "netIncomeFromContinuingOperations": "1314000000" }, "balance": { "goodwill": "3151000000", "inventory": "246000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "10274000000", "longTermDebt": "8832000000", "shortTermDebt": "49000000", "treasuryStock": "-8000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "3186000000", "reportedCurrency": "USD", "retainedEarnings": "-2636000000", "totalLiabilities": "12899000000", "otherCurrentAssets": "21000000", "totalCurrentAssets": "1180000000", "currentLongTermDebt": "2184000000", "longTermInvestments": "334000000", "shortTermInvestments": "None", "currentNetReceivables": "722000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9094000000", "currentAccountsPayable": "1299000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2166000000", "shortLongTermDebtTotal": "9243000000", "totalShareholderEquity": "-2625000000", "capitalLeaseObligations": "411000000", "otherCurrentLiabilities": "178000000", "totalCurrentLiabilities": "2980000000", "otherNonCurrentLiabilities": "150000000", "totalNonCurrentLiabilities": "9919000000", "cashAndShortTermInvestments": "191000000", "commonStockSharesOutstanding": "414300000", "intangibleAssetsExcludingGoodwill": "3186000000", "cashAndCashEquivalentsAtCarryingValue": "191000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1314000000", "profitLoss": "None", "dividendPayout": "268000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "108000000", "operatingCashflow": "1998000000", "capitalExpenditures": "388000000", "changeInReceivables": "-108000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1682000000", "cashflowFromInvestment": "-200000000", "stockBasedCompensation": "202000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "268000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "116000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1523000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "583000000", "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": "2026-06-06T23:27:59.008480+00:00", "is_restated": false, "income_statement": { "revenue": 8040000000, "cost_of_revenue": 3941000000, "gross_profit": 4099000000, "ebit": 824000000, "ebitda": 1386000000, "pretax_income": 430000000, "tax_provision": 299000000, "net_income": 131000000, "net_income_to_common": 131000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71000000, "total_current_assets": 967000000, "total_assets": 10333000000, "short_term_debt": 49000000, "long_term_debt": 8499000000, "total_debt": 8548000000, "total_liabilities": 12618000000, "total_equity": -2285000000, "shares_outstanding": 442900000, "goodwill_and_intangibles": 6462000000 }, "cash_flow": { "operating_cash_flow": 2018000000, "capital_expenditure": 350000000, "free_cash_flow": 2368000000, "dividends_paid": 237000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170160, "ticker_id": 8233, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:27:59.008480+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "824000000", "ebitda": "1386000000", "netIncome": "131000000", "grossProfit": "4099000000", "depreciation": "None", "totalRevenue": "8040000000", "costOfRevenue": "3941000000", "interestIncome": "None", "incomeBeforeTax": "430000000", "interestExpense": "394000000", "operatingIncome": "858000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "299000000", "reportedCurrency": "USD", "netInterestIncome": "-394000000", "nonInterestIncome": "None", "operatingExpenses": "3241000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "263000000", "otherNonOperatingIncome": "-34000000", "costofGoodsAndServicesSold": "3941000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "562000000", "sellingGeneralAndAdministrative": "511000000", "netIncomeFromContinuingOperations": "131000000" }, "balance": { "goodwill": "3122000000", "inventory": "10000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "10333000000", "longTermDebt": "8499000000", "shortTermDebt": "49000000", "treasuryStock": "-19000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "3340000000", "reportedCurrency": "USD", "retainedEarnings": "-2285000000", "totalLiabilities": "12618000000", "otherCurrentAssets": "20000000", "totalCurrentAssets": "967000000", "currentLongTermDebt": "1000000", "longTermInvestments": "531000000", "shortTermInvestments": "None", "currentNetReceivables": "672000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9366000000", "currentAccountsPayable": "1223000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2056000000", "shortLongTermDebtTotal": "8967000000", "totalShareholderEquity": "-2285000000", "capitalLeaseObligations": "468000000", "otherCurrentLiabilities": "174000000", "totalCurrentLiabilities": "3167000000", "otherNonCurrentLiabilities": "686000000", "totalNonCurrentLiabilities": "9451000000", "cashAndShortTermInvestments": "71000000", "commonStockSharesOutstanding": "442900000", "intangibleAssetsExcludingGoodwill": "3340000000", "cashAndCashEquivalentsAtCarryingValue": "71000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "131000000", "profitLoss": "None", "dividendPayout": "237000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-2000000", "operatingCashflow": "2018000000", "capitalExpenditures": "350000000", "changeInReceivables": "-36000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1314000000", "cashflowFromInvestment": "-741000000", "stockBasedCompensation": "223000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "237000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-37000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1555000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "562000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8040000000, "cost_of_revenue": 3941000000, "gross_profit": 4099000000, "research_and_development": 263000000, "selling_general_admin": 511000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 824000000, "depreciation_amortisation": 562000000, "ebitda": 1386000000, "interest_expense": 394000000, "interest_income": null, "other_non_operating": null, "pretax_income": 430000000, "tax_provision": 299000000, "effective_tax_rate": null, "net_income": 131000000, "net_income_continuing_ops": 131000000, "net_income_to_common": 131000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71000000, "short_term_investments": null, "net_receivables": 672000000, "inventory": 10000000, "other_current_assets": null, "total_current_assets": 967000000, "net_ppe": null, "goodwill": 3122000000, "intangible_assets": 3340000000, "goodwill_and_intangibles": 6462000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9366000000, "total_assets": 10333000000, "short_term_debt": 49000000, "accounts_payable": 1223000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3167000000, "long_term_debt": 8499000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9451000000, "total_liabilities": 12618000000, "total_debt": 8548000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2285000000, "total_equity": -2285000000, "shares_outstanding": 442900000, "operating_cash_flow": 2018000000, "stock_based_compensation": 223000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 350000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -741000000, "dividends_paid": 237000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1314000000, "free_cash_flow": 2368000000, "net_change_in_cash": -37000000 }, "raw_data": { "income": { "ebit": "824000000", "ebitda": "1386000000", "netIncome": "131000000", "grossProfit": "4099000000", "depreciation": "None", "totalRevenue": "8040000000", "costOfRevenue": "3941000000", "interestIncome": "None", "incomeBeforeTax": "430000000", "interestExpense": "394000000", "operatingIncome": "858000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "299000000", "reportedCurrency": "USD", "netInterestIncome": "-394000000", "nonInterestIncome": "None", "operatingExpenses": "3241000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "263000000", "otherNonOperatingIncome": "-34000000", "costofGoodsAndServicesSold": "3941000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "562000000", "sellingGeneralAndAdministrative": "511000000", "netIncomeFromContinuingOperations": "131000000" }, "balance": { "goodwill": "3122000000", "inventory": "10000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "10333000000", "longTermDebt": "8499000000", "shortTermDebt": "49000000", "treasuryStock": "-19000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "3340000000", "reportedCurrency": "USD", "retainedEarnings": "-2285000000", "totalLiabilities": "12618000000", "otherCurrentAssets": "20000000", "totalCurrentAssets": "967000000", "currentLongTermDebt": "1000000", "longTermInvestments": "531000000", "shortTermInvestments": "None", "currentNetReceivables": "672000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9366000000", "currentAccountsPayable": "1223000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2056000000", "shortLongTermDebtTotal": "8967000000", "totalShareholderEquity": "-2285000000", "capitalLeaseObligations": "468000000", "otherCurrentLiabilities": "174000000", "totalCurrentLiabilities": "3167000000", "otherNonCurrentLiabilities": "686000000", "totalNonCurrentLiabilities": "9451000000", "cashAndShortTermInvestments": "71000000", "commonStockSharesOutstanding": "442900000", "intangibleAssetsExcludingGoodwill": "3340000000", "cashAndCashEquivalentsAtCarryingValue": "71000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "131000000", "profitLoss": "None", "dividendPayout": "237000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-2000000", "operatingCashflow": "2018000000", "capitalExpenditures": "350000000", "changeInReceivables": "-36000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1314000000", "cashflowFromInvestment": "-741000000", "stockBasedCompensation": "223000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "237000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-37000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1555000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "562000000", "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": "2026-06-06T23:27:59.008480+00:00", "is_restated": false, "income_statement": { "revenue": 7794000000, "cost_of_revenue": 3854000000, "gross_profit": 3940000000, "ebit": 1587000000, "ebitda": 2055000000, "pretax_income": 1197000000, "tax_provision": 283000000, "net_income": 914000000, "net_income_to_common": 914000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106000000, "total_current_assets": 1003000000, "total_assets": 11149000000, "short_term_debt": 48000000, "long_term_debt": 7842000000, "total_debt": 7890000000, "total_liabilities": 11885000000, "total_equity": -736000000, "shares_outstanding": 461600000, "goodwill_and_intangibles": 7310000000 }, "cash_flow": { "operating_cash_flow": 2017000000, "capital_expenditure": 363000000, "free_cash_flow": 2380000000, "dividends_paid": 226000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170165, "ticker_id": 8233, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:27:59.008480+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1587000000", "ebitda": "2055000000", "netIncome": "914000000", "grossProfit": "3940000000", "depreciation": "None", "totalRevenue": "7794000000", "costOfRevenue": "3854000000", "interestIncome": "387000000", "incomeBeforeTax": "1197000000", "interestExpense": "390000000", "operatingIncome": "1647000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "283000000", "reportedCurrency": "USD", "netInterestIncome": "-390000000", "nonInterestIncome": "None", "operatingExpenses": "2293000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "280000000", "otherNonOperatingIncome": "-60000000", "costofGoodsAndServicesSold": "3854000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "468000000", "sellingGeneralAndAdministrative": "524000000", "netIncomeFromContinuingOperations": "914000000" }, "balance": { "goodwill": "3843000000", "inventory": "11000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "11149000000", "longTermDebt": "7842000000", "shortTermDebt": "48000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "3467000000", "reportedCurrency": "USD", "retainedEarnings": "-1143000000", "totalLiabilities": "11885000000", "otherCurrentAssets": "22000000", "totalCurrentAssets": "1003000000", "currentLongTermDebt": "2000000", "longTermInvestments": "452000000", "shortTermInvestments": "None", "currentNetReceivables": "670000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10146000000", "currentAccountsPayable": "1151000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1626000000", "shortLongTermDebtTotal": "8346000000", "totalShareholderEquity": "-736000000", "capitalLeaseObligations": "502000000", "otherCurrentLiabilities": "164000000", "totalCurrentLiabilities": "3293000000", "otherNonCurrentLiabilities": "680000000", "totalNonCurrentLiabilities": "8592000000", "cashAndShortTermInvestments": "106000000", "commonStockSharesOutstanding": "461600000", "intangibleAssetsExcludingGoodwill": "3467000000", "cashAndCashEquivalentsAtCarryingValue": "106000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "914000000", "profitLoss": "None", "dividendPayout": "226000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "11000000", "operatingCashflow": "2017000000", "capitalExpenditures": "363000000", "changeInReceivables": "-137000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1959000000", "cashflowFromInvestment": "-3000000", "stockBasedCompensation": "250000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "226000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "55000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2159000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "468000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7794000000, "cost_of_revenue": 3854000000, "gross_profit": 3940000000, "research_and_development": 280000000, "selling_general_admin": 524000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1587000000, "depreciation_amortisation": 468000000, "ebitda": 2055000000, "interest_expense": 390000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1197000000, "tax_provision": 283000000, "effective_tax_rate": null, "net_income": 914000000, "net_income_continuing_ops": 914000000, "net_income_to_common": 914000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 106000000, "short_term_investments": null, "net_receivables": 670000000, "inventory": 11000000, "other_current_assets": null, "total_current_assets": 1003000000, "net_ppe": null, "goodwill": 3843000000, "intangible_assets": 3467000000, "goodwill_and_intangibles": 7310000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10146000000, "total_assets": 11149000000, "short_term_debt": 48000000, "accounts_payable": 1151000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3293000000, "long_term_debt": 7842000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8592000000, "total_liabilities": 11885000000, "total_debt": 7890000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1143000000, "total_equity": -736000000, "shares_outstanding": 461600000, "operating_cash_flow": 2017000000, "stock_based_compensation": 250000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 363000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3000000, "dividends_paid": 226000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1959000000, "free_cash_flow": 2380000000, "net_change_in_cash": 55000000 }, "raw_data": { "income": { "ebit": "1587000000", "ebitda": "2055000000", "netIncome": "914000000", "grossProfit": "3940000000", "depreciation": "None", "totalRevenue": "7794000000", "costOfRevenue": "3854000000", "interestIncome": "387000000", "incomeBeforeTax": "1197000000", "interestExpense": "390000000", "operatingIncome": "1647000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "283000000", "reportedCurrency": "USD", "netInterestIncome": "-390000000", "nonInterestIncome": "None", "operatingExpenses": "2293000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "280000000", "otherNonOperatingIncome": "-60000000", "costofGoodsAndServicesSold": "3854000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "468000000", "sellingGeneralAndAdministrative": "524000000", "netIncomeFromContinuingOperations": "914000000" }, "balance": { "goodwill": "3843000000", "inventory": "11000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "11149000000", "longTermDebt": "7842000000", "shortTermDebt": "48000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "3467000000", "reportedCurrency": "USD", "retainedEarnings": "-1143000000", "totalLiabilities": "11885000000", "otherCurrentAssets": "22000000", "totalCurrentAssets": "1003000000", "currentLongTermDebt": "2000000", "longTermInvestments": "452000000", "shortTermInvestments": "None", "currentNetReceivables": "670000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10146000000", "currentAccountsPayable": "1151000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1626000000", "shortLongTermDebtTotal": "8346000000", "totalShareholderEquity": "-736000000", "capitalLeaseObligations": "502000000", "otherCurrentLiabilities": "164000000", "totalCurrentLiabilities": "3293000000", "otherNonCurrentLiabilities": "680000000", "totalNonCurrentLiabilities": "8592000000", "cashAndShortTermInvestments": "106000000", "commonStockSharesOutstanding": "461600000", "intangibleAssetsExcludingGoodwill": "3467000000", "cashAndCashEquivalentsAtCarryingValue": "106000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "914000000", "profitLoss": "None", "dividendPayout": "226000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "11000000", "operatingCashflow": "2017000000", "capitalExpenditures": "363000000", "changeInReceivables": "-137000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1959000000", "cashflowFromInvestment": "-3000000", "stockBasedCompensation": "250000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "226000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "55000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2159000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "468000000", "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": "2026-06-06T23:27:59.008480+00:00", "is_restated": false, "income_statement": { "revenue": 5771000000, "cost_of_revenue": 2779000000, "gross_profit": 2992000000, "ebit": 1770647000, "ebitda": 2071367000, "pretax_income": 1421000000, "tax_provision": 245000000, "net_income": 1176000000, "net_income_to_common": 1176000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54431000, "total_current_assets": 478233000, "total_assets": 8172736000, "short_term_debt": 3447000, "long_term_debt": 6884536000, "total_debt": 6887983000, "total_liabilities": 9989657000, "total_equity": -1816921000, "shares_outstanding": 456072000, "goodwill_and_intangibles": 4791346000 }, "cash_flow": { "operating_cash_flow": 1880418000, "capital_expenditure": 355703000, "free_cash_flow": 2236121000, "dividends_paid": 201000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170170, "ticker_id": 8233, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:27:59.008480+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1770647000", "ebitda": "2071367000", "netIncome": "1176000000", "grossProfit": "2992000000", "depreciation": "None", "totalRevenue": "5771000000", "costOfRevenue": "2779000000", "interestIncome": "339771000", "incomeBeforeTax": "1421000000", "interestExpense": "350000000", "operatingIncome": "1727000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "245000000", "reportedCurrency": "USD", "netInterestIncome": "-350073000", "nonInterestIncome": "None", "operatingExpenses": "1265000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "123000000", "otherNonOperatingIncome": "43699000", "costofGoodsAndServicesSold": "2779000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "300720000", "sellingGeneralAndAdministrative": "354000000", "netIncomeFromContinuingOperations": "1175893000" }, "balance": { "goodwill": "2289985000", "inventory": "22198000", "commonStock": "4346000", "currentDebt": "None", "investments": "None", "totalAssets": "8172736000", "longTermDebt": "6884536000", "shortTermDebt": "3447000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "2501361000", "reportedCurrency": "USD", "retainedEarnings": "-2057309000", "totalLiabilities": "9989657000", "otherCurrentAssets": "10585000", "totalCurrentAssets": "478233000", "currentLongTermDebt": "3447000", "longTermInvestments": "960316000", "shortTermInvestments": "150000", "currentNetReceivables": "232986000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7694503000", "currentAccountsPayable": "735079000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1512865000", "shortLongTermDebtTotal": "6887983000", "totalShareholderEquity": "-1816921000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "132539000", "totalCurrentLiabilities": "2802678000", "otherNonCurrentLiabilities": "255192000", "totalNonCurrentLiabilities": "7186979000", "cashAndShortTermInvestments": "54431000", "commonStockSharesOutstanding": "456072000", "intangibleAssetsExcludingGoodwill": "2501361000", "cashAndCashEquivalentsAtCarryingValue": "54431000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1175893000", "profitLoss": "None", "dividendPayout": "201000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-1999000", "operatingCashflow": "1880418000", "capitalExpenditures": "355703000", "changeInReceivables": "-42083000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1515146000", "cashflowFromInvestment": "-379276000", "stockBasedCompensation": "133000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "201000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-14004000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1314286000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "300720000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5771000000, "cost_of_revenue": 2779000000, "gross_profit": 2992000000, "research_and_development": 123000000, "selling_general_admin": 354000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1770647000, "depreciation_amortisation": 300720000, "ebitda": 2071367000, "interest_expense": 350000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1421000000, "tax_provision": 245000000, "effective_tax_rate": null, "net_income": 1176000000, "net_income_continuing_ops": 1175893000, "net_income_to_common": 1176000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54431000, "short_term_investments": 150000, "net_receivables": 232986000, "inventory": 22198000, "other_current_assets": null, "total_current_assets": 478233000, "net_ppe": null, "goodwill": 2289985000, "intangible_assets": 2501361000, "goodwill_and_intangibles": 4791346000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7694503000, "total_assets": 8172736000, "short_term_debt": 3447000, "accounts_payable": 735079000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2802678000, "long_term_debt": 6884536000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7186979000, "total_liabilities": 9989657000, "total_debt": 6887983000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2057309000, "total_equity": -1816921000, "shares_outstanding": 456072000, "operating_cash_flow": 1880418000, "stock_based_compensation": 133000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 355703000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -379276000, "dividends_paid": 201000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1515146000, "free_cash_flow": 2236121000, "net_change_in_cash": -14004000 }, "raw_data": { "income": { "ebit": "1770647000", "ebitda": "2071367000", "netIncome": "1176000000", "grossProfit": "2992000000", "depreciation": "None", "totalRevenue": "5771000000", "costOfRevenue": "2779000000", "interestIncome": "339771000", "incomeBeforeTax": "1421000000", "interestExpense": "350000000", "operatingIncome": "1727000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "245000000", "reportedCurrency": "USD", "netInterestIncome": "-350073000", "nonInterestIncome": "None", "operatingExpenses": "1265000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "123000000", "otherNonOperatingIncome": "43699000", "costofGoodsAndServicesSold": "2779000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "300720000", "sellingGeneralAndAdministrative": "354000000", "netIncomeFromContinuingOperations": "1175893000" }, "balance": { "goodwill": "2289985000", "inventory": "22198000", "commonStock": "4346000", "currentDebt": "None", "investments": "None", "totalAssets": "8172736000", "longTermDebt": "6884536000", "shortTermDebt": "3447000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "2501361000", "reportedCurrency": "USD", "retainedEarnings": "-2057309000", "totalLiabilities": "9989657000", "otherCurrentAssets": "10585000", "totalCurrentAssets": "478233000", "currentLongTermDebt": "3447000", "longTermInvestments": "960316000", "shortTermInvestments": "150000", "currentNetReceivables": "232986000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7694503000", "currentAccountsPayable": "735079000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1512865000", "shortLongTermDebtTotal": "6887983000", "totalShareholderEquity": "-1816921000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "132539000", "totalCurrentLiabilities": "2802678000", "otherNonCurrentLiabilities": "255192000", "totalNonCurrentLiabilities": "7186979000", "cashAndShortTermInvestments": "54431000", "commonStockSharesOutstanding": "456072000", "intangibleAssetsExcludingGoodwill": "2501361000", "cashAndCashEquivalentsAtCarryingValue": "54431000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1175893000", "profitLoss": "None", "dividendPayout": "201000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-1999000", "operatingCashflow": "1880418000", "capitalExpenditures": "355703000", "changeInReceivables": "-42083000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1515146000", "cashflowFromInvestment": "-379276000", "stockBasedCompensation": "133000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "201000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-14004000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1314286000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "300720000", "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": "2026-06-06T23:27:59.008480+00:00", "is_restated": false, "income_statement": { "revenue": 2091000000, "cost_of_revenue": 1253000000, "gross_profit": 838000000, "ebit": 460000000, "ebitda": 621000000, "pretax_income": 326000000, "tax_provision": 81000000, "net_income": 245000000, "net_income_to_common": 245000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75000000, "total_current_assets": 1059000000, "total_assets": 27147000000, "short_term_debt": 59000000, "long_term_debt": 9688000000, "total_debt": 9747000000, "total_liabilities": 15416000000, "total_equity": 11731000000, "shares_outstanding": 338000000, "goodwill_and_intangibles": 13814000000 }, "cash_flow": { "operating_cash_flow": 271000000, "capital_expenditure": 105000000, "free_cash_flow": 376000000, "dividends_paid": 91000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170133, "ticker_id": 8233, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:27:59.008480+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "460000000", "ebitda": "621000000", "netIncome": "245000000", "grossProfit": "838000000", "depreciation": "None", "totalRevenue": "2091000000", "costOfRevenue": "1253000000", "interestIncome": "None", "incomeBeforeTax": "326000000", "interestExpense": "112000000", "operatingIncome": "460000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "81000000", "reportedCurrency": "USD", "netInterestIncome": "-112000000", "nonInterestIncome": "None", "operatingExpenses": "378000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "69000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1253000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "161000000", "sellingGeneralAndAdministrative": "122000000", "netIncomeFromContinuingOperations": "245000000" }, "balance": { "goodwill": "12390000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "27147000000", "longTermDebt": "9688000000", "shortTermDebt": "59000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1424000000", "reportedCurrency": "USD", "retainedEarnings": "11768000000", "totalLiabilities": "15416000000", "otherCurrentAssets": "311000000", "totalCurrentAssets": "1059000000", "currentLongTermDebt": "59000000", "longTermInvestments": "910000000", "shortTermInvestments": "None", "currentNetReceivables": "673000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26088000000", "currentAccountsPayable": "1139000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9747000000", "totalShareholderEquity": "11731000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "240000000", "totalCurrentLiabilities": "2412000000", "otherNonCurrentLiabilities": "968000000", "totalNonCurrentLiabilities": "13004000000", "cashAndShortTermInvestments": "75000000", "commonStockSharesOutstanding": "338000000", "intangibleAssetsExcludingGoodwill": "1424000000", "cashAndCashEquivalentsAtCarryingValue": "75000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "245000000", "profitLoss": "None", "dividendPayout": "91000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "271000000", "capitalExpenditures": "105000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117000000", "cashflowFromInvestment": "-173000000", "stockBasedCompensation": "54000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2091000000, "cost_of_revenue": 1253000000, "gross_profit": 838000000, "research_and_development": 69000000, "selling_general_admin": 122000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 460000000, "depreciation_amortisation": 161000000, "ebitda": 621000000, "interest_expense": 112000000, "interest_income": null, "other_non_operating": null, "pretax_income": 326000000, "tax_provision": 81000000, "effective_tax_rate": null, "net_income": 245000000, "net_income_continuing_ops": 245000000, "net_income_to_common": 245000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75000000, "short_term_investments": null, "net_receivables": 673000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1059000000, "net_ppe": null, "goodwill": 12390000000, "intangible_assets": 1424000000, "goodwill_and_intangibles": 13814000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26088000000, "total_assets": 27147000000, "short_term_debt": 59000000, "accounts_payable": 1139000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2412000000, "long_term_debt": 9688000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13004000000, "total_liabilities": 15416000000, "total_debt": 9747000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11768000000, "total_equity": 11731000000, "shares_outstanding": 338000000, "operating_cash_flow": 271000000, "stock_based_compensation": 54000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 105000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -173000000, "dividends_paid": 91000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -117000000, "free_cash_flow": 376000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "460000000", "ebitda": "621000000", "netIncome": "245000000", "grossProfit": "838000000", "depreciation": "None", "totalRevenue": "2091000000", "costOfRevenue": "1253000000", "interestIncome": "None", "incomeBeforeTax": "326000000", "interestExpense": "112000000", "operatingIncome": "460000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "81000000", "reportedCurrency": "USD", "netInterestIncome": "-112000000", "nonInterestIncome": "None", "operatingExpenses": "378000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "69000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1253000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "161000000", "sellingGeneralAndAdministrative": "122000000", "netIncomeFromContinuingOperations": "245000000" }, "balance": { "goodwill": "12390000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "27147000000", "longTermDebt": "9688000000", "shortTermDebt": "59000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1424000000", "reportedCurrency": "USD", "retainedEarnings": "11768000000", "totalLiabilities": "15416000000", "otherCurrentAssets": "311000000", "totalCurrentAssets": "1059000000", "currentLongTermDebt": "59000000", "longTermInvestments": "910000000", "shortTermInvestments": "None", "currentNetReceivables": "673000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26088000000", "currentAccountsPayable": "1139000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9747000000", "totalShareholderEquity": "11731000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "240000000", "totalCurrentLiabilities": "2412000000", "otherNonCurrentLiabilities": "968000000", "totalNonCurrentLiabilities": "13004000000", "cashAndShortTermInvestments": "75000000", "commonStockSharesOutstanding": "338000000", "intangibleAssetsExcludingGoodwill": "1424000000", "cashAndCashEquivalentsAtCarryingValue": "75000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "245000000", "profitLoss": "None", "dividendPayout": "91000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "271000000", "capitalExpenditures": "105000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117000000", "cashflowFromInvestment": "-173000000", "stockBasedCompensation": "54000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156000000", "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": "2026-06-06T23:27:59.008480+00:00", "is_restated": false, "income_statement": { "revenue": 2193000000, "cost_of_revenue": 1141000000, "gross_profit": 1052000000, "ebit": 246000000, "ebitda": 397000000, "pretax_income": 135000000, "tax_provision": 36000000, "net_income": 99000000, "net_income_to_common": 99000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94000000, "total_current_assets": 1098000000, "total_assets": 27237000000, "short_term_debt": 1058000000, "long_term_debt": 8648000000, "total_debt": 9706000000, "total_liabilities": 15674000000, "total_equity": 11563000000, "shares_outstanding": 356000000, "goodwill_and_intangibles": 13845000000 }, "cash_flow": { "operating_cash_flow": 680000000, "capital_expenditure": 144000000, "free_cash_flow": 824000000, "dividends_paid": 91000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170134, "ticker_id": 8233, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:27:59.008480+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "246000000", "ebitda": "397000000", "netIncome": "99000000", "grossProfit": "1052000000", "depreciation": "None", "totalRevenue": "2193000000", "costOfRevenue": "1141000000", "interestIncome": "None", "incomeBeforeTax": "135000000", "interestExpense": "111000000", "operatingIncome": "226000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "36000000", "reportedCurrency": "USD", "netInterestIncome": "-111000000", "nonInterestIncome": "None", "operatingExpenses": "826000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "72000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1141000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151000000", "sellingGeneralAndAdministrative": "142000000", "netIncomeFromContinuingOperations": "99000000" }, "balance": { "goodwill": "12390000000", "inventory": "None", "commonStock": "-1000000", "currentDebt": "None", "investments": "None", "totalAssets": "27237000000", "longTermDebt": "8648000000", "shortTermDebt": "1058000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1455000000", "reportedCurrency": "USD", "retainedEarnings": "11614000000", "totalLiabilities": "15674000000", "otherCurrentAssets": "243000000", "totalCurrentAssets": "1098000000", "currentLongTermDebt": "1058000000", "longTermInvestments": "941000000", "shortTermInvestments": "None", "currentNetReceivables": "761000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26139000000", "currentAccountsPayable": "1290000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9706000000", "totalShareholderEquity": "11563000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "329000000", "totalCurrentLiabilities": "3653000000", "otherNonCurrentLiabilities": "1043000000", "totalNonCurrentLiabilities": "12021000000", "cashAndShortTermInvestments": "94000000", "commonStockSharesOutstanding": "356000000", "intangibleAssetsExcludingGoodwill": "1455000000", "cashAndCashEquivalentsAtCarryingValue": "94000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "805000000", "profitLoss": "None", "dividendPayout": "91000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "680000000", "capitalExpenditures": "144000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-506000000", "cashflowFromInvestment": "-159000000", "stockBasedCompensation": "39000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2193000000, "cost_of_revenue": 1141000000, "gross_profit": 1052000000, "research_and_development": 72000000, "selling_general_admin": 142000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 246000000, "depreciation_amortisation": 151000000, "ebitda": 397000000, "interest_expense": 111000000, "interest_income": null, "other_non_operating": null, "pretax_income": 135000000, "tax_provision": 36000000, "effective_tax_rate": null, "net_income": 99000000, "net_income_continuing_ops": 99000000, "net_income_to_common": 99000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 94000000, "short_term_investments": null, "net_receivables": 761000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1098000000, "net_ppe": null, "goodwill": 12390000000, "intangible_assets": 1455000000, "goodwill_and_intangibles": 13845000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26139000000, "total_assets": 27237000000, "short_term_debt": 1058000000, "accounts_payable": 1290000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3653000000, "long_term_debt": 8648000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12021000000, "total_liabilities": 15674000000, "total_debt": 9706000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11614000000, "total_equity": 11563000000, "shares_outstanding": 356000000, "operating_cash_flow": 680000000, "stock_based_compensation": 39000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 144000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -159000000, "dividends_paid": 91000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -506000000, "free_cash_flow": 824000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "246000000", "ebitda": "397000000", "netIncome": "99000000", "grossProfit": "1052000000", "depreciation": "None", "totalRevenue": "2193000000", "costOfRevenue": "1141000000", "interestIncome": "None", "incomeBeforeTax": "135000000", "interestExpense": "111000000", "operatingIncome": "226000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "36000000", "reportedCurrency": "USD", "netInterestIncome": "-111000000", "nonInterestIncome": "None", "operatingExpenses": "826000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "72000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1141000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151000000", "sellingGeneralAndAdministrative": "142000000", "netIncomeFromContinuingOperations": "99000000" }, "balance": { "goodwill": "12390000000", "inventory": "None", "commonStock": "-1000000", "currentDebt": "None", "investments": "None", "totalAssets": "27237000000", "longTermDebt": "8648000000", "shortTermDebt": "1058000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1455000000", "reportedCurrency": "USD", "retainedEarnings": "11614000000", "totalLiabilities": "15674000000", "otherCurrentAssets": "243000000", "totalCurrentAssets": "1098000000", "currentLongTermDebt": "1058000000", "longTermInvestments": "941000000", "shortTermInvestments": "None", "currentNetReceivables": "761000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26139000000", "currentAccountsPayable": "1290000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9706000000", "totalShareholderEquity": "11563000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "329000000", "totalCurrentLiabilities": "3653000000", "otherNonCurrentLiabilities": "1043000000", "totalNonCurrentLiabilities": "12021000000", "cashAndShortTermInvestments": "94000000", "commonStockSharesOutstanding": "356000000", "intangibleAssetsExcludingGoodwill": "1455000000", "cashAndCashEquivalentsAtCarryingValue": "94000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "805000000", "profitLoss": "None", "dividendPayout": "91000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "680000000", "capitalExpenditures": "144000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-506000000", "cashflowFromInvestment": "-159000000", "stockBasedCompensation": "39000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151000000", "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": "2026-06-06T23:27:59.008480+00:00", "is_restated": false, "income_statement": { "revenue": 2159000000, "cost_of_revenue": 1149000000, "gross_profit": 1010000000, "ebit": 503000000, "ebitda": 655000000, "pretax_income": 388000000, "tax_provision": 91000000, "net_income": 297000000, "net_income_to_common": 297000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79000000, "total_current_assets": 1084000000, "total_assets": 27401000000, "short_term_debt": 1058000000, "long_term_debt": 9019000000, "total_debt": 10077000000, "total_liabilities": 15845000000, "total_equity": 11556000000, "shares_outstanding": 356000000, "goodwill_and_intangibles": 13876000000 }, "cash_flow": { "operating_cash_flow": 430000000, "capital_expenditure": 175000000, "free_cash_flow": 605000000, "dividends_paid": 91000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170136, "ticker_id": 8233, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:27:59.008480+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "503000000", "ebitda": "655000000", "netIncome": "297000000", "grossProfit": "1010000000", "depreciation": "None", "totalRevenue": "2159000000", "costOfRevenue": "1149000000", "interestIncome": "None", "incomeBeforeTax": "388000000", "interestExpense": "115000000", "operatingIncome": "493000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "91000000", "reportedCurrency": "USD", "netInterestIncome": "-115000000", "nonInterestIncome": "None", "operatingExpenses": "517000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "62000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1149000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152000000", "sellingGeneralAndAdministrative": "119000000", "netIncomeFromContinuingOperations": "297000000" }, "balance": { "goodwill": "12390000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "27401000000", "longTermDebt": "9019000000", "shortTermDebt": "1058000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1486000000", "reportedCurrency": "USD", "retainedEarnings": "11606000000", "totalLiabilities": "15845000000", "otherCurrentAssets": "302000000", "totalCurrentAssets": "1084000000", "currentLongTermDebt": "1058000000", "longTermInvestments": "975000000", "shortTermInvestments": "None", "currentNetReceivables": "703000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26317000000", "currentAccountsPayable": "1175000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10077000000", "totalShareholderEquity": "11556000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "223000000", "totalCurrentLiabilities": "3461000000", "otherNonCurrentLiabilities": "1001000000", "totalNonCurrentLiabilities": "12384000000", "cashAndShortTermInvestments": "79000000", "commonStockSharesOutstanding": "356000000", "intangibleAssetsExcludingGoodwill": "1486000000", "cashAndCashEquivalentsAtCarryingValue": "79000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "297000000", "profitLoss": "None", "dividendPayout": "91000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "430000000", "capitalExpenditures": "175000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-252000000", "cashflowFromInvestment": "-191000000", "stockBasedCompensation": "43000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2159000000, "cost_of_revenue": 1149000000, "gross_profit": 1010000000, "research_and_development": 62000000, "selling_general_admin": 119000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 503000000, "depreciation_amortisation": 152000000, "ebitda": 655000000, "interest_expense": 115000000, "interest_income": null, "other_non_operating": null, "pretax_income": 388000000, "tax_provision": 91000000, "effective_tax_rate": null, "net_income": 297000000, "net_income_continuing_ops": 297000000, "net_income_to_common": 297000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 79000000, "short_term_investments": null, "net_receivables": 703000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1084000000, "net_ppe": null, "goodwill": 12390000000, "intangible_assets": 1486000000, "goodwill_and_intangibles": 13876000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26317000000, "total_assets": 27401000000, "short_term_debt": 1058000000, "accounts_payable": 1175000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3461000000, "long_term_debt": 9019000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12384000000, "total_liabilities": 15845000000, "total_debt": 10077000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11606000000, "total_equity": 11556000000, "shares_outstanding": 356000000, "operating_cash_flow": 430000000, "stock_based_compensation": 43000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 175000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -191000000, "dividends_paid": 91000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -252000000, "free_cash_flow": 605000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "503000000", "ebitda": "655000000", "netIncome": "297000000", "grossProfit": "1010000000", "depreciation": "None", "totalRevenue": "2159000000", "costOfRevenue": "1149000000", "interestIncome": "None", "incomeBeforeTax": "388000000", "interestExpense": "115000000", "operatingIncome": "493000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "91000000", "reportedCurrency": "USD", "netInterestIncome": "-115000000", "nonInterestIncome": "None", "operatingExpenses": "517000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "62000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1149000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152000000", "sellingGeneralAndAdministrative": "119000000", "netIncomeFromContinuingOperations": "297000000" }, "balance": { "goodwill": "12390000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "27401000000", "longTermDebt": "9019000000", "shortTermDebt": "1058000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1486000000", "reportedCurrency": "USD", "retainedEarnings": "11606000000", "totalLiabilities": "15845000000", "otherCurrentAssets": "302000000", "totalCurrentAssets": "1084000000", "currentLongTermDebt": "1058000000", "longTermInvestments": "975000000", "shortTermInvestments": "None", "currentNetReceivables": "703000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26317000000", "currentAccountsPayable": "1175000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10077000000", "totalShareholderEquity": "11556000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "223000000", "totalCurrentLiabilities": "3461000000", "otherNonCurrentLiabilities": "1001000000", "totalNonCurrentLiabilities": "12384000000", "cashAndShortTermInvestments": "79000000", "commonStockSharesOutstanding": "356000000", "intangibleAssetsExcludingGoodwill": "1486000000", "cashAndCashEquivalentsAtCarryingValue": "79000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "297000000", "profitLoss": "None", "dividendPayout": "91000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "430000000", "capitalExpenditures": "175000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-252000000", "cashflowFromInvestment": "-191000000", "stockBasedCompensation": "43000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152000000", "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": "2026-06-06T23:27:59.008480+00:00", "is_restated": false, "income_statement": { "revenue": 2138000000, "cost_of_revenue": 1138000000, "gross_profit": 1000000000, "ebit": 380000000, "ebitda": 511000000, "pretax_income": 264000000, "tax_provision": 59000000, "net_income": 205000000, "net_income_to_common": 205000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92000000, "total_current_assets": 1045000000, "total_assets": 27326000000, "short_term_debt": 61000000, "long_term_debt": 10136000000, "total_debt": 10197000000, "total_liabilities": 15997000000, "total_equity": 11329000000, "shares_outstanding": 357000000, "goodwill_and_intangibles": 22517000000 }, "cash_flow": { "operating_cash_flow": 546000000, "capital_expenditure": 145000000, "free_cash_flow": 691000000, "dividends_paid": 92000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170137, "ticker_id": 8233, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:27:59.008480+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "380000000", "ebitda": "511000000", "netIncome": "205000000", "grossProfit": "1000000000", "depreciation": "None", "totalRevenue": "2138000000", "costOfRevenue": "1138000000", "interestIncome": "None", "incomeBeforeTax": "264000000", "interestExpense": "116000000", "operatingIncome": "365000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "59000000", "reportedCurrency": "USD", "netInterestIncome": "-116000000", "nonInterestIncome": "None", "operatingExpenses": "635000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "56000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1138000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131000000", "sellingGeneralAndAdministrative": "166000000", "netIncomeFromContinuingOperations": "205000000" }, "balance": { "goodwill": "12390000000", "inventory": "None", "commonStock": "-1000000", "currentDebt": "None", "investments": "None", "totalAssets": "27326000000", "longTermDebt": "10136000000", "shortTermDebt": "61000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "10127000000", "reportedCurrency": "USD", "retainedEarnings": "11378000000", "totalLiabilities": "15997000000", "otherCurrentAssets": "291000000", "totalCurrentAssets": "1045000000", "currentLongTermDebt": "61000000", "longTermInvestments": "1002000000", "shortTermInvestments": "None", "currentNetReceivables": "662000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26281000000", "currentAccountsPayable": "1160000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10197000000", "totalShareholderEquity": "11329000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "316000000", "totalCurrentLiabilities": "2570000000", "otherNonCurrentLiabilities": "1018000000", "totalNonCurrentLiabilities": "13427000000", "cashAndShortTermInvestments": "92000000", "commonStockSharesOutstanding": "357000000", "intangibleAssetsExcludingGoodwill": "10127000000", "cashAndCashEquivalentsAtCarryingValue": "92000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "205000000", "profitLoss": "None", "dividendPayout": "92000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "546000000", "capitalExpenditures": "145000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-419000000", "cashflowFromInvestment": "-162000000", "stockBasedCompensation": "47000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2138000000, "cost_of_revenue": 1138000000, "gross_profit": 1000000000, "research_and_development": 56000000, "selling_general_admin": 166000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 380000000, "depreciation_amortisation": 131000000, "ebitda": 511000000, "interest_expense": 116000000, "interest_income": null, "other_non_operating": null, "pretax_income": 264000000, "tax_provision": 59000000, "effective_tax_rate": null, "net_income": 205000000, "net_income_continuing_ops": 205000000, "net_income_to_common": 205000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 92000000, "short_term_investments": null, "net_receivables": 662000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1045000000, "net_ppe": null, "goodwill": 12390000000, "intangible_assets": 10127000000, "goodwill_and_intangibles": 22517000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26281000000, "total_assets": 27326000000, "short_term_debt": 61000000, "accounts_payable": 1160000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2570000000, "long_term_debt": 10136000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13427000000, "total_liabilities": 15997000000, "total_debt": 10197000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11378000000, "total_equity": 11329000000, "shares_outstanding": 357000000, "operating_cash_flow": 546000000, "stock_based_compensation": 47000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 145000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -162000000, "dividends_paid": 92000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -419000000, "free_cash_flow": 691000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "380000000", "ebitda": "511000000", "netIncome": "205000000", "grossProfit": "1000000000", "depreciation": "None", "totalRevenue": "2138000000", "costOfRevenue": "1138000000", "interestIncome": "None", "incomeBeforeTax": "264000000", "interestExpense": "116000000", "operatingIncome": "365000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "59000000", "reportedCurrency": "USD", "netInterestIncome": "-116000000", "nonInterestIncome": "None", "operatingExpenses": "635000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "56000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1138000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131000000", "sellingGeneralAndAdministrative": "166000000", "netIncomeFromContinuingOperations": "205000000" }, "balance": { "goodwill": "12390000000", "inventory": "None", "commonStock": "-1000000", "currentDebt": "None", "investments": "None", "totalAssets": "27326000000", "longTermDebt": "10136000000", "shortTermDebt": "61000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "10127000000", "reportedCurrency": "USD", "retainedEarnings": "11378000000", "totalLiabilities": "15997000000", "otherCurrentAssets": "291000000", "totalCurrentAssets": "1045000000", "currentLongTermDebt": "61000000", "longTermInvestments": "1002000000", "shortTermInvestments": "None", "currentNetReceivables": "662000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26281000000", "currentAccountsPayable": "1160000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10197000000", "totalShareholderEquity": "11329000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "316000000", "totalCurrentLiabilities": "2570000000", "otherNonCurrentLiabilities": "1018000000", "totalNonCurrentLiabilities": "13427000000", "cashAndShortTermInvestments": "92000000", "commonStockSharesOutstanding": "357000000", "intangibleAssetsExcludingGoodwill": "10127000000", "cashAndCashEquivalentsAtCarryingValue": "92000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "205000000", "profitLoss": "None", "dividendPayout": "92000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "546000000", "capitalExpenditures": "145000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-419000000", "cashflowFromInvestment": "-162000000", "stockBasedCompensation": "47000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131000000", "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": "2026-06-06T23:27:59.008480+00:00", "is_restated": false, "income_statement": { "revenue": 2068000000, "cost_of_revenue": 1104000000, "gross_profit": 964000000, "ebit": 386000000, "ebitda": 541000000, "pretax_income": 269000000, "tax_provision": 65000000, "net_income": 204000000, "net_income_to_common": 204000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 127000000, "total_current_assets": 1045000000, "total_assets": 27426000000, "short_term_debt": 61000000, "long_term_debt": 10405000000, "total_debt": 10466000000, "total_liabilities": 16214000000, "total_equity": 11212000000, "shares_outstanding": 357000000, "goodwill_and_intangibles": 22548000000 }, "cash_flow": { "operating_cash_flow": 242000000, "capital_expenditure": 189000000, "free_cash_flow": 431000000, "dividends_paid": 91000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170138, "ticker_id": 8233, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:27:59.008480+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "386000000", "ebitda": "541000000", "netIncome": "204000000", "grossProfit": "964000000", "depreciation": "None", "totalRevenue": "2068000000", "costOfRevenue": "1104000000", "interestIncome": "None", "incomeBeforeTax": "269000000", "interestExpense": "117000000", "operatingIncome": "387000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "65000000", "reportedCurrency": "USD", "netInterestIncome": "-117000000", "nonInterestIncome": "None", "operatingExpenses": "577000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "73000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1104000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155000000", "sellingGeneralAndAdministrative": "122000000", "netIncomeFromContinuingOperations": "204000000" }, "balance": { "goodwill": "12390000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "27426000000", "longTermDebt": "10405000000", "shortTermDebt": "61000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "10158000000", "reportedCurrency": "USD", "retainedEarnings": "11257000000", "totalLiabilities": "16214000000", "otherCurrentAssets": "317000000", "totalCurrentAssets": "1045000000", "currentLongTermDebt": "61000000", "longTermInvestments": "1025000000", "shortTermInvestments": "None", "currentNetReceivables": "601000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26381000000", "currentAccountsPayable": "1154000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10466000000", "totalShareholderEquity": "11212000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "214000000", "totalCurrentLiabilities": "2479000000", "otherNonCurrentLiabilities": "1051000000", "totalNonCurrentLiabilities": "13735000000", "cashAndShortTermInvestments": "127000000", "commonStockSharesOutstanding": "357000000", "intangibleAssetsExcludingGoodwill": "10158000000", "cashAndCashEquivalentsAtCarryingValue": "127000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "204000000", "profitLoss": "None", "dividendPayout": "91000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "242000000", "capitalExpenditures": "189000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42000000", "cashflowFromInvestment": "-235000000", "stockBasedCompensation": "50000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "155000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2068000000, "cost_of_revenue": 1104000000, "gross_profit": 964000000, "research_and_development": 73000000, "selling_general_admin": 122000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 386000000, "depreciation_amortisation": 155000000, "ebitda": 541000000, "interest_expense": 117000000, "interest_income": null, "other_non_operating": null, "pretax_income": 269000000, "tax_provision": 65000000, "effective_tax_rate": null, "net_income": 204000000, "net_income_continuing_ops": 204000000, "net_income_to_common": 204000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 127000000, "short_term_investments": null, "net_receivables": 601000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1045000000, "net_ppe": null, "goodwill": 12390000000, "intangible_assets": 10158000000, "goodwill_and_intangibles": 22548000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26381000000, "total_assets": 27426000000, "short_term_debt": 61000000, "accounts_payable": 1154000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2479000000, "long_term_debt": 10405000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13735000000, "total_liabilities": 16214000000, "total_debt": 10466000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11257000000, "total_equity": 11212000000, "shares_outstanding": 357000000, "operating_cash_flow": 242000000, "stock_based_compensation": 50000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 189000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -235000000, "dividends_paid": 91000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42000000, "free_cash_flow": 431000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "386000000", "ebitda": "541000000", "netIncome": "204000000", "grossProfit": "964000000", "depreciation": "None", "totalRevenue": "2068000000", "costOfRevenue": "1104000000", "interestIncome": "None", "incomeBeforeTax": "269000000", "interestExpense": "117000000", "operatingIncome": "387000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "65000000", "reportedCurrency": "USD", "netInterestIncome": "-117000000", "nonInterestIncome": "None", "operatingExpenses": "577000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "73000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1104000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155000000", "sellingGeneralAndAdministrative": "122000000", "netIncomeFromContinuingOperations": "204000000" }, "balance": { "goodwill": "12390000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "27426000000", "longTermDebt": "10405000000", "shortTermDebt": "61000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "10158000000", "reportedCurrency": "USD", "retainedEarnings": "11257000000", "totalLiabilities": "16214000000", "otherCurrentAssets": "317000000", "totalCurrentAssets": "1045000000", "currentLongTermDebt": "61000000", "longTermInvestments": "1025000000", "shortTermInvestments": "None", "currentNetReceivables": "601000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26381000000", "currentAccountsPayable": "1154000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10466000000", "totalShareholderEquity": "11212000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "214000000", "totalCurrentLiabilities": "2479000000", "otherNonCurrentLiabilities": "1051000000", "totalNonCurrentLiabilities": "13735000000", "cashAndShortTermInvestments": "127000000", "commonStockSharesOutstanding": "357000000", "intangibleAssetsExcludingGoodwill": "10158000000", "cashAndCashEquivalentsAtCarryingValue": "127000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "204000000", "profitLoss": "None", "dividendPayout": "91000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "242000000", "capitalExpenditures": "189000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42000000", "cashflowFromInvestment": "-235000000", "stockBasedCompensation": "50000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "155000000", "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": "2026-06-06T23:27:59.008480+00:00", "is_restated": false, "income_statement": { "revenue": 2188000000, "cost_of_revenue": 1138000000, "gross_profit": 1050000000, "ebit": 511000000, "ebitda": 645000000, "pretax_income": 394000000, "tax_provision": 107000000, "net_income": 287000000, "net_income_to_common": 287000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 162000000, "total_current_assets": 1149000000, "total_assets": 27521000000, "short_term_debt": 61000000, "long_term_debt": 10314000000, "total_debt": 10375000000, "total_liabilities": 16447000000, "total_equity": 11074000000, "shares_outstanding": 359000000, "goodwill_and_intangibles": 13969000000 }, "cash_flow": { "operating_cash_flow": 679000000, "capital_expenditure": 165000000, "free_cash_flow": 844000000, "dividends_paid": 92000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170139, "ticker_id": 8233, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:27:59.008480+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "511000000", "ebitda": "645000000", "netIncome": "287000000", "grossProfit": "1050000000", "depreciation": "None", "totalRevenue": "2188000000", "costOfRevenue": "1138000000", "interestIncome": "None", "incomeBeforeTax": "394000000", "interestExpense": "117000000", "operatingIncome": "505000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "107000000", "reportedCurrency": "USD", "netInterestIncome": "-117000000", "nonInterestIncome": "None", "operatingExpenses": "545000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "72000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1138000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134000000", "sellingGeneralAndAdministrative": "119000000", "netIncomeFromContinuingOperations": "287000000" }, "balance": { "goodwill": "12390000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "27521000000", "longTermDebt": "10314000000", "shortTermDebt": "61000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1579000000", "reportedCurrency": "USD", "retainedEarnings": "11121000000", "totalLiabilities": "16447000000", "otherCurrentAssets": "311000000", "totalCurrentAssets": "1149000000", "currentLongTermDebt": "61000000", "longTermInvestments": "1043000000", "shortTermInvestments": "None", "currentNetReceivables": "676000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26372000000", "currentAccountsPayable": "1284000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "61000000", "totalShareholderEquity": "11074000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "336000000", "totalCurrentLiabilities": "2731000000", "otherNonCurrentLiabilities": "1100000000", "totalNonCurrentLiabilities": "13716000000", "cashAndShortTermInvestments": "162000000", "commonStockSharesOutstanding": "359000000", "intangibleAssetsExcludingGoodwill": "1579000000", "cashAndCashEquivalentsAtCarryingValue": "162000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "287000000", "profitLoss": "None", "dividendPayout": "92000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "679000000", "capitalExpenditures": "165000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-466000000", "cashflowFromInvestment": "-178000000", "stockBasedCompensation": "46000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2188000000, "cost_of_revenue": 1138000000, "gross_profit": 1050000000, "research_and_development": 72000000, "selling_general_admin": 119000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 511000000, "depreciation_amortisation": 134000000, "ebitda": 645000000, "interest_expense": 117000000, "interest_income": null, "other_non_operating": null, "pretax_income": 394000000, "tax_provision": 107000000, "effective_tax_rate": null, "net_income": 287000000, "net_income_continuing_ops": 287000000, "net_income_to_common": 287000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 162000000, "short_term_investments": null, "net_receivables": 676000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1149000000, "net_ppe": null, "goodwill": 12390000000, "intangible_assets": 1579000000, "goodwill_and_intangibles": 13969000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26372000000, "total_assets": 27521000000, "short_term_debt": 61000000, "accounts_payable": 1284000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2731000000, "long_term_debt": 10314000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13716000000, "total_liabilities": 16447000000, "total_debt": 10375000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11121000000, "total_equity": 11074000000, "shares_outstanding": 359000000, "operating_cash_flow": 679000000, "stock_based_compensation": 46000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 165000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -178000000, "dividends_paid": 92000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -466000000, "free_cash_flow": 844000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "511000000", "ebitda": "645000000", "netIncome": "287000000", "grossProfit": "1050000000", "depreciation": "None", "totalRevenue": "2188000000", "costOfRevenue": "1138000000", "interestIncome": "None", "incomeBeforeTax": "394000000", "interestExpense": "117000000", "operatingIncome": "505000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "107000000", "reportedCurrency": "USD", "netInterestIncome": "-117000000", "nonInterestIncome": "None", "operatingExpenses": "545000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "72000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1138000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134000000", "sellingGeneralAndAdministrative": "119000000", "netIncomeFromContinuingOperations": "287000000" }, "balance": { "goodwill": "12390000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "27521000000", "longTermDebt": "10314000000", "shortTermDebt": "61000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1579000000", "reportedCurrency": "USD", "retainedEarnings": "11121000000", "totalLiabilities": "16447000000", "otherCurrentAssets": "311000000", "totalCurrentAssets": "1149000000", "currentLongTermDebt": "61000000", "longTermInvestments": "1043000000", "shortTermInvestments": "None", "currentNetReceivables": "676000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26372000000", "currentAccountsPayable": "1284000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "61000000", "totalShareholderEquity": "11074000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "336000000", "totalCurrentLiabilities": "2731000000", "otherNonCurrentLiabilities": "1100000000", "totalNonCurrentLiabilities": "13716000000", "cashAndShortTermInvestments": "162000000", "commonStockSharesOutstanding": "359000000", "intangibleAssetsExcludingGoodwill": "1579000000", "cashAndCashEquivalentsAtCarryingValue": "162000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "287000000", "profitLoss": "None", "dividendPayout": "92000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "679000000", "capitalExpenditures": "165000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-466000000", "cashflowFromInvestment": "-178000000", "stockBasedCompensation": "46000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134000000", "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": "2026-06-06T23:27:59.008480+00:00", "is_restated": false, "income_statement": { "revenue": 2171000000, "cost_of_revenue": 1116000000, "gross_profit": 1055000000, "ebit": -2873000000, "ebitda": -2719000000, "pretax_income": -2997000000, "tax_provision": -39000000, "net_income": -2456000000, "net_income_to_common": -2456000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 127000000, "total_current_assets": 1133000000, "total_assets": 27483000000, "short_term_debt": 589000000, "long_term_debt": 10137000000, "total_debt": 10726000000, "total_liabilities": 16624000000, "total_equity": 10859000000, "shares_outstanding": 339000000, "goodwill_and_intangibles": 22600000000 }, "cash_flow": { "operating_cash_flow": 240000000, "capital_expenditure": 216000000, "free_cash_flow": 456000000, "dividends_paid": 154000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170141, "ticker_id": 8233, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:27:59.008480+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2873000000", "ebitda": "-2719000000", "netIncome": "-2456000000", "grossProfit": "1055000000", "depreciation": "None", "totalRevenue": "2171000000", "costOfRevenue": "1116000000", "interestIncome": "None", "incomeBeforeTax": "-2997000000", "interestExpense": "124000000", "operatingIncome": "-2901000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-39000000", "reportedCurrency": "USD", "netInterestIncome": "-124000000", "nonInterestIncome": "None", "operatingExpenses": "3956000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "68000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1116000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154000000", "sellingGeneralAndAdministrative": "138000000", "netIncomeFromContinuingOperations": "-2958000000" }, "balance": { "goodwill": "12390000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "27483000000", "longTermDebt": "10137000000", "shortTermDebt": "589000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "10210000000", "reportedCurrency": "USD", "retainedEarnings": "10889000000", "totalLiabilities": "16624000000", "otherCurrentAssets": "338000000", "totalCurrentAssets": "1133000000", "currentLongTermDebt": "589000000", "longTermInvestments": "1079000000", "shortTermInvestments": "None", "currentNetReceivables": "668000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26350000000", "currentAccountsPayable": "1172000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10726000000", "totalShareholderEquity": "10859000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "212000000", "totalCurrentLiabilities": "3061000000", "otherNonCurrentLiabilities": "1106000000", "totalNonCurrentLiabilities": "13563000000", "cashAndShortTermInvestments": "127000000", "commonStockSharesOutstanding": "339000000", "intangibleAssetsExcludingGoodwill": "10210000000", "cashAndCashEquivalentsAtCarryingValue": "127000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2456000000", "profitLoss": "None", "dividendPayout": "154000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "240000000", "capitalExpenditures": "216000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69000000", "cashflowFromInvestment": "-235000000", "stockBasedCompensation": "67000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "154000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2171000000, "cost_of_revenue": 1116000000, "gross_profit": 1055000000, "research_and_development": 68000000, "selling_general_admin": 138000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2873000000, "depreciation_amortisation": 154000000, "ebitda": -2719000000, "interest_expense": 124000000, "interest_income": null, "other_non_operating": null, "pretax_income": -2997000000, "tax_provision": -39000000, "effective_tax_rate": null, "net_income": -2456000000, "net_income_continuing_ops": -2958000000, "net_income_to_common": -2456000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 127000000, "short_term_investments": null, "net_receivables": 668000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1133000000, "net_ppe": null, "goodwill": 12390000000, "intangible_assets": 10210000000, "goodwill_and_intangibles": 22600000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26350000000, "total_assets": 27483000000, "short_term_debt": 589000000, "accounts_payable": 1172000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3061000000, "long_term_debt": 10137000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13563000000, "total_liabilities": 16624000000, "total_debt": 10726000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10889000000, "total_equity": 10859000000, "shares_outstanding": 339000000, "operating_cash_flow": 240000000, "stock_based_compensation": 67000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 216000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -235000000, "dividends_paid": 154000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -69000000, "free_cash_flow": 456000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2873000000", "ebitda": "-2719000000", "netIncome": "-2456000000", "grossProfit": "1055000000", "depreciation": "None", "totalRevenue": "2171000000", "costOfRevenue": "1116000000", "interestIncome": "None", "incomeBeforeTax": "-2997000000", "interestExpense": "124000000", "operatingIncome": "-2901000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-39000000", "reportedCurrency": "USD", "netInterestIncome": "-124000000", "nonInterestIncome": "None", "operatingExpenses": "3956000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "68000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1116000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154000000", "sellingGeneralAndAdministrative": "138000000", "netIncomeFromContinuingOperations": "-2958000000" }, "balance": { "goodwill": "12390000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "27483000000", "longTermDebt": "10137000000", "shortTermDebt": "589000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "10210000000", "reportedCurrency": "USD", "retainedEarnings": "10889000000", "totalLiabilities": "16624000000", "otherCurrentAssets": "338000000", "totalCurrentAssets": "1133000000", "currentLongTermDebt": "589000000", "longTermInvestments": "1079000000", "shortTermInvestments": "None", "currentNetReceivables": "668000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26350000000", "currentAccountsPayable": "1172000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10726000000", "totalShareholderEquity": "10859000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "212000000", "totalCurrentLiabilities": "3061000000", "otherNonCurrentLiabilities": "1106000000", "totalNonCurrentLiabilities": "13563000000", "cashAndShortTermInvestments": "127000000", "commonStockSharesOutstanding": "339000000", "intangibleAssetsExcludingGoodwill": "10210000000", "cashAndCashEquivalentsAtCarryingValue": "127000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2456000000", "profitLoss": "None", "dividendPayout": "154000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "240000000", "capitalExpenditures": "216000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69000000", "cashflowFromInvestment": "-235000000", "stockBasedCompensation": "67000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "154000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154000000", "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": "2026-06-06T23:27:59.008480+00:00", "is_restated": false, "income_statement": { "revenue": 2178000000, "cost_of_revenue": 1115000000, "gross_profit": 1063000000, "ebit": 556000000, "ebitda": 725000000, "pretax_income": 430000000, "tax_provision": 76000000, "net_income": 304000000, "net_income_to_common": 304000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100000000, "total_current_assets": 1100000000, "total_assets": 11185000000, "short_term_debt": 50000000, "long_term_debt": 9044000000, "total_debt": 9094000000, "total_liabilities": 13298000000, "total_equity": -2113000000, "shares_outstanding": 385500000, "goodwill_and_intangibles": 6113000000 }, "cash_flow": { "operating_cash_flow": 489000000, "capital_expenditure": 173000000, "free_cash_flow": 662000000, "dividends_paid": 103000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170142, "ticker_id": 8233, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:27:59.008480+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "556000000", "ebitda": "725000000", "netIncome": "304000000", "grossProfit": "1063000000", "depreciation": "None", "totalRevenue": "2178000000", "costOfRevenue": "1115000000", "interestIncome": "None", "incomeBeforeTax": "430000000", "interestExpense": "102000000", "operatingIncome": "471000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "76000000", "reportedCurrency": "USD", "netInterestIncome": "-102000000", "nonInterestIncome": "None", "operatingExpenses": "592000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "71000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1115000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "169000000", "sellingGeneralAndAdministrative": "108000000", "netIncomeFromContinuingOperations": "316000000" }, "balance": { "goodwill": "3249000000", "inventory": "None", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "11185000000", "longTermDebt": "9044000000", "shortTermDebt": "50000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2864000000", "reportedCurrency": "USD", "retainedEarnings": "-2110000000", "totalLiabilities": "13298000000", "otherCurrentAssets": "356000000", "totalCurrentAssets": "1100000000", "currentLongTermDebt": "5000000", "longTermInvestments": "1426000000", "shortTermInvestments": "None", "currentNetReceivables": "644000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10085000000", "currentAccountsPayable": "1118000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9390000000", "totalShareholderEquity": "-2113000000", "capitalLeaseObligations": "341000000", "otherCurrentLiabilities": "262000000", "totalCurrentLiabilities": "2558000000", "otherNonCurrentLiabilities": "838000000", "totalNonCurrentLiabilities": "10740000000", "cashAndShortTermInvestments": "100000000", "commonStockSharesOutstanding": "385500000", "intangibleAssetsExcludingGoodwill": "2864000000", "cashAndCashEquivalentsAtCarryingValue": "100000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "304000000", "profitLoss": "None", "dividendPayout": "103000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "489000000", "capitalExpenditures": "173000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-241000000", "cashflowFromInvestment": "-196000000", "stockBasedCompensation": "46000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "103000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-199000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "169000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2178000000, "cost_of_revenue": 1115000000, "gross_profit": 1063000000, "research_and_development": 71000000, "selling_general_admin": 108000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 556000000, "depreciation_amortisation": 169000000, "ebitda": 725000000, "interest_expense": 102000000, "interest_income": null, "other_non_operating": null, "pretax_income": 430000000, "tax_provision": 76000000, "effective_tax_rate": null, "net_income": 304000000, "net_income_continuing_ops": 316000000, "net_income_to_common": 304000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100000000, "short_term_investments": null, "net_receivables": 644000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1100000000, "net_ppe": null, "goodwill": 3249000000, "intangible_assets": 2864000000, "goodwill_and_intangibles": 6113000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10085000000, "total_assets": 11185000000, "short_term_debt": 50000000, "accounts_payable": 1118000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2558000000, "long_term_debt": 9044000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10740000000, "total_liabilities": 13298000000, "total_debt": 9094000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2110000000, "total_equity": -2113000000, "shares_outstanding": 385500000, "operating_cash_flow": 489000000, "stock_based_compensation": 46000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 173000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -196000000, "dividends_paid": 103000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -241000000, "free_cash_flow": 662000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "556000000", "ebitda": "725000000", "netIncome": "304000000", "grossProfit": "1063000000", "depreciation": "None", "totalRevenue": "2178000000", "costOfRevenue": "1115000000", "interestIncome": "None", "incomeBeforeTax": "430000000", "interestExpense": "102000000", "operatingIncome": "471000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "76000000", "reportedCurrency": "USD", "netInterestIncome": "-102000000", "nonInterestIncome": "None", "operatingExpenses": "592000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "71000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1115000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "169000000", "sellingGeneralAndAdministrative": "108000000", "netIncomeFromContinuingOperations": "316000000" }, "balance": { "goodwill": "3249000000", "inventory": "None", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "11185000000", "longTermDebt": "9044000000", "shortTermDebt": "50000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2864000000", "reportedCurrency": "USD", "retainedEarnings": "-2110000000", "totalLiabilities": "13298000000", "otherCurrentAssets": "356000000", "totalCurrentAssets": "1100000000", "currentLongTermDebt": "5000000", "longTermInvestments": "1426000000", "shortTermInvestments": "None", "currentNetReceivables": "644000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10085000000", "currentAccountsPayable": "1118000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9390000000", "totalShareholderEquity": "-2113000000", "capitalLeaseObligations": "341000000", "otherCurrentLiabilities": "262000000", "totalCurrentLiabilities": "2558000000", "otherNonCurrentLiabilities": "838000000", "totalNonCurrentLiabilities": "10740000000", "cashAndShortTermInvestments": "100000000", "commonStockSharesOutstanding": "385500000", "intangibleAssetsExcludingGoodwill": "2864000000", "cashAndCashEquivalentsAtCarryingValue": "100000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "304000000", "profitLoss": "None", "dividendPayout": "103000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "489000000", "capitalExpenditures": "173000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-241000000", "cashflowFromInvestment": "-196000000", "stockBasedCompensation": "46000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "103000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-199000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "169000000", "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": "2026-06-06T23:27:59.008480+00:00", "is_restated": false, "income_statement": { "revenue": 2162000000, "cost_of_revenue": 1127000000, "gross_profit": 1035000000, "ebit": 438000000, "ebitda": 604000000, "pretax_income": 309000000, "tax_provision": 68000000, "net_income": 199000000, "net_income_to_common": 199000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71000000, "total_current_assets": 1078000000, "total_assets": 11174000000, "short_term_debt": 551000000, "long_term_debt": 8722000000, "total_debt": 9273000000, "total_liabilities": 13544000000, "total_equity": -2370000000, "shares_outstanding": 386500000, "goodwill_and_intangibles": 6131000000 }, "cash_flow": { "operating_cash_flow": 264000000, "capital_expenditure": 174000000, "free_cash_flow": 438000000, "dividends_paid": 102000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170143, "ticker_id": 8233, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:27:59.008480+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "438000000", "ebitda": "604000000", "netIncome": "199000000", "grossProfit": "1035000000", "depreciation": "None", "totalRevenue": "2162000000", "costOfRevenue": "1127000000", "interestIncome": "None", "incomeBeforeTax": "309000000", "interestExpense": "104000000", "operatingIncome": "409000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "68000000", "reportedCurrency": "USD", "netInterestIncome": "-104000000", "nonInterestIncome": "None", "operatingExpenses": "626000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "86000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1127000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166000000", "sellingGeneralAndAdministrative": "115000000", "netIncomeFromContinuingOperations": "265000000" }, "balance": { "goodwill": "3249000000", "inventory": "None", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "11174000000", "longTermDebt": "8722000000", "shortTermDebt": "551000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2882000000", "reportedCurrency": "USD", "retainedEarnings": "-2370000000", "totalLiabilities": "13544000000", "otherCurrentAssets": "393000000", "totalCurrentAssets": "1078000000", "currentLongTermDebt": "505000000", "longTermInvestments": "1465000000", "shortTermInvestments": "None", "currentNetReceivables": "614000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10096000000", "currentAccountsPayable": "1170000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9577000000", "totalShareholderEquity": "-2370000000", "capitalLeaseObligations": "350000000", "otherCurrentLiabilities": "205000000", "totalCurrentLiabilities": "3088000000", "otherNonCurrentLiabilities": "858000000", "totalNonCurrentLiabilities": "10456000000", "cashAndShortTermInvestments": "71000000", "commonStockSharesOutstanding": "386500000", "intangibleAssetsExcludingGoodwill": "2882000000", "cashAndCashEquivalentsAtCarryingValue": "71000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "199000000", "profitLoss": "None", "dividendPayout": "102000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "264000000", "capitalExpenditures": "174000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73000000", "cashflowFromInvestment": "-354000000", "stockBasedCompensation": "45000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2162000000, "cost_of_revenue": 1127000000, "gross_profit": 1035000000, "research_and_development": 86000000, "selling_general_admin": 115000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 438000000, "depreciation_amortisation": 166000000, "ebitda": 604000000, "interest_expense": 104000000, "interest_income": null, "other_non_operating": null, "pretax_income": 309000000, "tax_provision": 68000000, "effective_tax_rate": null, "net_income": 199000000, "net_income_continuing_ops": 265000000, "net_income_to_common": 199000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71000000, "short_term_investments": null, "net_receivables": 614000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1078000000, "net_ppe": null, "goodwill": 3249000000, "intangible_assets": 2882000000, "goodwill_and_intangibles": 6131000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10096000000, "total_assets": 11174000000, "short_term_debt": 551000000, "accounts_payable": 1170000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3088000000, "long_term_debt": 8722000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10456000000, "total_liabilities": 13544000000, "total_debt": 9273000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2370000000, "total_equity": -2370000000, "shares_outstanding": 386500000, "operating_cash_flow": 264000000, "stock_based_compensation": 45000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 174000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -354000000, "dividends_paid": 102000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73000000, "free_cash_flow": 438000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "438000000", "ebitda": "604000000", "netIncome": "199000000", "grossProfit": "1035000000", "depreciation": "None", "totalRevenue": "2162000000", "costOfRevenue": "1127000000", "interestIncome": "None", "incomeBeforeTax": "309000000", "interestExpense": "104000000", "operatingIncome": "409000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "68000000", "reportedCurrency": "USD", "netInterestIncome": "-104000000", "nonInterestIncome": "None", "operatingExpenses": "626000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "86000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1127000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166000000", "sellingGeneralAndAdministrative": "115000000", "netIncomeFromContinuingOperations": "265000000" }, "balance": { "goodwill": "3249000000", "inventory": "None", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "11174000000", "longTermDebt": "8722000000", "shortTermDebt": "551000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2882000000", "reportedCurrency": "USD", "retainedEarnings": "-2370000000", "totalLiabilities": "13544000000", "otherCurrentAssets": "393000000", "totalCurrentAssets": "1078000000", "currentLongTermDebt": "505000000", "longTermInvestments": "1465000000", "shortTermInvestments": "None", "currentNetReceivables": "614000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10096000000", "currentAccountsPayable": "1170000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9577000000", "totalShareholderEquity": "-2370000000", "capitalLeaseObligations": "350000000", "otherCurrentLiabilities": "205000000", "totalCurrentLiabilities": "3088000000", "otherNonCurrentLiabilities": "858000000", "totalNonCurrentLiabilities": "10456000000", "cashAndShortTermInvestments": "71000000", "commonStockSharesOutstanding": "386500000", "intangibleAssetsExcludingGoodwill": "2882000000", "cashAndCashEquivalentsAtCarryingValue": "71000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "199000000", "profitLoss": "None", "dividendPayout": "102000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "264000000", "capitalExpenditures": "174000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73000000", "cashflowFromInvestment": "-354000000", "stockBasedCompensation": "45000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166000000", "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": "2026-06-06T23:27:59.008480+00:00", "is_restated": false, "income_statement": { "revenue": 2288000000, "cost_of_revenue": 1154000000, "gross_profit": 1134000000, "ebit": 486000000, "ebitda": 645000000, "pretax_income": 382000000, "tax_provision": 30000000, "net_income": 352000000, "net_income_to_common": 352000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 216000000, "total_current_assets": 1271000000, "total_assets": 10374000000, "short_term_debt": 551000000, "long_term_debt": 8690000000, "total_debt": 9241000000, "total_liabilities": 12939000000, "total_equity": -2565000000, "shares_outstanding": 386000000, "goodwill_and_intangibles": 6154000000 }, "cash_flow": { "operating_cash_flow": 571000000, "capital_expenditure": 130000000, "free_cash_flow": 701000000, "dividends_paid": 102000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170144, "ticker_id": 8233, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:27:59.008480+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "486000000", "ebitda": "645000000", "netIncome": "352000000", "grossProfit": "1134000000", "depreciation": "None", "totalRevenue": "2288000000", "costOfRevenue": "1154000000", "interestIncome": "None", "incomeBeforeTax": "382000000", "interestExpense": "104000000", "operatingIncome": "491000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "30000000", "reportedCurrency": "USD", "netInterestIncome": "-104000000", "nonInterestIncome": "None", "operatingExpenses": "643000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "88000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1154000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159000000", "sellingGeneralAndAdministrative": "129000000", "netIncomeFromContinuingOperations": "352000000" }, "balance": { "goodwill": "3249000000", "inventory": "None", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "10374000000", "longTermDebt": "8690000000", "shortTermDebt": "551000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2905000000", "reportedCurrency": "USD", "retainedEarnings": "-2572000000", "totalLiabilities": "12939000000", "otherCurrentAssets": "346000000", "totalCurrentAssets": "1271000000", "currentLongTermDebt": "505000000", "longTermInvestments": "423000000", "shortTermInvestments": "None", "currentNetReceivables": "709000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9103000000", "currentAccountsPayable": "1306000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9533000000", "totalShareholderEquity": "-2565000000", "capitalLeaseObligations": "338000000", "otherCurrentLiabilities": "174000000", "totalCurrentLiabilities": "3226000000", "otherNonCurrentLiabilities": "134000000", "totalNonCurrentLiabilities": "9713000000", "cashAndShortTermInvestments": "216000000", "commonStockSharesOutstanding": "386000000", "intangibleAssetsExcludingGoodwill": "2905000000", "cashAndCashEquivalentsAtCarryingValue": "216000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "352000000", "profitLoss": "None", "dividendPayout": "102000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "64000000", "operatingCashflow": "571000000", "capitalExpenditures": "130000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-276000000", "cashflowFromInvestment": "-132000000", "stockBasedCompensation": "49000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2288000000, "cost_of_revenue": 1154000000, "gross_profit": 1134000000, "research_and_development": 88000000, "selling_general_admin": 129000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 486000000, "depreciation_amortisation": 159000000, "ebitda": 645000000, "interest_expense": 104000000, "interest_income": null, "other_non_operating": null, "pretax_income": 382000000, "tax_provision": 30000000, "effective_tax_rate": null, "net_income": 352000000, "net_income_continuing_ops": 352000000, "net_income_to_common": 352000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 216000000, "short_term_investments": null, "net_receivables": 709000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1271000000, "net_ppe": null, "goodwill": 3249000000, "intangible_assets": 2905000000, "goodwill_and_intangibles": 6154000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9103000000, "total_assets": 10374000000, "short_term_debt": 551000000, "accounts_payable": 1306000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3226000000, "long_term_debt": 8690000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9713000000, "total_liabilities": 12939000000, "total_debt": 9241000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2572000000, "total_equity": -2565000000, "shares_outstanding": 386000000, "operating_cash_flow": 571000000, "stock_based_compensation": 49000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 130000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -132000000, "dividends_paid": 102000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -276000000, "free_cash_flow": 701000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "486000000", "ebitda": "645000000", "netIncome": "352000000", "grossProfit": "1134000000", "depreciation": "None", "totalRevenue": "2288000000", "costOfRevenue": "1154000000", "interestIncome": "None", "incomeBeforeTax": "382000000", "interestExpense": "104000000", "operatingIncome": "491000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "30000000", "reportedCurrency": "USD", "netInterestIncome": "-104000000", "nonInterestIncome": "None", "operatingExpenses": "643000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "88000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1154000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159000000", "sellingGeneralAndAdministrative": "129000000", "netIncomeFromContinuingOperations": "352000000" }, "balance": { "goodwill": "3249000000", "inventory": "None", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "10374000000", "longTermDebt": "8690000000", "shortTermDebt": "551000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2905000000", "reportedCurrency": "USD", "retainedEarnings": "-2572000000", "totalLiabilities": "12939000000", "otherCurrentAssets": "346000000", "totalCurrentAssets": "1271000000", "currentLongTermDebt": "505000000", "longTermInvestments": "423000000", "shortTermInvestments": "None", "currentNetReceivables": "709000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9103000000", "currentAccountsPayable": "1306000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9533000000", "totalShareholderEquity": "-2565000000", "capitalLeaseObligations": "338000000", "otherCurrentLiabilities": "174000000", "totalCurrentLiabilities": "3226000000", "otherNonCurrentLiabilities": "134000000", "totalNonCurrentLiabilities": "9713000000", "cashAndShortTermInvestments": "216000000", "commonStockSharesOutstanding": "386000000", "intangibleAssetsExcludingGoodwill": "2905000000", "cashAndCashEquivalentsAtCarryingValue": "216000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "352000000", "profitLoss": "None", "dividendPayout": "102000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "64000000", "operatingCashflow": "571000000", "capitalExpenditures": "130000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-276000000", "cashflowFromInvestment": "-132000000", "stockBasedCompensation": "49000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159000000", "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": "2026-06-06T23:27:59.008480+00:00", "is_restated": false, "income_statement": { "revenue": 2271000000, "cost_of_revenue": 1144000000, "gross_profit": 1127000000, "ebit": 504000000, "ebitda": 663000000, "pretax_income": 370000000, "tax_provision": 79000000, "net_income": 234000000, "net_income_to_common": 234000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53000000, "total_current_assets": 1041000000, "total_assets": 10129000000, "short_term_debt": 570000000, "long_term_debt": 8823000000, "total_debt": 9393000000, "total_liabilities": 13022000000, "total_equity": -2893000000, "shares_outstanding": 386500000, "goodwill_and_intangibles": 6190000000 }, "cash_flow": { "operating_cash_flow": 478000000, "capital_expenditure": 187000000, "free_cash_flow": 665000000, "dividends_paid": 93000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170146, "ticker_id": 8233, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:27:59.008480+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "504000000", "ebitda": "663000000", "netIncome": "234000000", "grossProfit": "1127000000", "depreciation": "None", "totalRevenue": "2271000000", "costOfRevenue": "1144000000", "interestIncome": "None", "incomeBeforeTax": "370000000", "interestExpense": "134000000", "operatingIncome": "528000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "79000000", "reportedCurrency": "USD", "netInterestIncome": "-106000000", "nonInterestIncome": "None", "operatingExpenses": "599000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "72000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1144000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159000000", "sellingGeneralAndAdministrative": "139000000", "netIncomeFromContinuingOperations": "363000000" }, "balance": { "goodwill": "3249000000", "inventory": "None", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "10129000000", "longTermDebt": "8823000000", "shortTermDebt": "570000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2941000000", "reportedCurrency": "USD", "retainedEarnings": "-2894000000", "totalLiabilities": "13022000000", "otherCurrentAssets": "329000000", "totalCurrentAssets": "1041000000", "currentLongTermDebt": "525000000", "longTermInvestments": "705000000", "shortTermInvestments": "None", "currentNetReceivables": "659000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9088000000", "currentAccountsPayable": "1267000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9685000000", "totalShareholderEquity": "-2893000000", "capitalLeaseObligations": "337000000", "otherCurrentLiabilities": "73000000", "totalCurrentLiabilities": "3158000000", "otherNonCurrentLiabilities": "197000000", "totalNonCurrentLiabilities": "9864000000", "cashAndShortTermInvestments": "53000000", "commonStockSharesOutstanding": "386500000", "intangibleAssetsExcludingGoodwill": "2941000000", "cashAndCashEquivalentsAtCarryingValue": "53000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "363000000", "profitLoss": "None", "dividendPayout": "93000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "14000000", "operatingCashflow": "478000000", "capitalExpenditures": "187000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-287000000", "cashflowFromInvestment": "-189000000", "stockBasedCompensation": "48000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "144000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2271000000, "cost_of_revenue": 1144000000, "gross_profit": 1127000000, "research_and_development": 72000000, "selling_general_admin": 139000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 504000000, "depreciation_amortisation": 159000000, "ebitda": 663000000, "interest_expense": 134000000, "interest_income": null, "other_non_operating": null, "pretax_income": 370000000, "tax_provision": 79000000, "effective_tax_rate": null, "net_income": 234000000, "net_income_continuing_ops": 363000000, "net_income_to_common": 234000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53000000, "short_term_investments": null, "net_receivables": 659000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1041000000, "net_ppe": null, "goodwill": 3249000000, "intangible_assets": 2941000000, "goodwill_and_intangibles": 6190000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9088000000, "total_assets": 10129000000, "short_term_debt": 570000000, "accounts_payable": 1267000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3158000000, "long_term_debt": 8823000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9864000000, "total_liabilities": 13022000000, "total_debt": 9393000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2894000000, "total_equity": -2893000000, "shares_outstanding": 386500000, "operating_cash_flow": 478000000, "stock_based_compensation": 48000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 187000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -189000000, "dividends_paid": 93000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -287000000, "free_cash_flow": 665000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "504000000", "ebitda": "663000000", "netIncome": "234000000", "grossProfit": "1127000000", "depreciation": "None", "totalRevenue": "2271000000", "costOfRevenue": "1144000000", "interestIncome": "None", "incomeBeforeTax": "370000000", "interestExpense": "134000000", "operatingIncome": "528000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "79000000", "reportedCurrency": "USD", "netInterestIncome": "-106000000", "nonInterestIncome": "None", "operatingExpenses": "599000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "72000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1144000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159000000", "sellingGeneralAndAdministrative": "139000000", "netIncomeFromContinuingOperations": "363000000" }, "balance": { "goodwill": "3249000000", "inventory": "None", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "10129000000", "longTermDebt": "8823000000", "shortTermDebt": "570000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2941000000", "reportedCurrency": "USD", "retainedEarnings": "-2894000000", "totalLiabilities": "13022000000", "otherCurrentAssets": "329000000", "totalCurrentAssets": "1041000000", "currentLongTermDebt": "525000000", "longTermInvestments": "705000000", "shortTermInvestments": "None", "currentNetReceivables": "659000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9088000000", "currentAccountsPayable": "1267000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9685000000", "totalShareholderEquity": "-2893000000", "capitalLeaseObligations": "337000000", "otherCurrentLiabilities": "73000000", "totalCurrentLiabilities": "3158000000", "otherNonCurrentLiabilities": "197000000", "totalNonCurrentLiabilities": "9864000000", "cashAndShortTermInvestments": "53000000", "commonStockSharesOutstanding": "386500000", "intangibleAssetsExcludingGoodwill": "2941000000", "cashAndCashEquivalentsAtCarryingValue": "53000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "363000000", "profitLoss": "None", "dividendPayout": "93000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "14000000", "operatingCashflow": "478000000", "capitalExpenditures": "187000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-287000000", "cashflowFromInvestment": "-189000000", "stockBasedCompensation": "48000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "144000000", "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": "2026-06-06T23:27:59.008480+00:00", "is_restated": false, "income_statement": { "revenue": 2250000000, "cost_of_revenue": 1154000000, "gross_profit": 1096000000, "ebit": 479000000, "ebitda": 629000000, "pretax_income": 372000000, "tax_provision": 62000000, "net_income": 310000000, "net_income_to_common": 310000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51000000, "total_current_assets": 1039000000, "total_assets": 10078000000, "short_term_debt": 570000000, "long_term_debt": 8908000000, "total_debt": 9478000000, "total_liabilities": 13189000000, "total_equity": -3111000000, "shares_outstanding": 387300000, "goodwill_and_intangibles": 6226000000 }, "cash_flow": { "operating_cash_flow": 451000000, "capital_expenditure": 128000000, "free_cash_flow": 579000000, "dividends_paid": 94000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 170147, "ticker_id": 8233, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:27:59.008480+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "479000000", "ebitda": "629000000", "netIncome": "310000000", "grossProfit": "1096000000", "depreciation": "None", "totalRevenue": "2250000000", "costOfRevenue": "1154000000", "interestIncome": "None", "incomeBeforeTax": "372000000", "interestExpense": "107000000", "operatingIncome": "479000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "62000000", "reportedCurrency": "USD", "netInterestIncome": "-107000000", "nonInterestIncome": "None", "operatingExpenses": "617000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "83000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1154000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150000000", "sellingGeneralAndAdministrative": "157000000", "netIncomeFromContinuingOperations": "310000000" }, "balance": { "goodwill": "3249000000", "inventory": "None", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "10078000000", "longTermDebt": "8908000000", "shortTermDebt": "570000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2977000000", "reportedCurrency": "USD", "retainedEarnings": "-3115000000", "totalLiabilities": "13189000000", "otherCurrentAssets": "328000000", "totalCurrentAssets": "1039000000", "currentLongTermDebt": "525000000", "longTermInvestments": "1103000000", "shortTermInvestments": "None", "currentNetReceivables": "660000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9039000000", "currentAccountsPayable": "1213000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1902000000", "shortLongTermDebtTotal": "9776000000", "totalShareholderEquity": "-3111000000", "capitalLeaseObligations": "343000000", "otherCurrentLiabilities": "165000000", "totalCurrentLiabilities": "3235000000", "otherNonCurrentLiabilities": "574000000", "totalNonCurrentLiabilities": "9954000000", "cashAndShortTermInvestments": "51000000", "commonStockSharesOutstanding": "387300000", "intangibleAssetsExcludingGoodwill": "2977000000", "cashAndCashEquivalentsAtCarryingValue": "51000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "310000000", "profitLoss": "None", "dividendPayout": "94000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "89000000", "operatingCashflow": "451000000", "capitalExpenditures": "128000000", "changeInReceivables": "-89000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-323000000", "cashflowFromInvestment": "-130000000", "stockBasedCompensation": "42000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "94000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-137000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "150000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2250000000, "cost_of_revenue": 1154000000, "gross_profit": 1096000000, "research_and_development": 83000000, "selling_general_admin": 157000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 479000000, "depreciation_amortisation": 150000000, "ebitda": 629000000, "interest_expense": 107000000, "interest_income": null, "other_non_operating": null, "pretax_income": 372000000, "tax_provision": 62000000, "effective_tax_rate": null, "net_income": 310000000, "net_income_continuing_ops": 310000000, "net_income_to_common": 310000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51000000, "short_term_investments": null, "net_receivables": 660000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1039000000, "net_ppe": null, "goodwill": 3249000000, "intangible_assets": 2977000000, "goodwill_and_intangibles": 6226000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9039000000, "total_assets": 10078000000, "short_term_debt": 570000000, "accounts_payable": 1213000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3235000000, "long_term_debt": 8908000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9954000000, "total_liabilities": 13189000000, "total_debt": 9478000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3115000000, "total_equity": -3111000000, "shares_outstanding": 387300000, "operating_cash_flow": 451000000, "stock_based_compensation": 42000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 128000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -130000000, "dividends_paid": 94000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -323000000, "free_cash_flow": 579000000, "net_change_in_cash": -2000000 }, "raw_data": { "income": { "ebit": "479000000", "ebitda": "629000000", "netIncome": "310000000", "grossProfit": "1096000000", "depreciation": "None", "totalRevenue": "2250000000", "costOfRevenue": "1154000000", "interestIncome": "None", "incomeBeforeTax": "372000000", "interestExpense": "107000000", "operatingIncome": "479000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "62000000", "reportedCurrency": "USD", "netInterestIncome": "-107000000", "nonInterestIncome": "None", "operatingExpenses": "617000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "83000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1154000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150000000", "sellingGeneralAndAdministrative": "157000000", "netIncomeFromContinuingOperations": "310000000" }, "balance": { "goodwill": "3249000000", "inventory": "None", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "10078000000", "longTermDebt": "8908000000", "shortTermDebt": "570000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2977000000", "reportedCurrency": "USD", "retainedEarnings": "-3115000000", "totalLiabilities": "13189000000", "otherCurrentAssets": "328000000", "totalCurrentAssets": "1039000000", "currentLongTermDebt": "525000000", "longTermInvestments": "1103000000", "shortTermInvestments": "None", "currentNetReceivables": "660000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9039000000", "currentAccountsPayable": "1213000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1902000000", "shortLongTermDebtTotal": "9776000000", "totalShareholderEquity": "-3111000000", "capitalLeaseObligations": "343000000", "otherCurrentLiabilities": "165000000", "totalCurrentLiabilities": "3235000000", "otherNonCurrentLiabilities": "574000000", "totalNonCurrentLiabilities": "9954000000", "cashAndShortTermInvestments": "51000000", "commonStockSharesOutstanding": "387300000", "intangibleAssetsExcludingGoodwill": "2977000000", "cashAndCashEquivalentsAtCarryingValue": "51000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "310000000", "profitLoss": "None", "dividendPayout": "94000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "89000000", "operatingCashflow": "451000000", "capitalExpenditures": "128000000", "changeInReceivables": "-89000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-323000000", "cashflowFromInvestment": "-130000000", "stockBasedCompensation": "42000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "94000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-137000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "150000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }