{ "ticker": { "uuid": "14e70b42-9b26-46df-9f36-a594c9cdcaf9", "symbol": "DAN", "name": "Dana Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/14e70b42-9b26-46df-9f36-a594c9cdcaf9/", "api_url": "https://sharemaestro.com/factors/api/tickers/14e70b42-9b26-46df-9f36-a594c9cdcaf9/" }, "ticker_metadata": { "id": 933, "uuid": "14e70b42-9b26-46df-9f36-a594c9cdcaf9", "symbol": "DAN", "name": "Dana Inc", "asset_type": "equity", "market_cap": 3832626000, "stock_exchange_id": 3, "industry": "Auto Parts", "sector": "Consumer Cyclical", "description": "Dana Incorporated provides energy management and energy transportation solutions for vehicles and machinery in North America, Europe, South America, and Asia Pacific. The company is headquartered in Maumee, Ohio.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "14e70b42-9b26-46df-9f36-a594c9cdcaf9", "symbol": "DAN", "name": "Dana Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/14e70b42-9b26-46df-9f36-a594c9cdcaf9/", "api_url": "https://sharemaestro.com/factors/api/tickers/14e70b42-9b26-46df-9f36-a594c9cdcaf9/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.81, "value": 0.65, "quality": 0.64, "momentum": 0.65, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 35.37, "market_cap": 3887163000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0985, "shareholder_yield": 0.0134, "roe": -0.0829, "piotroski_f_score": 5, "momentum_12_1": 1.0454, "volatility_252d": 0.3674 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.6429, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:43.930641+00:00", "batch_id": "" }, "size": { "price_close": 35.37, "market_cap": 3887163000, "market_cap_usd": 3887163000, "enterprise_value": 4702163000, "shares_outstanding": 109900000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.9883, "ptbv_ratio": 2.0524, "ps_ratio": null, "pcf_ratio": 10.9807, "pfcf_ratio": 7.0039, "ev_ebitda": 10.1559, "ev_ebit": 38.229, "ev_sales": null, "ev_fcf": 8.4724, "earnings_yield": null, "fcf_yield": 0.118, "price_to_sales": null, "price_to_book": 1.9883, "price_to_cashflow": 10.9807, "ebitda_to_ev": 0.0985, "sales_yield": null }, "yield": { "dividend_yield": 0.0134, "buyback_yield": 0, "shareholder_yield": 0.0134, "debt_paydown_yield": null, "total_yield": 0.0134 }, "quality": { "gross_margin": 0.1343, "operating_margin": -0.2541, "net_margin": 0.3347, "ebitda_margin": -0.9566, "fcf_margin": -1.1467, "roe": -0.0829, "roa": -0.0267, "roic": 0.0333, "roc_greenblatt": null, "asset_turnover": -0.0796, "cash_conversion": -3.4259, "accruals_ratio": -0.0849, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": 1.0935, "earnings_stability_5y": 3.4012, "revenue_stability_5y": 0.1526, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.0107, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.0788, "net_debt_to_ebitda": 1.7603, "debt_to_assets": 0.2136, "interest_coverage": 0.75, "current_ratio": 1.5662, "quick_ratio": 1.0856, "net_debt": 815000000, "local_beta": 0.0021, "volatility_252d": 0.3674, "volatility_60d": 0.8282, "max_drawdown_12m": -0.1468, "risk_adjusted_momentum": 2.8455 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.0961, "revenue_growth_5y_cagr": 0.0109, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.3628, "book_value_growth_1y": -0.3262, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0193, "price_return_3m": 0.0877, "price_return_6m": 0.696, "price_return_9m": 0.7361, "price_return_12m": 1.0849, "price_return_12m_ex1m": 1.0454, "momentum_6m": 0.696, "momentum_12m": 1.0849, "momentum_12_1": 1.0454, "distance_from_52w_high": -0.0883, "distance_from_52w_low": 1.3008, "relative_strength": 0.9849 }, "raw_ttm": { "revenue_ttm": -484000000, "gross_profit_ttm": -65000000, "ebit_ttm": 123000000, "ebitda_ttm": 463000000, "net_income_ttm": -162000000, "eps_diluted_ttm": -1.4741, "operating_cash_flow_ttm": 354000000, "capital_expenditure_ttm": 201000000, "fcf_ttm": 555000000, "dividends_paid_ttm": 52000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 164000000, "cash_and_equivalents": 483000000, "total_current_assets": 3239000000, "total_current_liabilities": 2068000000, "net_ppe": null, "total_assets": 6078000000, "total_debt": 1298000000, "total_equity": 1955000000, "net_working_capital": 750000000, "book_value_per_share": 17.7889, "retained_earnings": 1308000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1894000000, "tangible_book_per_share": 17.2338 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 35, "quality_composite": 36, "momentum_composite": 35, "growth_composite": 35, "yield_composite": 35, "svqf_composite": 28, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 19, "quality_value_composite": 0.645, "os_score": 0.81, "value_percentile": 0.65, "quality_percentile": 0.64, "momentum_percentile": 0.65, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": 44, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3928, "ticker_id": 933, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.6429, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:43.930641+00:00", "batch_id": "", "os_score_delta": null, "price_close": 35.37, "market_cap": 3887163000, "market_cap_usd": 3887163000, "enterprise_value": 4702163000, "shares_outstanding": 109900000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.98831867, "ptbv_ratio": 2.05235639, "ps_ratio": null, "pcf_ratio": 10.98068644, "pfcf_ratio": 7.0038973, "ev_ebitda": 10.15585961, "ev_ebit": 38.22896748, "ev_sales": null, "ev_fcf": 8.47236577, "earnings_yield": null, "fcf_yield": 0.11803079, "dividend_yield": 0.01337737, "buyback_yield": 0, "shareholder_yield": 0.01337737, "debt_paydown_yield": null, "total_yield": 0.01337737, "gross_margin": 0.13429752, "operating_margin": -0.25413223, "net_margin": 0.33471074, "ebitda_margin": -0.95661157, "fcf_margin": -1.14669421, "roe": -0.08286445, "roa": -0.0266535, "roic": 0.03330325, "roc_greenblatt": null, "asset_turnover": -0.07963146, "cash_conversion": -3.42592593, "accruals_ratio": -0.08489635, "sbc_to_revenue": null, "debt_to_equity": 2.07877238, "net_debt_to_ebitda": 1.76025918, "debt_to_assets": 0.21355709, "interest_coverage": 0.75, "current_ratio": 1.56624758, "quick_ratio": 1.08558994, "net_debt": 815000000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.09611567, "revenue_growth_5y_cagr": 0.01085116, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.36280138, "book_value_growth_1y": -0.32624751, "piotroski_f_score": 5, "altman_z_score": 1.09352034, "earnings_stability_5y": 3.401204, "revenue_stability_5y": 0.152645, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01930836, "price_return_3m": 0.087722, "price_return_6m": 0.69603683, "price_return_9m": 0.73608725, "price_return_12m": 1.08486835, "price_return_12m_ex1m": 1.04537551, "distance_from_52w_high": -0.08830337, "distance_from_52w_low": 1.30081703, "relative_strength": 0.98490477, "local_beta": 0.0021, "volatility_252d": 0.367376, "volatility_60d": 0.828174, "max_drawdown_12m": -0.14681486, "revenue_ttm": -484000000, "gross_profit_ttm": -65000000, "ebit_ttm": 123000000, "ebitda_ttm": 463000000, "net_income_ttm": -162000000, "eps_diluted_ttm": -1.47406733, "operating_cash_flow_ttm": 354000000, "capital_expenditure_ttm": 201000000, "fcf_ttm": 555000000, "dividends_paid_ttm": 52000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 164000000, "cash_and_equivalents": 483000000, "total_current_assets": 3239000000, "total_current_liabilities": 2068000000, "net_ppe": null, "total_assets": 6078000000, "total_debt": 1298000000, "total_equity": 1955000000, "net_working_capital": 750000000, "book_value_per_share": 17.788899, "retained_earnings": 1308000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1894000000, "tangible_book_per_share": 17.23384895, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 35, "quality_composite": 36, "momentum_composite": 35, "growth_composite": 35, "yield_composite": 35, "svqf_composite": 28, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 19, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": 44, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 35.37, "os": 0.81, "value": 0.65, "quality": 0.64, "momentum": 0.65, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0134, "roe": -0.0829, "momentum_12_1": 1.0454, "complete_fields": { "id": 3928, "ticker_id": 933, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.6429, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:43.930641+00:00", "batch_id": "", "os_score_delta": null, "price_close": 35.37, "market_cap": 3887163000, "market_cap_usd": 3887163000, "enterprise_value": 4702163000, "shares_outstanding": 109900000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.98831867, "ptbv_ratio": 2.05235639, "ps_ratio": null, "pcf_ratio": 10.98068644, "pfcf_ratio": 7.0038973, "ev_ebitda": 10.15585961, "ev_ebit": 38.22896748, "ev_sales": null, "ev_fcf": 8.47236577, "earnings_yield": null, "fcf_yield": 0.11803079, "dividend_yield": 0.01337737, "buyback_yield": 0, "shareholder_yield": 0.01337737, "debt_paydown_yield": null, "total_yield": 0.01337737, "gross_margin": 0.13429752, "operating_margin": -0.25413223, "net_margin": 0.33471074, "ebitda_margin": -0.95661157, "fcf_margin": -1.14669421, "roe": -0.08286445, "roa": -0.0266535, "roic": 0.03330325, "roc_greenblatt": null, "asset_turnover": -0.07963146, "cash_conversion": -3.42592593, "accruals_ratio": -0.08489635, "sbc_to_revenue": null, "debt_to_equity": 2.07877238, "net_debt_to_ebitda": 1.76025918, "debt_to_assets": 0.21355709, "interest_coverage": 0.75, "current_ratio": 1.56624758, "quick_ratio": 1.08558994, "net_debt": 815000000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.09611567, "revenue_growth_5y_cagr": 0.01085116, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.36280138, "book_value_growth_1y": -0.32624751, "piotroski_f_score": 5, "altman_z_score": 1.09352034, "earnings_stability_5y": 3.401204, "revenue_stability_5y": 0.152645, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01930836, "price_return_3m": 0.087722, "price_return_6m": 0.69603683, "price_return_9m": 0.73608725, "price_return_12m": 1.08486835, "price_return_12m_ex1m": 1.04537551, "distance_from_52w_high": -0.08830337, "distance_from_52w_low": 1.30081703, "relative_strength": 0.98490477, "local_beta": 0.0021, "volatility_252d": 0.367376, "volatility_60d": 0.828174, "max_drawdown_12m": -0.14681486, "revenue_ttm": -484000000, "gross_profit_ttm": -65000000, "ebit_ttm": 123000000, "ebitda_ttm": 463000000, "net_income_ttm": -162000000, "eps_diluted_ttm": -1.47406733, "operating_cash_flow_ttm": 354000000, "capital_expenditure_ttm": 201000000, "fcf_ttm": 555000000, "dividends_paid_ttm": 52000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 164000000, "cash_and_equivalents": 483000000, "total_current_assets": 3239000000, "total_current_liabilities": 2068000000, "net_ppe": null, "total_assets": 6078000000, "total_debt": 1298000000, "total_equity": 1955000000, "net_working_capital": 750000000, "book_value_per_share": 17.788899, "retained_earnings": 1308000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1894000000, "tangible_book_per_share": 17.23384895, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 35, "quality_composite": 36, "momentum_composite": 35, "growth_composite": 35, "yield_composite": 35, "svqf_composite": 28, "vc1_composite": 35, "vc2_composite": 35, "vc3_composite": 35, "trending_value_composite": null, "overall_composite": 19, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": 44, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:44.520547+00:00", "is_restated": false, "income_statement": { "revenue": 7500000000, "cost_of_revenue": 6898000000, "gross_profit": 602000000, "ebit": 213000000, "ebitda": 570000000, "pretax_income": -32000000, "tax_provision": 53000000, "net_income": 85000000, "net_income_to_common": 85000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 476000000, "total_current_assets": 3868000000, "total_assets": 7808000000, "short_term_debt": 686000000, "long_term_debt": 2566000000, "total_debt": 3252000000, "total_liabilities": 6888000000, "total_equity": 861000000, "shares_outstanding": 139200000, "goodwill_and_intangibles": 71000000 }, "cash_flow": { "operating_cash_flow": 512000000, "capital_expenditure": 214000000, "free_cash_flow": 726000000, "dividends_paid": 54000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247416, "ticker_id": 933, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:44.520547+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "213000000", "ebitda": "570000000", "netIncome": "85000000", "grossProfit": "602000000", "depreciation": "None", "totalRevenue": "7500000000", "costOfRevenue": "6898000000", "interestIncome": "10000000", "incomeBeforeTax": "-32000000", "interestExpense": "181000000", "operatingIncome": "213000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "53000000", "reportedCurrency": "USD", "netInterestIncome": "-171000000", "nonInterestIncome": "None", "operatingExpenses": "387000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "105000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6898000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "357000000", "sellingGeneralAndAdministrative": "387000000", "netIncomeFromContinuingOperations": "-53000000" }, "balance": { "goodwill": "None", "inventory": "1015000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "7808000000", "longTermDebt": "2566000000", "shortTermDebt": "686000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "71000000", "reportedCurrency": "USD", "retainedEarnings": "256000000", "totalLiabilities": "6888000000", "otherCurrentAssets": "1130000000", "totalCurrentAssets": "3868000000", "currentLongTermDebt": "645000000", "longTermInvestments": "102000000", "shortTermInvestments": "None", "currentNetReceivables": "1247000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3940000000", "currentAccountsPayable": "1154000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2177000000", "shortLongTermDebtTotal": "3518000000", "totalShareholderEquity": "861000000", "capitalLeaseObligations": "307000000", "otherCurrentLiabilities": "1443000000", "totalCurrentLiabilities": "3308000000", "otherNonCurrentLiabilities": "126000000", "totalNonCurrentLiabilities": "3580000000", "cashAndShortTermInvestments": "476000000", "commonStockSharesOutstanding": "139200000", "intangibleAssetsExcludingGoodwill": "71000000", "cashAndCashEquivalentsAtCarryingValue": "476000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33000000", "profitLoss": "None", "dividendPayout": "54000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "78000000", "operatingCashflow": "512000000", "capitalExpenditures": "214000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-371000000", "cashflowFromInvestment": "-222000000", "stockBasedCompensation": "40000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-650000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "345000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7500000000, "cost_of_revenue": 6898000000, "gross_profit": 602000000, "research_and_development": 105000000, "selling_general_admin": 387000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 213000000, "depreciation_amortisation": 357000000, "ebitda": 570000000, "interest_expense": 181000000, "interest_income": null, "other_non_operating": null, "pretax_income": -32000000, "tax_provision": 53000000, "effective_tax_rate": null, "net_income": 85000000, "net_income_continuing_ops": -53000000, "net_income_to_common": 85000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 476000000, "short_term_investments": null, "net_receivables": 1247000000, "inventory": 1015000000, "other_current_assets": null, "total_current_assets": 3868000000, "net_ppe": null, "goodwill": null, "intangible_assets": 71000000, "goodwill_and_intangibles": 71000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3940000000, "total_assets": 7808000000, "short_term_debt": 686000000, "accounts_payable": 1154000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3308000000, "long_term_debt": 2566000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3580000000, "total_liabilities": 6888000000, "total_debt": 3252000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 256000000, "total_equity": 861000000, "shares_outstanding": 139200000, "operating_cash_flow": 512000000, "stock_based_compensation": 40000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 214000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -222000000, "dividends_paid": 54000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -371000000, "free_cash_flow": 726000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "213000000", "ebitda": "570000000", "netIncome": "85000000", "grossProfit": "602000000", "depreciation": "None", "totalRevenue": "7500000000", "costOfRevenue": "6898000000", "interestIncome": "10000000", "incomeBeforeTax": "-32000000", "interestExpense": "181000000", "operatingIncome": "213000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "53000000", "reportedCurrency": "USD", "netInterestIncome": "-171000000", "nonInterestIncome": "None", "operatingExpenses": "387000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "105000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6898000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "357000000", "sellingGeneralAndAdministrative": "387000000", "netIncomeFromContinuingOperations": "-53000000" }, "balance": { "goodwill": "None", "inventory": "1015000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "7808000000", "longTermDebt": "2566000000", "shortTermDebt": "686000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "71000000", "reportedCurrency": "USD", "retainedEarnings": "256000000", "totalLiabilities": "6888000000", "otherCurrentAssets": "1130000000", "totalCurrentAssets": "3868000000", "currentLongTermDebt": "645000000", "longTermInvestments": "102000000", "shortTermInvestments": "None", "currentNetReceivables": "1247000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3940000000", "currentAccountsPayable": "1154000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2177000000", "shortLongTermDebtTotal": "3518000000", "totalShareholderEquity": "861000000", "capitalLeaseObligations": "307000000", "otherCurrentLiabilities": "1443000000", "totalCurrentLiabilities": "3308000000", "otherNonCurrentLiabilities": "126000000", "totalNonCurrentLiabilities": "3580000000", "cashAndShortTermInvestments": "476000000", "commonStockSharesOutstanding": "139200000", "intangibleAssetsExcludingGoodwill": "71000000", "cashAndCashEquivalentsAtCarryingValue": "476000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33000000", "profitLoss": "None", "dividendPayout": "54000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "78000000", "operatingCashflow": "512000000", "capitalExpenditures": "214000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-371000000", "cashflowFromInvestment": "-222000000", "stockBasedCompensation": "40000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-650000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "345000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:44.520547+00:00", "is_restated": false, "income_statement": { "revenue": 10284000000, "cost_of_revenue": 9408000000, "gross_profit": 876000000, "ebit": 321000000, "ebitda": 743000000, "pretax_income": 90000000, "tax_provision": 139000000, "net_income": -57000000, "net_income_to_common": -57000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 494000000, "total_current_assets": 3703000000, "total_assets": 7485000000, "short_term_debt": 266000000, "long_term_debt": 2389000000, "total_debt": 2655000000, "total_liabilities": 5900000000, "total_equity": 1333000000, "shares_outstanding": 145200000, "goodwill_and_intangibles": 400000000 }, "cash_flow": { "operating_cash_flow": 450000000, "capital_expenditure": 380000000, "free_cash_flow": 830000000, "dividends_paid": 58000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247421, "ticker_id": 933, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:44.520547+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "321000000", "ebitda": "743000000", "netIncome": "-57000000", "grossProfit": "876000000", "depreciation": "None", "totalRevenue": "10284000000", "costOfRevenue": "9408000000", "interestIncome": "15000000", "incomeBeforeTax": "90000000", "interestExpense": "161000000", "operatingIncome": "-26000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "139000000", "reportedCurrency": "USD", "netInterestIncome": "-146000000", "nonInterestIncome": "None", "operatingExpenses": "902000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "360000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9408000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "422000000", "sellingGeneralAndAdministrative": "524000000", "netIncomeFromContinuingOperations": "-49000000" }, "balance": { "goodwill": "250000000", "inventory": "1547000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7485000000", "longTermDebt": "2389000000", "shortTermDebt": "266000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "150000000", "reportedCurrency": "USD", "retainedEarnings": "204000000", "totalLiabilities": "5900000000", "otherCurrentAssets": "206000000", "totalCurrentAssets": "3703000000", "currentLongTermDebt": "222000000", "longTermInvestments": "126000000", "shortTermInvestments": "None", "currentNetReceivables": "1456000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3782000000", "currentAccountsPayable": "1522000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2507000000", "shortLongTermDebtTotal": "2913000000", "totalShareholderEquity": "1333000000", "capitalLeaseObligations": "302000000", "otherCurrentLiabilities": "620000000", "totalCurrentLiabilities": "2561000000", "otherNonCurrentLiabilities": "165000000", "totalNonCurrentLiabilities": "3339000000", "cashAndShortTermInvestments": "494000000", "commonStockSharesOutstanding": "145200000", "intangibleAssetsExcludingGoodwill": "150000000", "cashAndCashEquivalentsAtCarryingValue": "494000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-49000000", "profitLoss": "None", "dividendPayout": "58000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "55000000", "operatingCashflow": "450000000", "capitalExpenditures": "380000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-90000000", "cashflowFromInvestment": "-352000000", "stockBasedCompensation": "30000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "422000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10284000000, "cost_of_revenue": 9408000000, "gross_profit": 876000000, "research_and_development": 360000000, "selling_general_admin": 524000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 321000000, "depreciation_amortisation": 422000000, "ebitda": 743000000, "interest_expense": 161000000, "interest_income": null, "other_non_operating": null, "pretax_income": 90000000, "tax_provision": 139000000, "effective_tax_rate": null, "net_income": -57000000, "net_income_continuing_ops": -49000000, "net_income_to_common": -57000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 494000000, "short_term_investments": null, "net_receivables": 1456000000, "inventory": 1547000000, "other_current_assets": null, "total_current_assets": 3703000000, "net_ppe": null, "goodwill": 250000000, "intangible_assets": 150000000, "goodwill_and_intangibles": 400000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3782000000, "total_assets": 7485000000, "short_term_debt": 266000000, "accounts_payable": 1522000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2561000000, "long_term_debt": 2389000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3339000000, "total_liabilities": 5900000000, "total_debt": 2655000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 204000000, "total_equity": 1333000000, "shares_outstanding": 145200000, "operating_cash_flow": 450000000, "stock_based_compensation": 30000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 380000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -352000000, "dividends_paid": 58000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -90000000, "free_cash_flow": 830000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "321000000", "ebitda": "743000000", "netIncome": "-57000000", "grossProfit": "876000000", "depreciation": "None", "totalRevenue": "10284000000", "costOfRevenue": "9408000000", "interestIncome": "15000000", "incomeBeforeTax": "90000000", "interestExpense": "161000000", "operatingIncome": "-26000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "139000000", "reportedCurrency": "USD", "netInterestIncome": "-146000000", "nonInterestIncome": "None", "operatingExpenses": "902000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "360000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9408000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "422000000", "sellingGeneralAndAdministrative": "524000000", "netIncomeFromContinuingOperations": "-49000000" }, "balance": { "goodwill": "250000000", "inventory": "1547000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7485000000", "longTermDebt": "2389000000", "shortTermDebt": "266000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "150000000", "reportedCurrency": "USD", "retainedEarnings": "204000000", "totalLiabilities": "5900000000", "otherCurrentAssets": "206000000", "totalCurrentAssets": "3703000000", "currentLongTermDebt": "222000000", "longTermInvestments": "126000000", "shortTermInvestments": "None", "currentNetReceivables": "1456000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3782000000", "currentAccountsPayable": "1522000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2507000000", "shortLongTermDebtTotal": "2913000000", "totalShareholderEquity": "1333000000", "capitalLeaseObligations": "302000000", "otherCurrentLiabilities": "620000000", "totalCurrentLiabilities": "2561000000", "otherNonCurrentLiabilities": "165000000", "totalNonCurrentLiabilities": "3339000000", "cashAndShortTermInvestments": "494000000", "commonStockSharesOutstanding": "145200000", "intangibleAssetsExcludingGoodwill": "150000000", "cashAndCashEquivalentsAtCarryingValue": "494000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-49000000", "profitLoss": "None", "dividendPayout": "58000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "55000000", "operatingCashflow": "450000000", "capitalExpenditures": "380000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-90000000", "cashflowFromInvestment": "-352000000", "stockBasedCompensation": "30000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "422000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:44.520547+00:00", "is_restated": false, "income_statement": { "revenue": 10555000000, "cost_of_revenue": 9655000000, "gross_profit": 900000000, "ebit": 325000000, "ebitda": 741000000, "pretax_income": 169000000, "tax_provision": 121000000, "net_income": 38000000, "net_income_to_common": 38000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 529000000, "total_current_assets": 4103000000, "total_assets": 7965000000, "short_term_debt": 99000000, "long_term_debt": 2598000000, "total_debt": 2697000000, "total_liabilities": 6137000000, "total_equity": 1575000000, "shares_outstanding": 144600000, "goodwill_and_intangibles": 445000000 }, "cash_flow": { "operating_cash_flow": 476000000, "capital_expenditure": 501000000, "free_cash_flow": 977000000, "dividends_paid": 58000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247426, "ticker_id": 933, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:44.520547+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "325000000", "ebitda": "741000000", "netIncome": "38000000", "grossProfit": "900000000", "depreciation": "None", "totalRevenue": "10555000000", "costOfRevenue": "9655000000", "interestIncome": "17000000", "incomeBeforeTax": "169000000", "interestExpense": "154000000", "operatingIncome": "-31000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "121000000", "reportedCurrency": "USD", "netInterestIncome": "-137000000", "nonInterestIncome": "None", "operatingExpenses": "931000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "369000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9655000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "416000000", "sellingGeneralAndAdministrative": "549000000", "netIncomeFromContinuingOperations": "48000000" }, "balance": { "goodwill": "263000000", "inventory": "1676000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7965000000", "longTermDebt": "2598000000", "shortTermDebt": "99000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "182000000", "reportedCurrency": "USD", "retainedEarnings": "317000000", "totalLiabilities": "6137000000", "otherCurrentAssets": "247000000", "totalCurrentAssets": "4103000000", "currentLongTermDebt": "57000000", "longTermInvestments": "123000000", "shortTermInvestments": "None", "currentNetReceivables": "1651000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3862000000", "currentAccountsPayable": "1756000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2638000000", "shortLongTermDebtTotal": "2981000000", "totalShareholderEquity": "1575000000", "capitalLeaseObligations": "326000000", "otherCurrentLiabilities": "554000000", "totalCurrentLiabilities": "2602000000", "otherNonCurrentLiabilities": "92000000", "totalNonCurrentLiabilities": "3535000000", "cashAndShortTermInvestments": "529000000", "commonStockSharesOutstanding": "144600000", "intangibleAssetsExcludingGoodwill": "182000000", "cashAndCashEquivalentsAtCarryingValue": "529000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48000000", "profitLoss": "None", "dividendPayout": "58000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-42000000", "operatingCashflow": "476000000", "capitalExpenditures": "501000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "160000000", "cashflowFromInvestment": "-528000000", "stockBasedCompensation": "26000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "416000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10555000000, "cost_of_revenue": 9655000000, "gross_profit": 900000000, "research_and_development": 369000000, "selling_general_admin": 549000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 325000000, "depreciation_amortisation": 416000000, "ebitda": 741000000, "interest_expense": 154000000, "interest_income": null, "other_non_operating": null, "pretax_income": 169000000, "tax_provision": 121000000, "effective_tax_rate": null, "net_income": 38000000, "net_income_continuing_ops": 48000000, "net_income_to_common": 38000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 529000000, "short_term_investments": null, "net_receivables": 1651000000, "inventory": 1676000000, "other_current_assets": null, "total_current_assets": 4103000000, "net_ppe": null, "goodwill": 263000000, "intangible_assets": 182000000, "goodwill_and_intangibles": 445000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3862000000, "total_assets": 7965000000, "short_term_debt": 99000000, "accounts_payable": 1756000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2602000000, "long_term_debt": 2598000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3535000000, "total_liabilities": 6137000000, "total_debt": 2697000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 317000000, "total_equity": 1575000000, "shares_outstanding": 144600000, "operating_cash_flow": 476000000, "stock_based_compensation": 26000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 501000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -528000000, "dividends_paid": 58000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 160000000, "free_cash_flow": 977000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "325000000", "ebitda": "741000000", "netIncome": "38000000", "grossProfit": "900000000", "depreciation": "None", "totalRevenue": "10555000000", "costOfRevenue": "9655000000", "interestIncome": "17000000", "incomeBeforeTax": "169000000", "interestExpense": "154000000", "operatingIncome": "-31000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "121000000", "reportedCurrency": "USD", "netInterestIncome": "-137000000", "nonInterestIncome": "None", "operatingExpenses": "931000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "369000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9655000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "416000000", "sellingGeneralAndAdministrative": "549000000", "netIncomeFromContinuingOperations": "48000000" }, "balance": { "goodwill": "263000000", "inventory": "1676000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7965000000", "longTermDebt": "2598000000", "shortTermDebt": "99000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "182000000", "reportedCurrency": "USD", "retainedEarnings": "317000000", "totalLiabilities": "6137000000", "otherCurrentAssets": "247000000", "totalCurrentAssets": "4103000000", "currentLongTermDebt": "57000000", "longTermInvestments": "123000000", "shortTermInvestments": "None", "currentNetReceivables": "1651000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3862000000", "currentAccountsPayable": "1756000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2638000000", "shortLongTermDebtTotal": "2981000000", "totalShareholderEquity": "1575000000", "capitalLeaseObligations": "326000000", "otherCurrentLiabilities": "554000000", "totalCurrentLiabilities": "2602000000", "otherNonCurrentLiabilities": "92000000", "totalNonCurrentLiabilities": "3535000000", "cashAndShortTermInvestments": "529000000", "commonStockSharesOutstanding": "144600000", "intangibleAssetsExcludingGoodwill": "182000000", "cashAndCashEquivalentsAtCarryingValue": "529000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48000000", "profitLoss": "None", "dividendPayout": "58000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-42000000", "operatingCashflow": "476000000", "capitalExpenditures": "501000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "160000000", "cashflowFromInvestment": "-528000000", "stockBasedCompensation": "26000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "416000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:44.520547+00:00", "is_restated": false, "income_statement": { "revenue": 10156000000, "cost_of_revenue": 9393000000, "gross_profit": 763000000, "ebit": 247000000, "ebitda": 635000000, "pretax_income": -27000000, "tax_provision": 284000000, "net_income": -242000000, "net_income_to_common": -242000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 425000000, "total_current_assets": 3829000000, "total_assets": 7449000000, "short_term_debt": 96000000, "long_term_debt": 2348000000, "total_debt": 2444000000, "total_liabilities": 5651000000, "total_equity": 1551000000, "shares_outstanding": 143600000, "goodwill_and_intangibles": 460000000 }, "cash_flow": { "operating_cash_flow": 649000000, "capital_expenditure": 440000000, "free_cash_flow": 1089000000, "dividends_paid": 58000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247431, "ticker_id": 933, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:44.520547+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "247000000", "ebitda": "635000000", "netIncome": "-242000000", "grossProfit": "763000000", "depreciation": "None", "totalRevenue": "10156000000", "costOfRevenue": "9393000000", "interestIncome": "11000000", "incomeBeforeTax": "-27000000", "interestExpense": "128000000", "operatingIncome": "-60000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "284000000", "reportedCurrency": "USD", "netInterestIncome": "-117000000", "nonInterestIncome": "None", "operatingExpenses": "823000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "321000000", "otherNonOperatingIncome": "15000000", "costofGoodsAndServicesSold": "9393000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "388000000", "sellingGeneralAndAdministrative": "495000000", "netIncomeFromContinuingOperations": "-315000000" }, "balance": { "goodwill": "259000000", "inventory": "1609000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7449000000", "longTermDebt": "2348000000", "shortTermDebt": "96000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "201000000", "reportedCurrency": "USD", "retainedEarnings": "321000000", "totalLiabilities": "5651000000", "otherCurrentAssets": "219000000", "totalCurrentAssets": "3829000000", "currentLongTermDebt": "60000000", "longTermInvestments": "136000000", "shortTermInvestments": "17000000", "currentNetReceivables": "1576000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3620000000", "currentAccountsPayable": "1838000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2504000000", "shortLongTermDebtTotal": "2721000000", "totalShareholderEquity": "1551000000", "capitalLeaseObligations": "313000000", "otherCurrentLiabilities": "463000000", "totalCurrentLiabilities": "2479000000", "otherNonCurrentLiabilities": "47000000", "totalNonCurrentLiabilities": "3172000000", "cashAndShortTermInvestments": "425000000", "commonStockSharesOutstanding": "143600000", "intangibleAssetsExcludingGoodwill": "201000000", "cashAndCashEquivalentsAtCarryingValue": "425000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-311000000", "profitLoss": "None", "dividendPayout": "58000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-99000000", "operatingCashflow": "649000000", "capitalExpenditures": "440000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42000000", "cashflowFromInvestment": "-426000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "181000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "388000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10156000000, "cost_of_revenue": 9393000000, "gross_profit": 763000000, "research_and_development": 321000000, "selling_general_admin": 495000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 247000000, "depreciation_amortisation": 388000000, "ebitda": 635000000, "interest_expense": 128000000, "interest_income": null, "other_non_operating": null, "pretax_income": -27000000, "tax_provision": 284000000, "effective_tax_rate": null, "net_income": -242000000, "net_income_continuing_ops": -315000000, "net_income_to_common": -242000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 425000000, "short_term_investments": 17000000, "net_receivables": 1576000000, "inventory": 1609000000, "other_current_assets": null, "total_current_assets": 3829000000, "net_ppe": null, "goodwill": 259000000, "intangible_assets": 201000000, "goodwill_and_intangibles": 460000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3620000000, "total_assets": 7449000000, "short_term_debt": 96000000, "accounts_payable": 1838000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2479000000, "long_term_debt": 2348000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3172000000, "total_liabilities": 5651000000, "total_debt": 2444000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 321000000, "total_equity": 1551000000, "shares_outstanding": 143600000, "operating_cash_flow": 649000000, "stock_based_compensation": 19000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 440000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -426000000, "dividends_paid": 58000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42000000, "free_cash_flow": 1089000000, "net_change_in_cash": 181000000 }, "raw_data": { "income": { "ebit": "247000000", "ebitda": "635000000", "netIncome": "-242000000", "grossProfit": "763000000", "depreciation": "None", "totalRevenue": "10156000000", "costOfRevenue": "9393000000", "interestIncome": "11000000", "incomeBeforeTax": "-27000000", "interestExpense": "128000000", "operatingIncome": "-60000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "284000000", "reportedCurrency": "USD", "netInterestIncome": "-117000000", "nonInterestIncome": "None", "operatingExpenses": "823000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "321000000", "otherNonOperatingIncome": "15000000", "costofGoodsAndServicesSold": "9393000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "388000000", "sellingGeneralAndAdministrative": "495000000", "netIncomeFromContinuingOperations": "-315000000" }, "balance": { "goodwill": "259000000", "inventory": "1609000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7449000000", "longTermDebt": "2348000000", "shortTermDebt": "96000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "201000000", "reportedCurrency": "USD", "retainedEarnings": "321000000", "totalLiabilities": "5651000000", "otherCurrentAssets": "219000000", "totalCurrentAssets": "3829000000", "currentLongTermDebt": "60000000", "longTermInvestments": "136000000", "shortTermInvestments": "17000000", "currentNetReceivables": "1576000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3620000000", "currentAccountsPayable": "1838000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2504000000", "shortLongTermDebtTotal": "2721000000", "totalShareholderEquity": "1551000000", "capitalLeaseObligations": "313000000", "otherCurrentLiabilities": "463000000", "totalCurrentLiabilities": "2479000000", "otherNonCurrentLiabilities": "47000000", "totalNonCurrentLiabilities": "3172000000", "cashAndShortTermInvestments": "425000000", "commonStockSharesOutstanding": "143600000", "intangibleAssetsExcludingGoodwill": "201000000", "cashAndCashEquivalentsAtCarryingValue": "425000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-311000000", "profitLoss": "None", "dividendPayout": "58000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-99000000", "operatingCashflow": "649000000", "capitalExpenditures": "440000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42000000", "cashflowFromInvestment": "-426000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "181000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "388000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:44.520547+00:00", "is_restated": false, "income_statement": { "revenue": 8945000000, "cost_of_revenue": 8108000000, "gross_profit": 837000000, "ebit": 353000000, "ebitda": 742000000, "pretax_income": 272000000, "tax_provision": 72000000, "net_income": 197000000, "net_income_to_common": 197000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 268000000, "total_current_assets": 3586000000, "total_assets": 7632000000, "short_term_debt": 74000000, "long_term_debt": 2386000000, "total_debt": 2460000000, "total_liabilities": 5459000000, "total_equity": 1922000000, "shares_outstanding": 146200000, "goodwill_and_intangibles": 715000000 }, "cash_flow": { "operating_cash_flow": 158000000, "capital_expenditure": 369000000, "free_cash_flow": 527000000, "dividends_paid": 58000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247436, "ticker_id": 933, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:44.520547+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "353000000", "ebitda": "742000000", "netIncome": "197000000", "grossProfit": "837000000", "depreciation": "None", "totalRevenue": "8945000000", "costOfRevenue": "8108000000", "interestIncome": "9000000", "incomeBeforeTax": "272000000", "interestExpense": "131000000", "operatingIncome": "70000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "72000000", "reportedCurrency": "USD", "netInterestIncome": "-122000000", "nonInterestIncome": "None", "operatingExpenses": "767000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "297000000", "otherNonOperatingIncome": "8000000", "costofGoodsAndServicesSold": "8108000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "389000000", "sellingGeneralAndAdministrative": "470000000", "netIncomeFromContinuingOperations": "172000000" }, "balance": { "goodwill": "482000000", "inventory": "1564000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7632000000", "longTermDebt": "2386000000", "shortTermDebt": "74000000", "treasuryStock": "-184000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "233000000", "reportedCurrency": "USD", "retainedEarnings": "662000000", "totalLiabilities": "5459000000", "otherCurrentAssets": "196000000", "totalCurrentAssets": "3586000000", "currentLongTermDebt": "31000000", "longTermInvestments": "174000000", "shortTermInvestments": "17000000", "currentNetReceivables": "1541000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4046000000", "currentAccountsPayable": "1571000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2446000000", "shortLongTermDebtTotal": "2669000000", "totalShareholderEquity": "1922000000", "capitalLeaseObligations": "252000000", "otherCurrentLiabilities": "426000000", "totalCurrentLiabilities": "2174000000", "otherNonCurrentLiabilities": "607000000", "totalNonCurrentLiabilities": "3285000000", "cashAndShortTermInvestments": "268000000", "commonStockSharesOutstanding": "146200000", "intangibleAssetsExcludingGoodwill": "233000000", "cashAndCashEquivalentsAtCarryingValue": "268000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "200000000", "profitLoss": "None", "dividendPayout": "58000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-471000000", "operatingCashflow": "158000000", "capitalExpenditures": "369000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-127000000", "cashflowFromInvestment": "-293000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-262000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "389000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8945000000, "cost_of_revenue": 8108000000, "gross_profit": 837000000, "research_and_development": 297000000, "selling_general_admin": 470000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 353000000, "depreciation_amortisation": 389000000, "ebitda": 742000000, "interest_expense": 131000000, "interest_income": null, "other_non_operating": null, "pretax_income": 272000000, "tax_provision": 72000000, "effective_tax_rate": null, "net_income": 197000000, "net_income_continuing_ops": 172000000, "net_income_to_common": 197000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 268000000, "short_term_investments": 17000000, "net_receivables": 1541000000, "inventory": 1564000000, "other_current_assets": null, "total_current_assets": 3586000000, "net_ppe": null, "goodwill": 482000000, "intangible_assets": 233000000, "goodwill_and_intangibles": 715000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4046000000, "total_assets": 7632000000, "short_term_debt": 74000000, "accounts_payable": 1571000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2174000000, "long_term_debt": 2386000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3285000000, "total_liabilities": 5459000000, "total_debt": 2460000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 662000000, "total_equity": 1922000000, "shares_outstanding": 146200000, "operating_cash_flow": 158000000, "stock_based_compensation": 17000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 369000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -293000000, "dividends_paid": 58000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -127000000, "free_cash_flow": 527000000, "net_change_in_cash": -262000000 }, "raw_data": { "income": { "ebit": "353000000", "ebitda": "742000000", "netIncome": "197000000", "grossProfit": "837000000", "depreciation": "None", "totalRevenue": "8945000000", "costOfRevenue": "8108000000", "interestIncome": "9000000", "incomeBeforeTax": "272000000", "interestExpense": "131000000", "operatingIncome": "70000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "72000000", "reportedCurrency": "USD", "netInterestIncome": "-122000000", "nonInterestIncome": "None", "operatingExpenses": "767000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "297000000", "otherNonOperatingIncome": "8000000", "costofGoodsAndServicesSold": "8108000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "389000000", "sellingGeneralAndAdministrative": "470000000", "netIncomeFromContinuingOperations": "172000000" }, "balance": { "goodwill": "482000000", "inventory": "1564000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7632000000", "longTermDebt": "2386000000", "shortTermDebt": "74000000", "treasuryStock": "-184000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "233000000", "reportedCurrency": "USD", "retainedEarnings": "662000000", "totalLiabilities": "5459000000", "otherCurrentAssets": "196000000", "totalCurrentAssets": "3586000000", "currentLongTermDebt": "31000000", "longTermInvestments": "174000000", "shortTermInvestments": "17000000", "currentNetReceivables": "1541000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4046000000", "currentAccountsPayable": "1571000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2446000000", "shortLongTermDebtTotal": "2669000000", "totalShareholderEquity": "1922000000", "capitalLeaseObligations": "252000000", "otherCurrentLiabilities": "426000000", "totalCurrentLiabilities": "2174000000", "otherNonCurrentLiabilities": "607000000", "totalNonCurrentLiabilities": "3285000000", "cashAndShortTermInvestments": "268000000", "commonStockSharesOutstanding": "146200000", "intangibleAssetsExcludingGoodwill": "233000000", "cashAndCashEquivalentsAtCarryingValue": "268000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "200000000", "profitLoss": "None", "dividendPayout": "58000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-471000000", "operatingCashflow": "158000000", "capitalExpenditures": "369000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-127000000", "cashflowFromInvestment": "-293000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-262000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "389000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:44.520547+00:00", "is_restated": false, "income_statement": { "revenue": 7106000000, "cost_of_revenue": 6485000000, "gross_profit": 621000000, "ebit": 177000000, "ebitda": 542000000, "pretax_income": 7000000, "tax_provision": 58000000, "net_income": -31000000, "net_income_to_common": -31000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 559000000, "total_current_assets": 3288000000, "total_assets": 7376000000, "short_term_debt": 77000000, "long_term_debt": 2420000000, "total_debt": 2497000000, "total_liabilities": 5362000000, "total_equity": 1758000000, "shares_outstanding": 144500000, "goodwill_and_intangibles": 715000000 }, "cash_flow": { "operating_cash_flow": 386000000, "capital_expenditure": 326000000, "free_cash_flow": 712000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247441, "ticker_id": 933, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:44.520547+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "177000000", "ebitda": "542000000", "netIncome": "-31000000", "grossProfit": "621000000", "depreciation": "None", "totalRevenue": "7106000000", "costOfRevenue": "6485000000", "interestIncome": "9000000", "incomeBeforeTax": "7000000", "interestExpense": "138000000", "operatingIncome": "-56000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "58000000", "reportedCurrency": "USD", "netInterestIncome": "-129000000", "nonInterestIncome": "None", "operatingExpenses": "677000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "246000000", "otherNonOperatingIncome": "21000000", "costofGoodsAndServicesSold": "6485000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "365000000", "sellingGeneralAndAdministrative": "421000000", "netIncomeFromContinuingOperations": "-71000000" }, "balance": { "goodwill": "479000000", "inventory": "1149000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7376000000", "longTermDebt": "2420000000", "shortTermDebt": "77000000", "treasuryStock": "-156000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "236000000", "reportedCurrency": "USD", "retainedEarnings": "530000000", "totalLiabilities": "5362000000", "otherCurrentAssets": "127000000", "totalCurrentAssets": "3288000000", "currentLongTermDebt": "34000000", "longTermInvestments": "201000000", "shortTermInvestments": "21000000", "currentNetReceivables": "1432000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4088000000", "currentAccountsPayable": "1331000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2441000000", "shortLongTermDebtTotal": "2651000000", "totalShareholderEquity": "1758000000", "capitalLeaseObligations": "197000000", "otherCurrentLiabilities": "491000000", "totalCurrentLiabilities": "1941000000", "otherNonCurrentLiabilities": "154000000", "totalNonCurrentLiabilities": "3421000000", "cashAndShortTermInvestments": "559000000", "commonStockSharesOutstanding": "144500000", "intangibleAssetsExcludingGoodwill": "236000000", "cashAndCashEquivalentsAtCarryingValue": "559000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "69000000", "operatingCashflow": "386000000", "capitalExpenditures": "326000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12000000", "cashflowFromInvestment": "-327000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "47000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "365000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7106000000, "cost_of_revenue": 6485000000, "gross_profit": 621000000, "research_and_development": 246000000, "selling_general_admin": 421000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 177000000, "depreciation_amortisation": 365000000, "ebitda": 542000000, "interest_expense": 138000000, "interest_income": null, "other_non_operating": null, "pretax_income": 7000000, "tax_provision": 58000000, "effective_tax_rate": null, "net_income": -31000000, "net_income_continuing_ops": -71000000, "net_income_to_common": -31000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 559000000, "short_term_investments": 21000000, "net_receivables": 1432000000, "inventory": 1149000000, "other_current_assets": null, "total_current_assets": 3288000000, "net_ppe": null, "goodwill": 479000000, "intangible_assets": 236000000, "goodwill_and_intangibles": 715000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4088000000, "total_assets": 7376000000, "short_term_debt": 77000000, "accounts_payable": 1331000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1941000000, "long_term_debt": 2420000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3421000000, "total_liabilities": 5362000000, "total_debt": 2497000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 530000000, "total_equity": 1758000000, "shares_outstanding": 144500000, "operating_cash_flow": 386000000, "stock_based_compensation": 14000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 326000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -327000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12000000, "free_cash_flow": 712000000, "net_change_in_cash": 47000000 }, "raw_data": { "income": { "ebit": "177000000", "ebitda": "542000000", "netIncome": "-31000000", "grossProfit": "621000000", "depreciation": "None", "totalRevenue": "7106000000", "costOfRevenue": "6485000000", "interestIncome": "9000000", "incomeBeforeTax": "7000000", "interestExpense": "138000000", "operatingIncome": "-56000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "58000000", "reportedCurrency": "USD", "netInterestIncome": "-129000000", "nonInterestIncome": "None", "operatingExpenses": "677000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "246000000", "otherNonOperatingIncome": "21000000", "costofGoodsAndServicesSold": "6485000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "365000000", "sellingGeneralAndAdministrative": "421000000", "netIncomeFromContinuingOperations": "-71000000" }, "balance": { "goodwill": "479000000", "inventory": "1149000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7376000000", "longTermDebt": "2420000000", "shortTermDebt": "77000000", "treasuryStock": "-156000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "236000000", "reportedCurrency": "USD", "retainedEarnings": "530000000", "totalLiabilities": "5362000000", "otherCurrentAssets": "127000000", "totalCurrentAssets": "3288000000", "currentLongTermDebt": "34000000", "longTermInvestments": "201000000", "shortTermInvestments": "21000000", "currentNetReceivables": "1432000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4088000000", "currentAccountsPayable": "1331000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2441000000", "shortLongTermDebtTotal": "2651000000", "totalShareholderEquity": "1758000000", "capitalLeaseObligations": "197000000", "otherCurrentLiabilities": "491000000", "totalCurrentLiabilities": "1941000000", "otherNonCurrentLiabilities": "154000000", "totalNonCurrentLiabilities": "3421000000", "cashAndShortTermInvestments": "559000000", "commonStockSharesOutstanding": "144500000", "intangibleAssetsExcludingGoodwill": "236000000", "cashAndCashEquivalentsAtCarryingValue": "559000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "69000000", "operatingCashflow": "386000000", "capitalExpenditures": "326000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12000000", "cashflowFromInvestment": "-327000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "47000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "365000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:44.520547+00:00", "is_restated": false, "income_statement": { "revenue": 8620000000, "cost_of_revenue": 7489000000, "gross_profit": 1131000000, "ebit": 601000000, "ebitda": 940000000, "pretax_income": 201000000, "tax_provision": -32000000, "net_income": 226000000, "net_income_to_common": 226000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 508000000, "total_current_assets": 3162000000, "total_assets": 7220000000, "short_term_debt": 76000000, "long_term_debt": 2336000000, "total_debt": 2412000000, "total_liabilities": 5085000000, "total_equity": 1873000000, "shares_outstanding": 145100000, "goodwill_and_intangibles": 733000000 }, "cash_flow": { "operating_cash_flow": 637000000, "capital_expenditure": 426000000, "free_cash_flow": 1063000000, "dividends_paid": 58000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247446, "ticker_id": 933, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:44.520547+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "601000000", "ebitda": "940000000", "netIncome": "226000000", "grossProfit": "1131000000", "depreciation": "None", "totalRevenue": "8620000000", "costOfRevenue": "7489000000", "interestIncome": "10000000", "incomeBeforeTax": "201000000", "interestExpense": "122000000", "operatingIncome": "342000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-32000000", "reportedCurrency": "USD", "netInterestIncome": "-112000000", "nonInterestIncome": "None", "operatingExpenses": "802000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "271000000", "otherNonOperatingIncome": "31000000", "costofGoodsAndServicesSold": "7489000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "339000000", "sellingGeneralAndAdministrative": "767000000", "netIncomeFromContinuingOperations": "203000000" }, "balance": { "goodwill": "493000000", "inventory": "1193000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7220000000", "longTermDebt": "2336000000", "shortTermDebt": "76000000", "treasuryStock": "-150000000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "240000000", "reportedCurrency": "USD", "retainedEarnings": "622000000", "totalLiabilities": "5085000000", "otherCurrentAssets": "137000000", "totalCurrentAssets": "3162000000", "currentLongTermDebt": "34000000", "longTermInvestments": "182000000", "shortTermInvestments": "19000000", "currentNetReceivables": "1305000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4058000000", "currentAccountsPayable": "1255000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2265000000", "shortLongTermDebtTotal": "2552000000", "totalShareholderEquity": "1873000000", "capitalLeaseObligations": "182000000", "otherCurrentLiabilities": "397000000", "totalCurrentLiabilities": "1845000000", "otherNonCurrentLiabilities": "904000000", "totalNonCurrentLiabilities": "3240000000", "cashAndShortTermInvestments": "508000000", "commonStockSharesOutstanding": "145100000", "intangibleAssetsExcludingGoodwill": "240000000", "cashAndCashEquivalentsAtCarryingValue": "508000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "233000000", "profitLoss": "None", "dividendPayout": "58000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "35000000", "operatingCashflow": "637000000", "capitalExpenditures": "426000000", "changeInReceivables": "None", "changeInExchangeRate": "5000000", "cashflowFromFinancing": "479000000", "cashflowFromInvestment": "-1123000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "339000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8620000000, "cost_of_revenue": 7489000000, "gross_profit": 1131000000, "research_and_development": 271000000, "selling_general_admin": 767000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 601000000, "depreciation_amortisation": 339000000, "ebitda": 940000000, "interest_expense": 122000000, "interest_income": null, "other_non_operating": null, "pretax_income": 201000000, "tax_provision": -32000000, "effective_tax_rate": null, "net_income": 226000000, "net_income_continuing_ops": 203000000, "net_income_to_common": 226000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 508000000, "short_term_investments": 19000000, "net_receivables": 1305000000, "inventory": 1193000000, "other_current_assets": null, "total_current_assets": 3162000000, "net_ppe": null, "goodwill": 493000000, "intangible_assets": 240000000, "goodwill_and_intangibles": 733000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4058000000, "total_assets": 7220000000, "short_term_debt": 76000000, "accounts_payable": 1255000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1845000000, "long_term_debt": 2336000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3240000000, "total_liabilities": 5085000000, "total_debt": 2412000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 622000000, "total_equity": 1873000000, "shares_outstanding": 145100000, "operating_cash_flow": 637000000, "stock_based_compensation": 19000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 426000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1123000000, "dividends_paid": 58000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 479000000, "free_cash_flow": 1063000000, "net_change_in_cash": -2000000 }, "raw_data": { "income": { "ebit": "601000000", "ebitda": "940000000", "netIncome": "226000000", "grossProfit": "1131000000", "depreciation": "None", "totalRevenue": "8620000000", "costOfRevenue": "7489000000", "interestIncome": "10000000", "incomeBeforeTax": "201000000", "interestExpense": "122000000", "operatingIncome": "342000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-32000000", "reportedCurrency": "USD", "netInterestIncome": "-112000000", "nonInterestIncome": "None", "operatingExpenses": "802000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "271000000", "otherNonOperatingIncome": "31000000", "costofGoodsAndServicesSold": "7489000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "339000000", "sellingGeneralAndAdministrative": "767000000", "netIncomeFromContinuingOperations": "203000000" }, "balance": { "goodwill": "493000000", "inventory": "1193000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7220000000", "longTermDebt": "2336000000", "shortTermDebt": "76000000", "treasuryStock": "-150000000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "240000000", "reportedCurrency": "USD", "retainedEarnings": "622000000", "totalLiabilities": "5085000000", "otherCurrentAssets": "137000000", "totalCurrentAssets": "3162000000", "currentLongTermDebt": "34000000", "longTermInvestments": "182000000", "shortTermInvestments": "19000000", "currentNetReceivables": "1305000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4058000000", "currentAccountsPayable": "1255000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2265000000", "shortLongTermDebtTotal": "2552000000", "totalShareholderEquity": "1873000000", "capitalLeaseObligations": "182000000", "otherCurrentLiabilities": "397000000", "totalCurrentLiabilities": "1845000000", "otherNonCurrentLiabilities": "904000000", "totalNonCurrentLiabilities": "3240000000", "cashAndShortTermInvestments": "508000000", "commonStockSharesOutstanding": "145100000", "intangibleAssetsExcludingGoodwill": "240000000", "cashAndCashEquivalentsAtCarryingValue": "508000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "233000000", "profitLoss": "None", "dividendPayout": "58000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "35000000", "operatingCashflow": "637000000", "capitalExpenditures": "426000000", "changeInReceivables": "None", "changeInExchangeRate": "5000000", "cashflowFromFinancing": "479000000", "cashflowFromInvestment": "-1123000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "339000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:44.520547+00:00", "is_restated": false, "income_statement": { "revenue": 8143000000, "cost_of_revenue": 6986000000, "gross_profit": 1157000000, "ebit": 635000000, "ebitda": 905000000, "pretax_income": 518000000, "tax_provision": 78000000, "net_income": 427000000, "net_income_to_common": 427000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 510000000, "total_current_assets": 2907000000, "total_assets": 5918000000, "short_term_debt": 28000000, "long_term_debt": 1755000000, "total_debt": 1783000000, "total_liabilities": 4376000000, "total_equity": 1345000000, "shares_outstanding": 146500000, "goodwill_and_intangibles": 428000000 }, "cash_flow": { "operating_cash_flow": 568000000, "capital_expenditure": 325000000, "free_cash_flow": 893000000, "dividends_paid": 58000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247451, "ticker_id": 933, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:44.520547+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "635000000", "ebitda": "905000000", "netIncome": "427000000", "grossProfit": "1157000000", "depreciation": "None", "totalRevenue": "8143000000", "costOfRevenue": "6986000000", "interestIncome": "11000000", "incomeBeforeTax": "518000000", "interestExpense": "96000000", "operatingIncome": "391000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "78000000", "reportedCurrency": "USD", "netInterestIncome": "-85000000", "nonInterestIncome": "None", "operatingExpenses": "766000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "252000000", "otherNonOperatingIncome": "35000000", "costofGoodsAndServicesSold": "6986000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "270000000", "sellingGeneralAndAdministrative": "499000000", "netIncomeFromContinuingOperations": "416000000" }, "balance": { "goodwill": "264000000", "inventory": "1031000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "5918000000", "longTermDebt": "1755000000", "shortTermDebt": "28000000", "treasuryStock": "-119000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "164000000", "reportedCurrency": "USD", "retainedEarnings": "456000000", "totalLiabilities": "4376000000", "otherCurrentAssets": "102000000", "totalCurrentAssets": "2907000000", "currentLongTermDebt": "28000000", "longTermInvestments": "208000000", "shortTermInvestments": "21000000", "currentNetReceivables": "1243000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3011000000", "currentAccountsPayable": "1217000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1850000000", "shortLongTermDebtTotal": "1783000000", "totalShareholderEquity": "1345000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "449000000", "totalCurrentLiabilities": "1747000000", "otherNonCurrentLiabilities": "874000000", "totalNonCurrentLiabilities": "2629000000", "cashAndShortTermInvestments": "510000000", "commonStockSharesOutstanding": "146500000", "intangibleAssetsExcludingGoodwill": "164000000", "cashAndCashEquivalentsAtCarryingValue": "510000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "440000000", "profitLoss": "None", "dividendPayout": "58000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-110000000", "operatingCashflow": "568000000", "capitalExpenditures": "325000000", "changeInReceivables": "None", "changeInExchangeRate": "-16000000", "cashflowFromFinancing": "-180000000", "cashflowFromInvestment": "-462000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-90000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "270000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8143000000, "cost_of_revenue": 6986000000, "gross_profit": 1157000000, "research_and_development": 252000000, "selling_general_admin": 499000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 635000000, "depreciation_amortisation": 270000000, "ebitda": 905000000, "interest_expense": 96000000, "interest_income": null, "other_non_operating": null, "pretax_income": 518000000, "tax_provision": 78000000, "effective_tax_rate": null, "net_income": 427000000, "net_income_continuing_ops": 416000000, "net_income_to_common": 427000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 510000000, "short_term_investments": 21000000, "net_receivables": 1243000000, "inventory": 1031000000, "other_current_assets": null, "total_current_assets": 2907000000, "net_ppe": null, "goodwill": 264000000, "intangible_assets": 164000000, "goodwill_and_intangibles": 428000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3011000000, "total_assets": 5918000000, "short_term_debt": 28000000, "accounts_payable": 1217000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1747000000, "long_term_debt": 1755000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2629000000, "total_liabilities": 4376000000, "total_debt": 1783000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 456000000, "total_equity": 1345000000, "shares_outstanding": 146500000, "operating_cash_flow": 568000000, "stock_based_compensation": 16000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 325000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -462000000, "dividends_paid": 58000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -180000000, "free_cash_flow": 893000000, "net_change_in_cash": -90000000 }, "raw_data": { "income": { "ebit": "635000000", "ebitda": "905000000", "netIncome": "427000000", "grossProfit": "1157000000", "depreciation": "None", "totalRevenue": "8143000000", "costOfRevenue": "6986000000", "interestIncome": "11000000", "incomeBeforeTax": "518000000", "interestExpense": "96000000", "operatingIncome": "391000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "78000000", "reportedCurrency": "USD", "netInterestIncome": "-85000000", "nonInterestIncome": "None", "operatingExpenses": "766000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "252000000", "otherNonOperatingIncome": "35000000", "costofGoodsAndServicesSold": "6986000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "270000000", "sellingGeneralAndAdministrative": "499000000", "netIncomeFromContinuingOperations": "416000000" }, "balance": { "goodwill": "264000000", "inventory": "1031000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "5918000000", "longTermDebt": "1755000000", "shortTermDebt": "28000000", "treasuryStock": "-119000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "164000000", "reportedCurrency": "USD", "retainedEarnings": "456000000", "totalLiabilities": "4376000000", "otherCurrentAssets": "102000000", "totalCurrentAssets": "2907000000", "currentLongTermDebt": "28000000", "longTermInvestments": "208000000", "shortTermInvestments": "21000000", "currentNetReceivables": "1243000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3011000000", "currentAccountsPayable": "1217000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1850000000", "shortLongTermDebtTotal": "1783000000", "totalShareholderEquity": "1345000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "449000000", "totalCurrentLiabilities": "1747000000", "otherNonCurrentLiabilities": "874000000", "totalNonCurrentLiabilities": "2629000000", "cashAndShortTermInvestments": "510000000", "commonStockSharesOutstanding": "146500000", "intangibleAssetsExcludingGoodwill": "164000000", "cashAndCashEquivalentsAtCarryingValue": "510000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "440000000", "profitLoss": "None", "dividendPayout": "58000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-110000000", "operatingCashflow": "568000000", "capitalExpenditures": "325000000", "changeInReceivables": "None", "changeInExchangeRate": "-16000000", "cashflowFromFinancing": "-180000000", "cashflowFromInvestment": "-462000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-90000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "270000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:44.520547+00:00", "is_restated": false, "income_statement": { "revenue": 1868000000, "cost_of_revenue": 1707000000, "gross_profit": 161000000, "ebit": 59000000, "ebitda": 146000000, "pretax_income": -1000000, "tax_provision": 14000000, "net_income": -104000000, "net_income_to_common": -104000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 483000000, "total_current_assets": 3239000000, "total_assets": 6078000000, "short_term_debt": 62000000, "long_term_debt": 1236000000, "total_debt": 1298000000, "total_liabilities": 4064000000, "total_equity": 1955000000, "shares_outstanding": 109900000, "goodwill_and_intangibles": 61000000 }, "cash_flow": { "operating_cash_flow": -195000000, "capital_expenditure": 62000000, "free_cash_flow": -133000000, "dividends_paid": 13000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247414, "ticker_id": 933, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:44.520547+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59000000", "ebitda": "146000000", "netIncome": "-104000000", "grossProfit": "161000000", "depreciation": "None", "totalRevenue": "1868000000", "costOfRevenue": "1707000000", "interestIncome": "6000000", "incomeBeforeTax": "-1000000", "interestExpense": "22000000", "operatingIncome": "59000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "14000000", "reportedCurrency": "USD", "netInterestIncome": "-16000000", "nonInterestIncome": "None", "operatingExpenses": "102000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1707000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87000000", "sellingGeneralAndAdministrative": "102000000", "netIncomeFromContinuingOperations": "-15000000" }, "balance": { "goodwill": "None", "inventory": "994000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "6078000000", "longTermDebt": "1236000000", "shortTermDebt": "62000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "61000000", "reportedCurrency": "USD", "retainedEarnings": "1308000000", "totalLiabilities": "4064000000", "otherCurrentAssets": "220000000", "totalCurrentAssets": "3239000000", "currentLongTermDebt": "24000000", "longTermInvestments": "105000000", "shortTermInvestments": "None", "currentNetReceivables": "1542000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2839000000", "currentAccountsPayable": "1228000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1535000000", "totalShareholderEquity": "1955000000", "capitalLeaseObligations": "275000000", "otherCurrentLiabilities": "601000000", "totalCurrentLiabilities": "2068000000", "otherNonCurrentLiabilities": "280000000", "totalNonCurrentLiabilities": "1996000000", "cashAndShortTermInvestments": "483000000", "commonStockSharesOutstanding": "109900000", "intangibleAssetsExcludingGoodwill": "61000000", "cashAndCashEquivalentsAtCarryingValue": "483000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19000000", "profitLoss": "None", "dividendPayout": "13000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-195000000", "capitalExpenditures": "62000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2102000000", "cashflowFromInvestment": "2309000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1868000000, "cost_of_revenue": 1707000000, "gross_profit": 161000000, "research_and_development": null, "selling_general_admin": 102000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59000000, "depreciation_amortisation": 87000000, "ebitda": 146000000, "interest_expense": 22000000, "interest_income": null, "other_non_operating": null, "pretax_income": -1000000, "tax_provision": 14000000, "effective_tax_rate": null, "net_income": -104000000, "net_income_continuing_ops": -15000000, "net_income_to_common": -104000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 483000000, "short_term_investments": null, "net_receivables": 1542000000, "inventory": 994000000, "other_current_assets": null, "total_current_assets": 3239000000, "net_ppe": null, "goodwill": null, "intangible_assets": 61000000, "goodwill_and_intangibles": 61000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2839000000, "total_assets": 6078000000, "short_term_debt": 62000000, "accounts_payable": 1228000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2068000000, "long_term_debt": 1236000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1996000000, "total_liabilities": 4064000000, "total_debt": 1298000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1308000000, "total_equity": 1955000000, "shares_outstanding": 109900000, "operating_cash_flow": -195000000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2309000000, "dividends_paid": 13000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2102000000, "free_cash_flow": -133000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "59000000", "ebitda": "146000000", "netIncome": "-104000000", "grossProfit": "161000000", "depreciation": "None", "totalRevenue": "1868000000", "costOfRevenue": "1707000000", "interestIncome": "6000000", "incomeBeforeTax": "-1000000", "interestExpense": "22000000", "operatingIncome": "59000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "14000000", "reportedCurrency": "USD", "netInterestIncome": "-16000000", "nonInterestIncome": "None", "operatingExpenses": "102000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1707000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87000000", "sellingGeneralAndAdministrative": "102000000", "netIncomeFromContinuingOperations": "-15000000" }, "balance": { "goodwill": "None", "inventory": "994000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "6078000000", "longTermDebt": "1236000000", "shortTermDebt": "62000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "61000000", "reportedCurrency": "USD", "retainedEarnings": "1308000000", "totalLiabilities": "4064000000", "otherCurrentAssets": "220000000", "totalCurrentAssets": "3239000000", "currentLongTermDebt": "24000000", "longTermInvestments": "105000000", "shortTermInvestments": "None", "currentNetReceivables": "1542000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2839000000", "currentAccountsPayable": "1228000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1535000000", "totalShareholderEquity": "1955000000", "capitalLeaseObligations": "275000000", "otherCurrentLiabilities": "601000000", "totalCurrentLiabilities": "2068000000", "otherNonCurrentLiabilities": "280000000", "totalNonCurrentLiabilities": "1996000000", "cashAndShortTermInvestments": "483000000", "commonStockSharesOutstanding": "109900000", "intangibleAssetsExcludingGoodwill": "61000000", "cashAndCashEquivalentsAtCarryingValue": "483000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19000000", "profitLoss": "None", "dividendPayout": "13000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-195000000", "capitalExpenditures": "62000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2102000000", "cashflowFromInvestment": "2309000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:44.520547+00:00", "is_restated": false, "income_statement": { "revenue": -6204000000, "cost_of_revenue": -5676000000, "gross_profit": -528000000, "ebit": -29000000, "ebitda": 60000000, "pretax_income": -80000000, "tax_provision": -18000000, "net_income": -168000000, "net_income_to_common": -168000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 476000000, "total_current_assets": 3868000000, "total_assets": 7808000000, "short_term_debt": 686000000, "long_term_debt": 2566000000, "total_debt": 3252000000, "total_liabilities": 6888000000, "total_equity": 861000000, "shares_outstanding": 139200000, "goodwill_and_intangibles": 71000000 }, "cash_flow": { "operating_cash_flow": 406000000, "capital_expenditure": 61000000, "free_cash_flow": 467000000, "dividends_paid": 12000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247415, "ticker_id": 933, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:44.520547+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-29000000", "ebitda": "60000000", "netIncome": "-168000000", "grossProfit": "-528000000", "depreciation": "None", "totalRevenue": "-6204000000", "costOfRevenue": "-5676000000", "interestIncome": "2000000", "incomeBeforeTax": "-80000000", "interestExpense": "51000000", "operatingIncome": "-208000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-18000000", "reportedCurrency": "USD", "netInterestIncome": "-49000000", "nonInterestIncome": "None", "operatingExpenses": "-320000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-5676000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89000000", "sellingGeneralAndAdministrative": "96000000", "netIncomeFromContinuingOperations": "-37000000" }, "balance": { "goodwill": "None", "inventory": "1015000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "7808000000", "longTermDebt": "2566000000", "shortTermDebt": "686000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "71000000", "reportedCurrency": "USD", "retainedEarnings": "256000000", "totalLiabilities": "6888000000", "otherCurrentAssets": "1130000000", "totalCurrentAssets": "3868000000", "currentLongTermDebt": "645000000", "longTermInvestments": "102000000", "shortTermInvestments": "None", "currentNetReceivables": "1247000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3940000000", "currentAccountsPayable": "1154000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2177000000", "shortLongTermDebtTotal": "3518000000", "totalShareholderEquity": "861000000", "capitalLeaseObligations": "307000000", "otherCurrentLiabilities": "1443000000", "totalCurrentLiabilities": "3308000000", "otherNonCurrentLiabilities": "126000000", "totalNonCurrentLiabilities": "3580000000", "cashAndShortTermInvestments": "476000000", "commonStockSharesOutstanding": "139200000", "intangibleAssetsExcludingGoodwill": "71000000", "cashAndCashEquivalentsAtCarryingValue": "476000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-136000000", "profitLoss": "None", "dividendPayout": "12000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "406000000", "capitalExpenditures": "61000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-260000000", "cashflowFromInvestment": "-92000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-211000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": -6204000000, "cost_of_revenue": -5676000000, "gross_profit": -528000000, "research_and_development": null, "selling_general_admin": 96000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -29000000, "depreciation_amortisation": 89000000, "ebitda": 60000000, "interest_expense": 51000000, "interest_income": null, "other_non_operating": null, "pretax_income": -80000000, "tax_provision": -18000000, "effective_tax_rate": null, "net_income": -168000000, "net_income_continuing_ops": -37000000, "net_income_to_common": -168000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 476000000, "short_term_investments": null, "net_receivables": 1247000000, "inventory": 1015000000, "other_current_assets": null, "total_current_assets": 3868000000, "net_ppe": null, "goodwill": null, "intangible_assets": 71000000, "goodwill_and_intangibles": 71000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3940000000, "total_assets": 7808000000, "short_term_debt": 686000000, "accounts_payable": 1154000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3308000000, "long_term_debt": 2566000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3580000000, "total_liabilities": 6888000000, "total_debt": 3252000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 256000000, "total_equity": 861000000, "shares_outstanding": 139200000, "operating_cash_flow": 406000000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -92000000, "dividends_paid": 12000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -260000000, "free_cash_flow": 467000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-29000000", "ebitda": "60000000", "netIncome": "-168000000", "grossProfit": "-528000000", "depreciation": "None", "totalRevenue": "-6204000000", "costOfRevenue": "-5676000000", "interestIncome": "2000000", "incomeBeforeTax": "-80000000", "interestExpense": "51000000", "operatingIncome": "-208000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-18000000", "reportedCurrency": "USD", "netInterestIncome": "-49000000", "nonInterestIncome": "None", "operatingExpenses": "-320000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-5676000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89000000", "sellingGeneralAndAdministrative": "96000000", "netIncomeFromContinuingOperations": "-37000000" }, "balance": { "goodwill": "None", "inventory": "1015000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "7808000000", "longTermDebt": "2566000000", "shortTermDebt": "686000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "71000000", "reportedCurrency": "USD", "retainedEarnings": "256000000", "totalLiabilities": "6888000000", "otherCurrentAssets": "1130000000", "totalCurrentAssets": "3868000000", "currentLongTermDebt": "645000000", "longTermInvestments": "102000000", "shortTermInvestments": "None", "currentNetReceivables": "1247000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3940000000", "currentAccountsPayable": "1154000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2177000000", "shortLongTermDebtTotal": "3518000000", "totalShareholderEquity": "861000000", "capitalLeaseObligations": "307000000", "otherCurrentLiabilities": "1443000000", "totalCurrentLiabilities": "3308000000", "otherNonCurrentLiabilities": "126000000", "totalNonCurrentLiabilities": "3580000000", "cashAndShortTermInvestments": "476000000", "commonStockSharesOutstanding": "139200000", "intangibleAssetsExcludingGoodwill": "71000000", "cashAndCashEquivalentsAtCarryingValue": "476000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-136000000", "profitLoss": "None", "dividendPayout": "12000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "406000000", "capitalExpenditures": "61000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-260000000", "cashflowFromInvestment": "-92000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-211000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:44.520547+00:00", "is_restated": false, "income_statement": { "revenue": 1917000000, "cost_of_revenue": 1753000000, "gross_profit": 164000000, "ebit": 58000000, "ebitda": 146000000, "pretax_income": 11000000, "tax_provision": -2000000, "net_income": 83000000, "net_income_to_common": 83000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 414000000, "total_current_assets": 4129000000, "total_assets": 8108000000, "short_term_debt": 693000000, "long_term_debt": 2565000000, "total_debt": 3258000000, "total_liabilities": 6770000000, "total_equity": 1093000000, "shares_outstanding": 139200000, "goodwill_and_intangibles": 74000000 }, "cash_flow": { "operating_cash_flow": 111000000, "capital_expenditure": 49000000, "free_cash_flow": 160000000, "dividends_paid": 13000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247417, "ticker_id": 933, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:44.520547+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58000000", "ebitda": "146000000", "netIncome": "83000000", "grossProfit": "164000000", "depreciation": "None", "totalRevenue": "1917000000", "costOfRevenue": "1753000000", "interestIncome": "3000000", "incomeBeforeTax": "11000000", "interestExpense": "47000000", "operatingIncome": "77000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-2000000", "reportedCurrency": "USD", "netInterestIncome": "-44000000", "nonInterestIncome": "None", "operatingExpenses": "87000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1753000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88000000", "sellingGeneralAndAdministrative": "87000000", "netIncomeFromContinuingOperations": "13000000" }, "balance": { "goodwill": "None", "inventory": "1112000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "8108000000", "longTermDebt": "2565000000", "shortTermDebt": "693000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "74000000", "reportedCurrency": "USD", "retainedEarnings": "297000000", "totalLiabilities": "6770000000", "otherCurrentAssets": "1191000000", "totalCurrentAssets": "4129000000", "currentLongTermDebt": "652000000", "longTermInvestments": "96000000", "shortTermInvestments": "None", "currentNetReceivables": "1412000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3979000000", "currentAccountsPayable": "1206000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2197000000", "shortLongTermDebtTotal": "3532000000", "totalShareholderEquity": "1093000000", "capitalLeaseObligations": "315000000", "otherCurrentLiabilities": "1195000000", "totalCurrentLiabilities": "3158000000", "otherNonCurrentLiabilities": "297000000", "totalNonCurrentLiabilities": "3612000000", "cashAndShortTermInvestments": "414000000", "commonStockSharesOutstanding": "139200000", "intangibleAssetsExcludingGoodwill": "74000000", "cashAndCashEquivalentsAtCarryingValue": "414000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13000000", "profitLoss": "None", "dividendPayout": "13000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "111000000", "capitalExpenditures": "49000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-112000000", "cashflowFromInvestment": "-70000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-182000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1917000000, "cost_of_revenue": 1753000000, "gross_profit": 164000000, "research_and_development": null, "selling_general_admin": 87000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58000000, "depreciation_amortisation": 88000000, "ebitda": 146000000, "interest_expense": 47000000, "interest_income": null, "other_non_operating": null, "pretax_income": 11000000, "tax_provision": -2000000, "effective_tax_rate": null, "net_income": 83000000, "net_income_continuing_ops": 13000000, "net_income_to_common": 83000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 414000000, "short_term_investments": null, "net_receivables": 1412000000, "inventory": 1112000000, "other_current_assets": null, "total_current_assets": 4129000000, "net_ppe": null, "goodwill": null, "intangible_assets": 74000000, "goodwill_and_intangibles": 74000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3979000000, "total_assets": 8108000000, "short_term_debt": 693000000, "accounts_payable": 1206000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3158000000, "long_term_debt": 2565000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3612000000, "total_liabilities": 6770000000, "total_debt": 3258000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 297000000, "total_equity": 1093000000, "shares_outstanding": 139200000, "operating_cash_flow": 111000000, "stock_based_compensation": 8000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70000000, "dividends_paid": 13000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -112000000, "free_cash_flow": 160000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "58000000", "ebitda": "146000000", "netIncome": "83000000", "grossProfit": "164000000", "depreciation": "None", "totalRevenue": "1917000000", "costOfRevenue": "1753000000", "interestIncome": "3000000", "incomeBeforeTax": "11000000", "interestExpense": "47000000", "operatingIncome": "77000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-2000000", "reportedCurrency": "USD", "netInterestIncome": "-44000000", "nonInterestIncome": "None", "operatingExpenses": "87000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1753000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88000000", "sellingGeneralAndAdministrative": "87000000", "netIncomeFromContinuingOperations": "13000000" }, "balance": { "goodwill": "None", "inventory": "1112000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "8108000000", "longTermDebt": "2565000000", "shortTermDebt": "693000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "74000000", "reportedCurrency": "USD", "retainedEarnings": "297000000", "totalLiabilities": "6770000000", "otherCurrentAssets": "1191000000", "totalCurrentAssets": "4129000000", "currentLongTermDebt": "652000000", "longTermInvestments": "96000000", "shortTermInvestments": "None", "currentNetReceivables": "1412000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3979000000", "currentAccountsPayable": "1206000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2197000000", "shortLongTermDebtTotal": "3532000000", "totalShareholderEquity": "1093000000", "capitalLeaseObligations": "315000000", "otherCurrentLiabilities": "1195000000", "totalCurrentLiabilities": "3158000000", "otherNonCurrentLiabilities": "297000000", "totalNonCurrentLiabilities": "3612000000", "cashAndShortTermInvestments": "414000000", "commonStockSharesOutstanding": "139200000", "intangibleAssetsExcludingGoodwill": "74000000", "cashAndCashEquivalentsAtCarryingValue": "414000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13000000", "profitLoss": "None", "dividendPayout": "13000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "111000000", "capitalExpenditures": "49000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-112000000", "cashflowFromInvestment": "-70000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-182000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:44.520547+00:00", "is_restated": false, "income_statement": { "revenue": 1935000000, "cost_of_revenue": 1797000000, "gross_profit": 138000000, "ebit": 35000000, "ebitda": 111000000, "pretax_income": -2000000, "tax_provision": 10000000, "net_income": 27000000, "net_income_to_common": 27000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 486000000, "total_current_assets": 4187000000, "total_assets": 8139000000, "short_term_debt": 591000000, "long_term_debt": 2568000000, "total_debt": 3159000000, "total_liabilities": 6680000000, "total_equity": 1204000000, "shares_outstanding": 143800000, "goodwill_and_intangibles": 79000000 }, "cash_flow": { "operating_cash_flow": 32000000, "capital_expenditure": 29000000, "free_cash_flow": 61000000, "dividends_paid": 14000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247418, "ticker_id": 933, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:44.520547+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35000000", "ebitda": "111000000", "netIncome": "27000000", "grossProfit": "138000000", "depreciation": "None", "totalRevenue": "1935000000", "costOfRevenue": "1797000000", "interestIncome": "3000000", "incomeBeforeTax": "-2000000", "interestExpense": "44000000", "operatingIncome": "37000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "10000000", "reportedCurrency": "USD", "netInterestIncome": "-41000000", "nonInterestIncome": "None", "operatingExpenses": "101000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1797000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76000000", "sellingGeneralAndAdministrative": "99000000", "netIncomeFromContinuingOperations": "-12000000" }, "balance": { "goodwill": "None", "inventory": "1105000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "8139000000", "longTermDebt": "2568000000", "shortTermDebt": "591000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "79000000", "reportedCurrency": "USD", "retainedEarnings": "226000000", "totalLiabilities": "6680000000", "otherCurrentAssets": "1235000000", "totalCurrentAssets": "4187000000", "currentLongTermDebt": "552000000", "longTermInvestments": "98000000", "shortTermInvestments": "None", "currentNetReceivables": "1361000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3952000000", "currentAccountsPayable": "1186000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2196000000", "shortLongTermDebtTotal": "3401000000", "totalShareholderEquity": "1204000000", "capitalLeaseObligations": "281000000", "otherCurrentLiabilities": "1242000000", "totalCurrentLiabilities": "3070000000", "otherNonCurrentLiabilities": "337000000", "totalNonCurrentLiabilities": "3610000000", "cashAndShortTermInvestments": "486000000", "commonStockSharesOutstanding": "143800000", "intangibleAssetsExcludingGoodwill": "79000000", "cashAndCashEquivalentsAtCarryingValue": "486000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-59000000", "profitLoss": "None", "dividendPayout": "14000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "32000000", "capitalExpenditures": "29000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94000000", "cashflowFromInvestment": "5000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-257000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1935000000, "cost_of_revenue": 1797000000, "gross_profit": 138000000, "research_and_development": null, "selling_general_admin": 99000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35000000, "depreciation_amortisation": 76000000, "ebitda": 111000000, "interest_expense": 44000000, "interest_income": null, "other_non_operating": null, "pretax_income": -2000000, "tax_provision": 10000000, "effective_tax_rate": null, "net_income": 27000000, "net_income_continuing_ops": -12000000, "net_income_to_common": 27000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 486000000, "short_term_investments": null, "net_receivables": 1361000000, "inventory": 1105000000, "other_current_assets": null, "total_current_assets": 4187000000, "net_ppe": null, "goodwill": null, "intangible_assets": 79000000, "goodwill_and_intangibles": 79000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3952000000, "total_assets": 8139000000, "short_term_debt": 591000000, "accounts_payable": 1186000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3070000000, "long_term_debt": 2568000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3610000000, "total_liabilities": 6680000000, "total_debt": 3159000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 226000000, "total_equity": 1204000000, "shares_outstanding": 143800000, "operating_cash_flow": 32000000, "stock_based_compensation": 10000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 5000000, "dividends_paid": 14000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -94000000, "free_cash_flow": 61000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35000000", "ebitda": "111000000", "netIncome": "27000000", "grossProfit": "138000000", "depreciation": "None", "totalRevenue": "1935000000", "costOfRevenue": "1797000000", "interestIncome": "3000000", "incomeBeforeTax": "-2000000", "interestExpense": "44000000", "operatingIncome": "37000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "10000000", "reportedCurrency": "USD", "netInterestIncome": "-41000000", "nonInterestIncome": "None", "operatingExpenses": "101000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1797000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76000000", "sellingGeneralAndAdministrative": "99000000", "netIncomeFromContinuingOperations": "-12000000" }, "balance": { "goodwill": "None", "inventory": "1105000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "8139000000", "longTermDebt": "2568000000", "shortTermDebt": "591000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "79000000", "reportedCurrency": "USD", "retainedEarnings": "226000000", "totalLiabilities": "6680000000", "otherCurrentAssets": "1235000000", "totalCurrentAssets": "4187000000", "currentLongTermDebt": "552000000", "longTermInvestments": "98000000", "shortTermInvestments": "None", "currentNetReceivables": "1361000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3952000000", "currentAccountsPayable": "1186000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2196000000", "shortLongTermDebtTotal": "3401000000", "totalShareholderEquity": "1204000000", "capitalLeaseObligations": "281000000", "otherCurrentLiabilities": "1242000000", "totalCurrentLiabilities": "3070000000", "otherNonCurrentLiabilities": "337000000", "totalNonCurrentLiabilities": "3610000000", "cashAndShortTermInvestments": "486000000", "commonStockSharesOutstanding": "143800000", "intangibleAssetsExcludingGoodwill": "79000000", "cashAndCashEquivalentsAtCarryingValue": "486000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-59000000", "profitLoss": "None", "dividendPayout": "14000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "32000000", "capitalExpenditures": "29000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94000000", "cashflowFromInvestment": "5000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-257000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:44.520547+00:00", "is_restated": false, "income_statement": { "revenue": 2352000000, "cost_of_revenue": 2126000000, "gross_profit": 226000000, "ebit": 75000000, "ebitda": 176000000, "pretax_income": 38000000, "tax_provision": 10000000, "net_income": 25000000, "net_income_to_common": 25000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 507000000, "total_current_assets": 4031000000, "total_assets": 7800000000, "short_term_debt": 391000000, "long_term_debt": 2428000000, "total_debt": 2819000000, "total_liabilities": 6165000000, "total_equity": 1379000000, "shares_outstanding": 147000000, "goodwill_and_intangibles": 405000000 }, "cash_flow": { "operating_cash_flow": -37000000, "capital_expenditure": 75000000, "free_cash_flow": 38000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247419, "ticker_id": 933, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:44.520547+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "75000000", "ebitda": "176000000", "netIncome": "25000000", "grossProfit": "226000000", "depreciation": "None", "totalRevenue": "2352000000", "costOfRevenue": "2126000000", "interestIncome": "3000000", "incomeBeforeTax": "38000000", "interestExpense": "39000000", "operatingIncome": "94000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "10000000", "reportedCurrency": "USD", "netInterestIncome": "-36000000", "nonInterestIncome": "None", "operatingExpenses": "132000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2126000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101000000", "sellingGeneralAndAdministrative": "132000000", "netIncomeFromContinuingOperations": "30000000" }, "balance": { "goodwill": "257000000", "inventory": "1617000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7800000000", "longTermDebt": "2428000000", "shortTermDebt": "391000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "148000000", "reportedCurrency": "USD", "retainedEarnings": "214000000", "totalLiabilities": "6165000000", "otherCurrentAssets": "246000000", "totalCurrentAssets": "4031000000", "currentLongTermDebt": "345000000", "longTermInvestments": "127000000", "shortTermInvestments": "None", "currentNetReceivables": "1661000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3769000000", "currentAccountsPayable": "1659000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2521000000", "shortLongTermDebtTotal": "3081000000", "totalShareholderEquity": "1379000000", "capitalLeaseObligations": "308000000", "otherCurrentLiabilities": "688000000", "totalCurrentLiabilities": "2828000000", "otherNonCurrentLiabilities": "343000000", "totalNonCurrentLiabilities": "3337000000", "cashAndShortTermInvestments": "507000000", "commonStockSharesOutstanding": "147000000", "intangibleAssetsExcludingGoodwill": "148000000", "cashAndCashEquivalentsAtCarryingValue": "507000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-37000000", "capitalExpenditures": "75000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "95000000", "cashflowFromInvestment": "-65000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2352000000, "cost_of_revenue": 2126000000, "gross_profit": 226000000, "research_and_development": null, "selling_general_admin": 132000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 75000000, "depreciation_amortisation": 101000000, "ebitda": 176000000, "interest_expense": 39000000, "interest_income": null, "other_non_operating": null, "pretax_income": 38000000, "tax_provision": 10000000, "effective_tax_rate": null, "net_income": 25000000, "net_income_continuing_ops": 30000000, "net_income_to_common": 25000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 507000000, "short_term_investments": null, "net_receivables": 1661000000, "inventory": 1617000000, "other_current_assets": null, "total_current_assets": 4031000000, "net_ppe": null, "goodwill": 257000000, "intangible_assets": 148000000, "goodwill_and_intangibles": 405000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3769000000, "total_assets": 7800000000, "short_term_debt": 391000000, "accounts_payable": 1659000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2828000000, "long_term_debt": 2428000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3337000000, "total_liabilities": 6165000000, "total_debt": 2819000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 214000000, "total_equity": 1379000000, "shares_outstanding": 147000000, "operating_cash_flow": -37000000, "stock_based_compensation": 13000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -65000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 95000000, "free_cash_flow": 38000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "75000000", "ebitda": "176000000", "netIncome": "25000000", "grossProfit": "226000000", "depreciation": "None", "totalRevenue": "2352000000", "costOfRevenue": "2126000000", "interestIncome": "3000000", "incomeBeforeTax": "38000000", "interestExpense": "39000000", "operatingIncome": "94000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "10000000", "reportedCurrency": "USD", "netInterestIncome": "-36000000", "nonInterestIncome": "None", "operatingExpenses": "132000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2126000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101000000", "sellingGeneralAndAdministrative": "132000000", "netIncomeFromContinuingOperations": "30000000" }, "balance": { "goodwill": "257000000", "inventory": "1617000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7800000000", "longTermDebt": "2428000000", "shortTermDebt": "391000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "148000000", "reportedCurrency": "USD", "retainedEarnings": "214000000", "totalLiabilities": "6165000000", "otherCurrentAssets": "246000000", "totalCurrentAssets": "4031000000", "currentLongTermDebt": "345000000", "longTermInvestments": "127000000", "shortTermInvestments": "None", "currentNetReceivables": "1661000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3769000000", "currentAccountsPayable": "1659000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2521000000", "shortLongTermDebtTotal": "3081000000", "totalShareholderEquity": "1379000000", "capitalLeaseObligations": "308000000", "otherCurrentLiabilities": "688000000", "totalCurrentLiabilities": "2828000000", "otherNonCurrentLiabilities": "343000000", "totalNonCurrentLiabilities": "3337000000", "cashAndShortTermInvestments": "507000000", "commonStockSharesOutstanding": "147000000", "intangibleAssetsExcludingGoodwill": "148000000", "cashAndCashEquivalentsAtCarryingValue": "507000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-37000000", "capitalExpenditures": "75000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "95000000", "cashflowFromInvestment": "-65000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:44.520547+00:00", "is_restated": false, "income_statement": { "revenue": 2335000000, "cost_of_revenue": 2203000000, "gross_profit": 132000000, "ebit": 2000000, "ebitda": 104000000, "pretax_income": -71000000, "tax_provision": 5000000, "net_income": -80000000, "net_income_to_common": -80000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 494000000, "total_current_assets": 3703000000, "total_assets": 7485000000, "short_term_debt": 324000000, "long_term_debt": 2389000000, "total_debt": 2713000000, "total_liabilities": 5900000000, "total_equity": 1333000000, "shares_outstanding": 145200000, "goodwill_and_intangibles": 400000000 }, "cash_flow": { "operating_cash_flow": 302000000, "capital_expenditure": 153000000, "free_cash_flow": 455000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247420, "ticker_id": 933, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:44.520547+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2000000", "ebitda": "104000000", "netIncome": "-80000000", "grossProfit": "132000000", "depreciation": "None", "totalRevenue": "2335000000", "costOfRevenue": "2203000000", "interestIncome": "5000000", "incomeBeforeTax": "-71000000", "interestExpense": "43000000", "operatingIncome": "-355000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5000000", "reportedCurrency": "USD", "netInterestIncome": "-38000000", "nonInterestIncome": "None", "operatingExpenses": "487000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "360000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2203000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102000000", "sellingGeneralAndAdministrative": "123000000", "netIncomeFromContinuingOperations": "-76000000" }, "balance": { "goodwill": "250000000", "inventory": "1547000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7485000000", "longTermDebt": "2389000000", "shortTermDebt": "324000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "150000000", "reportedCurrency": "USD", "retainedEarnings": "204000000", "totalLiabilities": "5900000000", "otherCurrentAssets": "206000000", "totalCurrentAssets": "3703000000", "currentLongTermDebt": "222000000", "longTermInvestments": "126000000", "shortTermInvestments": "None", "currentNetReceivables": "1456000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3782000000", "currentAccountsPayable": "1522000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2507000000", "shortLongTermDebtTotal": "2976000000", "totalShareholderEquity": "1333000000", "capitalLeaseObligations": "302000000", "otherCurrentLiabilities": "621000000", "totalCurrentLiabilities": "2561000000", "otherNonCurrentLiabilities": "165000000", "totalNonCurrentLiabilities": "3339000000", "cashAndShortTermInvestments": "494000000", "commonStockSharesOutstanding": "145200000", "intangibleAssetsExcludingGoodwill": "150000000", "cashAndCashEquivalentsAtCarryingValue": "494000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-76000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "6000000", "operatingCashflow": "302000000", "capitalExpenditures": "153000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34000000", "cashflowFromInvestment": "-147000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2335000000, "cost_of_revenue": 2203000000, "gross_profit": 132000000, "research_and_development": 360000000, "selling_general_admin": 123000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2000000, "depreciation_amortisation": 102000000, "ebitda": 104000000, "interest_expense": 43000000, "interest_income": null, "other_non_operating": null, "pretax_income": -71000000, "tax_provision": 5000000, "effective_tax_rate": null, "net_income": -80000000, "net_income_continuing_ops": -76000000, "net_income_to_common": -80000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 494000000, "short_term_investments": null, "net_receivables": 1456000000, "inventory": 1547000000, "other_current_assets": null, "total_current_assets": 3703000000, "net_ppe": null, "goodwill": 250000000, "intangible_assets": 150000000, "goodwill_and_intangibles": 400000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3782000000, "total_assets": 7485000000, "short_term_debt": 324000000, "accounts_payable": 1522000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2561000000, "long_term_debt": 2389000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3339000000, "total_liabilities": 5900000000, "total_debt": 2713000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 204000000, "total_equity": 1333000000, "shares_outstanding": 145200000, "operating_cash_flow": 302000000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 153000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -147000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34000000, "free_cash_flow": 455000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2000000", "ebitda": "104000000", "netIncome": "-80000000", "grossProfit": "132000000", "depreciation": "None", "totalRevenue": "2335000000", "costOfRevenue": "2203000000", "interestIncome": "5000000", "incomeBeforeTax": "-71000000", "interestExpense": "43000000", "operatingIncome": "-355000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5000000", "reportedCurrency": "USD", "netInterestIncome": "-38000000", "nonInterestIncome": "None", "operatingExpenses": "487000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "360000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2203000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102000000", "sellingGeneralAndAdministrative": "123000000", "netIncomeFromContinuingOperations": "-76000000" }, "balance": { "goodwill": "250000000", "inventory": "1547000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7485000000", "longTermDebt": "2389000000", "shortTermDebt": "324000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "150000000", "reportedCurrency": "USD", "retainedEarnings": "204000000", "totalLiabilities": "5900000000", "otherCurrentAssets": "206000000", "totalCurrentAssets": "3703000000", "currentLongTermDebt": "222000000", "longTermInvestments": "126000000", "shortTermInvestments": "None", "currentNetReceivables": "1456000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3782000000", "currentAccountsPayable": "1522000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2507000000", "shortLongTermDebtTotal": "2976000000", "totalShareholderEquity": "1333000000", "capitalLeaseObligations": "302000000", "otherCurrentLiabilities": "621000000", "totalCurrentLiabilities": "2561000000", "otherNonCurrentLiabilities": "165000000", "totalNonCurrentLiabilities": "3339000000", "cashAndShortTermInvestments": "494000000", "commonStockSharesOutstanding": "145200000", "intangibleAssetsExcludingGoodwill": "150000000", "cashAndCashEquivalentsAtCarryingValue": "494000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-76000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "6000000", "operatingCashflow": "302000000", "capitalExpenditures": "153000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34000000", "cashflowFromInvestment": "-147000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:44.520547+00:00", "is_restated": false, "income_statement": { "revenue": 2476000000, "cost_of_revenue": 2231000000, "gross_profit": 245000000, "ebit": 104000000, "ebitda": 206000000, "pretax_income": 54000000, "tax_provision": 43000000, "net_income": 4000000, "net_income_to_common": 4000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 419000000, "total_current_assets": 4054000000, "total_assets": 7859000000, "short_term_debt": 279000000, "long_term_debt": 2436000000, "total_debt": 2715000000, "total_liabilities": 6111000000, "total_equity": 1480000000, "shares_outstanding": 145100000, "goodwill_and_intangibles": 423000000 }, "cash_flow": { "operating_cash_flow": 35000000, "capital_expenditure": 37000000, "free_cash_flow": 72000000, "dividends_paid": 14000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247422, "ticker_id": 933, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:44.520547+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "104000000", "ebitda": "206000000", "netIncome": "4000000", "grossProfit": "245000000", "depreciation": "None", "totalRevenue": "2476000000", "costOfRevenue": "2231000000", "interestIncome": "4000000", "incomeBeforeTax": "54000000", "interestExpense": "40000000", "operatingIncome": "107000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "43000000", "reportedCurrency": "USD", "netInterestIncome": "-36000000", "nonInterestIncome": "None", "operatingExpenses": "138000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2231000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102000000", "sellingGeneralAndAdministrative": "130000000", "netIncomeFromContinuingOperations": "11000000" }, "balance": { "goodwill": "263000000", "inventory": "1714000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7859000000", "longTermDebt": "2436000000", "shortTermDebt": "279000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "160000000", "reportedCurrency": "USD", "retainedEarnings": "283000000", "totalLiabilities": "6111000000", "otherCurrentAssets": "226000000", "totalCurrentAssets": "4054000000", "currentLongTermDebt": "235000000", "longTermInvestments": "126000000", "shortTermInvestments": "None", "currentNetReceivables": "1695000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3805000000", "currentAccountsPayable": "1689000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2562000000", "shortLongTermDebtTotal": "2985000000", "totalShareholderEquity": "1480000000", "capitalLeaseObligations": "314000000", "otherCurrentLiabilities": "686000000", "totalCurrentLiabilities": "2716000000", "otherNonCurrentLiabilities": "366000000", "totalNonCurrentLiabilities": "3395000000", "cashAndShortTermInvestments": "419000000", "commonStockSharesOutstanding": "145100000", "intangibleAssetsExcludingGoodwill": "160000000", "cashAndCashEquivalentsAtCarryingValue": "419000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28000000", "profitLoss": "None", "dividendPayout": "14000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "6000000", "operatingCashflow": "35000000", "capitalExpenditures": "37000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26000000", "cashflowFromInvestment": "-28000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2476000000, "cost_of_revenue": 2231000000, "gross_profit": 245000000, "research_and_development": null, "selling_general_admin": 130000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 104000000, "depreciation_amortisation": 102000000, "ebitda": 206000000, "interest_expense": 40000000, "interest_income": null, "other_non_operating": null, "pretax_income": 54000000, "tax_provision": 43000000, "effective_tax_rate": null, "net_income": 4000000, "net_income_continuing_ops": 11000000, "net_income_to_common": 4000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 419000000, "short_term_investments": null, "net_receivables": 1695000000, "inventory": 1714000000, "other_current_assets": null, "total_current_assets": 4054000000, "net_ppe": null, "goodwill": 263000000, "intangible_assets": 160000000, "goodwill_and_intangibles": 423000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3805000000, "total_assets": 7859000000, "short_term_debt": 279000000, "accounts_payable": 1689000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2716000000, "long_term_debt": 2436000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3395000000, "total_liabilities": 6111000000, "total_debt": 2715000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 283000000, "total_equity": 1480000000, "shares_outstanding": 145100000, "operating_cash_flow": 35000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28000000, "dividends_paid": 14000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26000000, "free_cash_flow": 72000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "104000000", "ebitda": "206000000", "netIncome": "4000000", "grossProfit": "245000000", "depreciation": "None", "totalRevenue": "2476000000", "costOfRevenue": "2231000000", "interestIncome": "4000000", "incomeBeforeTax": "54000000", "interestExpense": "40000000", "operatingIncome": "107000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "43000000", "reportedCurrency": "USD", "netInterestIncome": "-36000000", "nonInterestIncome": "None", "operatingExpenses": "138000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2231000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102000000", "sellingGeneralAndAdministrative": "130000000", "netIncomeFromContinuingOperations": "11000000" }, "balance": { "goodwill": "263000000", "inventory": "1714000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7859000000", "longTermDebt": "2436000000", "shortTermDebt": "279000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "160000000", "reportedCurrency": "USD", "retainedEarnings": "283000000", "totalLiabilities": "6111000000", "otherCurrentAssets": "226000000", "totalCurrentAssets": "4054000000", "currentLongTermDebt": "235000000", "longTermInvestments": "126000000", "shortTermInvestments": "None", "currentNetReceivables": "1695000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3805000000", "currentAccountsPayable": "1689000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2562000000", "shortLongTermDebtTotal": "2985000000", "totalShareholderEquity": "1480000000", "capitalLeaseObligations": "314000000", "otherCurrentLiabilities": "686000000", "totalCurrentLiabilities": "2716000000", "otherNonCurrentLiabilities": "366000000", "totalNonCurrentLiabilities": "3395000000", "cashAndShortTermInvestments": "419000000", "commonStockSharesOutstanding": "145100000", "intangibleAssetsExcludingGoodwill": "160000000", "cashAndCashEquivalentsAtCarryingValue": "419000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28000000", "profitLoss": "None", "dividendPayout": "14000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "6000000", "operatingCashflow": "35000000", "capitalExpenditures": "37000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26000000", "cashflowFromInvestment": "-28000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:44.520547+00:00", "is_restated": false, "income_statement": { "revenue": 2047000000, "cost_of_revenue": 1930000000, "gross_profit": 117000000, "ebit": 3000000, "ebitda": 74000000, "pretax_income": -49000000, "tax_provision": 12000000, "net_income": 16000000, "net_income_to_common": 16000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 430000000, "total_current_assets": 4076000000, "total_assets": 7808000000, "short_term_debt": 272000000, "long_term_debt": 2386000000, "total_debt": 2658000000, "total_liabilities": 6059000000, "total_equity": 1475000000, "shares_outstanding": 145100000, "goodwill_and_intangibles": 419000000 }, "cash_flow": { "operating_cash_flow": 215000000, "capital_expenditure": 91000000, "free_cash_flow": 306000000, "dividends_paid": 14000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247423, "ticker_id": 933, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:44.520547+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3000000", "ebitda": "74000000", "netIncome": "16000000", "grossProfit": "117000000", "depreciation": "None", "totalRevenue": "2047000000", "costOfRevenue": "1930000000", "interestIncome": "2000000", "incomeBeforeTax": "-49000000", "interestExpense": "39000000", "operatingIncome": "5000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "12000000", "reportedCurrency": "USD", "netInterestIncome": "-37000000", "nonInterestIncome": "None", "operatingExpenses": "112000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1930000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71000000", "sellingGeneralAndAdministrative": "132000000", "netIncomeFromContinuingOperations": "16000000" }, "balance": { "goodwill": "256000000", "inventory": "1602000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7808000000", "longTermDebt": "2386000000", "shortTermDebt": "272000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "163000000", "reportedCurrency": "USD", "retainedEarnings": "293000000", "totalLiabilities": "6059000000", "otherCurrentAssets": "303000000", "totalCurrentAssets": "4076000000", "currentLongTermDebt": "230000000", "longTermInvestments": "123000000", "shortTermInvestments": "None", "currentNetReceivables": "1741000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3732000000", "currentAccountsPayable": "1767000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2920000000", "totalShareholderEquity": "1475000000", "capitalLeaseObligations": "304000000", "otherCurrentLiabilities": "596000000", "totalCurrentLiabilities": "2758000000", "otherNonCurrentLiabilities": "338000000", "totalNonCurrentLiabilities": "3301000000", "cashAndShortTermInvestments": "430000000", "commonStockSharesOutstanding": "145100000", "intangibleAssetsExcludingGoodwill": "163000000", "cashAndCashEquivalentsAtCarryingValue": "430000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-126000000", "profitLoss": "None", "dividendPayout": "14000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "12000000", "operatingCashflow": "215000000", "capitalExpenditures": "91000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31000000", "cashflowFromInvestment": "-114000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2047000000, "cost_of_revenue": 1930000000, "gross_profit": 117000000, "research_and_development": null, "selling_general_admin": 132000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3000000, "depreciation_amortisation": 71000000, "ebitda": 74000000, "interest_expense": 39000000, "interest_income": null, "other_non_operating": null, "pretax_income": -49000000, "tax_provision": 12000000, "effective_tax_rate": null, "net_income": 16000000, "net_income_continuing_ops": 16000000, "net_income_to_common": 16000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 430000000, "short_term_investments": null, "net_receivables": 1741000000, "inventory": 1602000000, "other_current_assets": null, "total_current_assets": 4076000000, "net_ppe": null, "goodwill": 256000000, "intangible_assets": 163000000, "goodwill_and_intangibles": 419000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3732000000, "total_assets": 7808000000, "short_term_debt": 272000000, "accounts_payable": 1767000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2758000000, "long_term_debt": 2386000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3301000000, "total_liabilities": 6059000000, "total_debt": 2658000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 293000000, "total_equity": 1475000000, "shares_outstanding": 145100000, "operating_cash_flow": 215000000, "stock_based_compensation": 8000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 91000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -114000000, "dividends_paid": 14000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -31000000, "free_cash_flow": 306000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3000000", "ebitda": "74000000", "netIncome": "16000000", "grossProfit": "117000000", "depreciation": "None", "totalRevenue": "2047000000", "costOfRevenue": "1930000000", "interestIncome": "2000000", "incomeBeforeTax": "-49000000", "interestExpense": "39000000", "operatingIncome": "5000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "12000000", "reportedCurrency": "USD", "netInterestIncome": "-37000000", "nonInterestIncome": "None", "operatingExpenses": "112000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1930000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71000000", "sellingGeneralAndAdministrative": "132000000", "netIncomeFromContinuingOperations": "16000000" }, "balance": { "goodwill": "256000000", "inventory": "1602000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7808000000", "longTermDebt": "2386000000", "shortTermDebt": "272000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "163000000", "reportedCurrency": "USD", "retainedEarnings": "293000000", "totalLiabilities": "6059000000", "otherCurrentAssets": "303000000", "totalCurrentAssets": "4076000000", "currentLongTermDebt": "230000000", "longTermInvestments": "123000000", "shortTermInvestments": "None", "currentNetReceivables": "1741000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3732000000", "currentAccountsPayable": "1767000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2920000000", "totalShareholderEquity": "1475000000", "capitalLeaseObligations": "304000000", "otherCurrentLiabilities": "596000000", "totalCurrentLiabilities": "2758000000", "otherNonCurrentLiabilities": "338000000", "totalNonCurrentLiabilities": "3301000000", "cashAndShortTermInvestments": "430000000", "commonStockSharesOutstanding": "145100000", "intangibleAssetsExcludingGoodwill": "163000000", "cashAndCashEquivalentsAtCarryingValue": "430000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-126000000", "profitLoss": "None", "dividendPayout": "14000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "12000000", "operatingCashflow": "215000000", "capitalExpenditures": "91000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31000000", "cashflowFromInvestment": "-114000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:44.520547+00:00", "is_restated": false, "income_statement": { "revenue": 2015000000, "cost_of_revenue": 1903000000, "gross_profit": 112000000, "ebit": -7000000, "ebitda": 99000000, "pretax_income": -72000000, "tax_provision": -7000000, "net_income": 3000000, "net_income_to_common": 3000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 351000000, "total_current_assets": 4102000000, "total_assets": 7857000000, "short_term_debt": 88000000, "long_term_debt": 2580000000, "total_debt": 2668000000, "total_liabilities": 6056000000, "total_equity": 1539000000, "shares_outstanding": 144800000, "goodwill_and_intangibles": 426000000 }, "cash_flow": { "operating_cash_flow": -102000000, "capital_expenditure": 70000000, "free_cash_flow": -32000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247424, "ticker_id": 933, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:44.520547+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7000000", "ebitda": "99000000", "netIncome": "3000000", "grossProfit": "112000000", "depreciation": "None", "totalRevenue": "2015000000", "costOfRevenue": "1903000000", "interestIncome": "4000000", "incomeBeforeTax": "-72000000", "interestExpense": "39000000", "operatingIncome": "-5000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-7000000", "reportedCurrency": "USD", "netInterestIncome": "-35000000", "nonInterestIncome": "None", "operatingExpenses": "117000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1903000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106000000", "sellingGeneralAndAdministrative": "139000000", "netIncomeFromContinuingOperations": "0" }, "balance": { "goodwill": "257000000", "inventory": "1625000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7857000000", "longTermDebt": "2580000000", "shortTermDebt": "88000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "169000000", "reportedCurrency": "USD", "retainedEarnings": "297000000", "totalLiabilities": "6056000000", "otherCurrentAssets": "349000000", "totalCurrentAssets": "4102000000", "currentLongTermDebt": "47000000", "longTermInvestments": "123000000", "shortTermInvestments": "None", "currentNetReceivables": "1777000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3755000000", "currentAccountsPayable": "1697000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2939000000", "totalShareholderEquity": "1539000000", "capitalLeaseObligations": "312000000", "otherCurrentLiabilities": "600000000", "totalCurrentLiabilities": "2565000000", "otherNonCurrentLiabilities": "318000000", "totalNonCurrentLiabilities": "3491000000", "cashAndShortTermInvestments": "351000000", "commonStockSharesOutstanding": "144800000", "intangibleAssetsExcludingGoodwill": "169000000", "cashAndCashEquivalentsAtCarryingValue": "351000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-18000000", "operatingCashflow": "-102000000", "capitalExpenditures": "70000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1000000", "cashflowFromInvestment": "-63000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2015000000, "cost_of_revenue": 1903000000, "gross_profit": 112000000, "research_and_development": null, "selling_general_admin": 139000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7000000, "depreciation_amortisation": 106000000, "ebitda": 99000000, "interest_expense": 39000000, "interest_income": null, "other_non_operating": null, "pretax_income": -72000000, "tax_provision": -7000000, "effective_tax_rate": null, "net_income": 3000000, "net_income_continuing_ops": 0, "net_income_to_common": 3000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 351000000, "short_term_investments": null, "net_receivables": 1777000000, "inventory": 1625000000, "other_current_assets": null, "total_current_assets": 4102000000, "net_ppe": null, "goodwill": 257000000, "intangible_assets": 169000000, "goodwill_and_intangibles": 426000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3755000000, "total_assets": 7857000000, "short_term_debt": 88000000, "accounts_payable": 1697000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2565000000, "long_term_debt": 2580000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3491000000, "total_liabilities": 6056000000, "total_debt": 2668000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 297000000, "total_equity": 1539000000, "shares_outstanding": 144800000, "operating_cash_flow": -102000000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1000000, "free_cash_flow": -32000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7000000", "ebitda": "99000000", "netIncome": "3000000", "grossProfit": "112000000", "depreciation": "None", "totalRevenue": "2015000000", "costOfRevenue": "1903000000", "interestIncome": "4000000", "incomeBeforeTax": "-72000000", "interestExpense": "39000000", "operatingIncome": "-5000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-7000000", "reportedCurrency": "USD", "netInterestIncome": "-35000000", "nonInterestIncome": "None", "operatingExpenses": "117000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1903000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106000000", "sellingGeneralAndAdministrative": "139000000", "netIncomeFromContinuingOperations": "0" }, "balance": { "goodwill": "257000000", "inventory": "1625000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7857000000", "longTermDebt": "2580000000", "shortTermDebt": "88000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "169000000", "reportedCurrency": "USD", "retainedEarnings": "297000000", "totalLiabilities": "6056000000", "otherCurrentAssets": "349000000", "totalCurrentAssets": "4102000000", "currentLongTermDebt": "47000000", "longTermInvestments": "123000000", "shortTermInvestments": "None", "currentNetReceivables": "1777000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3755000000", "currentAccountsPayable": "1697000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2939000000", "totalShareholderEquity": "1539000000", "capitalLeaseObligations": "312000000", "otherCurrentLiabilities": "600000000", "totalCurrentLiabilities": "2565000000", "otherNonCurrentLiabilities": "318000000", "totalNonCurrentLiabilities": "3491000000", "cashAndShortTermInvestments": "351000000", "commonStockSharesOutstanding": "144800000", "intangibleAssetsExcludingGoodwill": "169000000", "cashAndCashEquivalentsAtCarryingValue": "351000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-18000000", "operatingCashflow": "-102000000", "capitalExpenditures": "70000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1000000", "cashflowFromInvestment": "-63000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:44.520547+00:00", "is_restated": false, "income_statement": { "revenue": 2494000000, "cost_of_revenue": 2330000000, "gross_profit": 164000000, "ebit": 19000000, "ebitda": 131000000, "pretax_income": -41000000, "tax_provision": 3000000, "net_income": -39000000, "net_income_to_common": -39000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 529000000, "total_current_assets": 4103000000, "total_assets": 7965000000, "short_term_debt": 99000000, "long_term_debt": 2598000000, "total_debt": 2697000000, "total_liabilities": 6137000000, "total_equity": 1575000000, "shares_outstanding": 144500000, "goodwill_and_intangibles": 445000000 }, "cash_flow": { "operating_cash_flow": 278000000, "capital_expenditure": 142000000, "free_cash_flow": 420000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247425, "ticker_id": 933, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:44.520547+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19000000", "ebitda": "131000000", "netIncome": "-39000000", "grossProfit": "164000000", "depreciation": "None", "totalRevenue": "2494000000", "costOfRevenue": "2330000000", "interestIncome": "3000000", "incomeBeforeTax": "-41000000", "interestExpense": "40000000", "operatingIncome": "-347000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3000000", "reportedCurrency": "USD", "netInterestIncome": "-37000000", "nonInterestIncome": "None", "operatingExpenses": "511000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "369000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2330000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112000000", "sellingGeneralAndAdministrative": "152000000", "netIncomeFromContinuingOperations": "-44000000" }, "balance": { "goodwill": "263000000", "inventory": "1676000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7965000000", "longTermDebt": "2598000000", "shortTermDebt": "99000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "182000000", "reportedCurrency": "USD", "retainedEarnings": "317000000", "totalLiabilities": "6137000000", "otherCurrentAssets": "527000000", "totalCurrentAssets": "4103000000", "currentLongTermDebt": "57000000", "longTermInvestments": "123000000", "shortTermInvestments": "None", "currentNetReceivables": "1371000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3862000000", "currentAccountsPayable": "1756000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2981000000", "totalShareholderEquity": "1575000000", "capitalLeaseObligations": "326000000", "otherCurrentLiabilities": "554000000", "totalCurrentLiabilities": "2602000000", "otherNonCurrentLiabilities": "92000000", "totalNonCurrentLiabilities": "3535000000", "cashAndShortTermInvestments": "529000000", "commonStockSharesOutstanding": "144500000", "intangibleAssetsExcludingGoodwill": "182000000", "cashAndCashEquivalentsAtCarryingValue": "529000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-44000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "74000000", "operatingCashflow": "278000000", "capitalExpenditures": "142000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29000000", "cashflowFromInvestment": "-145000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2494000000, "cost_of_revenue": 2330000000, "gross_profit": 164000000, "research_and_development": 369000000, "selling_general_admin": 152000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19000000, "depreciation_amortisation": 112000000, "ebitda": 131000000, "interest_expense": 40000000, "interest_income": null, "other_non_operating": null, "pretax_income": -41000000, "tax_provision": 3000000, "effective_tax_rate": null, "net_income": -39000000, "net_income_continuing_ops": -44000000, "net_income_to_common": -39000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 529000000, "short_term_investments": null, "net_receivables": 1371000000, "inventory": 1676000000, "other_current_assets": null, "total_current_assets": 4103000000, "net_ppe": null, "goodwill": 263000000, "intangible_assets": 182000000, "goodwill_and_intangibles": 445000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3862000000, "total_assets": 7965000000, "short_term_debt": 99000000, "accounts_payable": 1756000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2602000000, "long_term_debt": 2598000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3535000000, "total_liabilities": 6137000000, "total_debt": 2697000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 317000000, "total_equity": 1575000000, "shares_outstanding": 144500000, "operating_cash_flow": 278000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 142000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -145000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29000000, "free_cash_flow": 420000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19000000", "ebitda": "131000000", "netIncome": "-39000000", "grossProfit": "164000000", "depreciation": "None", "totalRevenue": "2494000000", "costOfRevenue": "2330000000", "interestIncome": "3000000", "incomeBeforeTax": "-41000000", "interestExpense": "40000000", "operatingIncome": "-347000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3000000", "reportedCurrency": "USD", "netInterestIncome": "-37000000", "nonInterestIncome": "None", "operatingExpenses": "511000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "369000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2330000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112000000", "sellingGeneralAndAdministrative": "152000000", "netIncomeFromContinuingOperations": "-44000000" }, "balance": { "goodwill": "263000000", "inventory": "1676000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7965000000", "longTermDebt": "2598000000", "shortTermDebt": "99000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "182000000", "reportedCurrency": "USD", "retainedEarnings": "317000000", "totalLiabilities": "6137000000", "otherCurrentAssets": "527000000", "totalCurrentAssets": "4103000000", "currentLongTermDebt": "57000000", "longTermInvestments": "123000000", "shortTermInvestments": "None", "currentNetReceivables": "1371000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3862000000", "currentAccountsPayable": "1756000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2981000000", "totalShareholderEquity": "1575000000", "capitalLeaseObligations": "326000000", "otherCurrentLiabilities": "554000000", "totalCurrentLiabilities": "2602000000", "otherNonCurrentLiabilities": "92000000", "totalNonCurrentLiabilities": "3535000000", "cashAndShortTermInvestments": "529000000", "commonStockSharesOutstanding": "144500000", "intangibleAssetsExcludingGoodwill": "182000000", "cashAndCashEquivalentsAtCarryingValue": "529000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-44000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "74000000", "operatingCashflow": "278000000", "capitalExpenditures": "142000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29000000", "cashflowFromInvestment": "-145000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:44.520547+00:00", "is_restated": false, "income_statement": { "revenue": 2669000000, "cost_of_revenue": 2433000000, "gross_profit": 236000000, "ebit": 103000000, "ebitda": 210000000, "pretax_income": 58000000, "tax_provision": 33000000, "net_income": 19000000, "net_income_to_common": 19000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 421000000, "total_current_assets": 4220000000, "total_assets": 7937000000, "short_term_debt": 106000000, "long_term_debt": 2563000000, "total_debt": 2669000000, "total_liabilities": 6080000000, "total_equity": 1589000000, "shares_outstanding": 144700000, "goodwill_and_intangibles": 440000000 }, "cash_flow": { "operating_cash_flow": 112000000, "capital_expenditure": 117000000, "free_cash_flow": 229000000, "dividends_paid": 14000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247427, "ticker_id": 933, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:44.520547+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "103000000", "ebitda": "210000000", "netIncome": "19000000", "grossProfit": "236000000", "depreciation": "None", "totalRevenue": "2669000000", "costOfRevenue": "2433000000", "interestIncome": "5000000", "incomeBeforeTax": "58000000", "interestExpense": "41000000", "operatingIncome": "106000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "33000000", "reportedCurrency": "USD", "netInterestIncome": "-36000000", "nonInterestIncome": "None", "operatingExpenses": "130000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2433000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107000000", "sellingGeneralAndAdministrative": "126000000", "netIncomeFromContinuingOperations": "25000000" }, "balance": { "goodwill": "256000000", "inventory": "1713000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7937000000", "longTermDebt": "2563000000", "shortTermDebt": "106000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "184000000", "reportedCurrency": "USD", "retainedEarnings": "353000000", "totalLiabilities": "6080000000", "otherCurrentAssets": "232000000", "totalCurrentAssets": "4220000000", "currentLongTermDebt": "68000000", "longTermInvestments": "135000000", "shortTermInvestments": "None", "currentNetReceivables": "1854000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3717000000", "currentAccountsPayable": "1883000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2577000000", "shortLongTermDebtTotal": "2956000000", "totalShareholderEquity": "1589000000", "capitalLeaseObligations": "325000000", "otherCurrentLiabilities": "596000000", "totalCurrentLiabilities": "2670000000", "otherNonCurrentLiabilities": "263000000", "totalNonCurrentLiabilities": "3410000000", "cashAndShortTermInvestments": "421000000", "commonStockSharesOutstanding": "144700000", "intangibleAssetsExcludingGoodwill": "184000000", "cashAndCashEquivalentsAtCarryingValue": "421000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25000000", "profitLoss": "None", "dividendPayout": "14000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-9000000", "operatingCashflow": "112000000", "capitalExpenditures": "117000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20000000", "cashflowFromInvestment": "-383000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2669000000, "cost_of_revenue": 2433000000, "gross_profit": 236000000, "research_and_development": null, "selling_general_admin": 126000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 103000000, "depreciation_amortisation": 107000000, "ebitda": 210000000, "interest_expense": 41000000, "interest_income": null, "other_non_operating": null, "pretax_income": 58000000, "tax_provision": 33000000, "effective_tax_rate": null, "net_income": 19000000, "net_income_continuing_ops": 25000000, "net_income_to_common": 19000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 421000000, "short_term_investments": null, "net_receivables": 1854000000, "inventory": 1713000000, "other_current_assets": null, "total_current_assets": 4220000000, "net_ppe": null, "goodwill": 256000000, "intangible_assets": 184000000, "goodwill_and_intangibles": 440000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3717000000, "total_assets": 7937000000, "short_term_debt": 106000000, "accounts_payable": 1883000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2670000000, "long_term_debt": 2563000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3410000000, "total_liabilities": 6080000000, "total_debt": 2669000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 353000000, "total_equity": 1589000000, "shares_outstanding": 144700000, "operating_cash_flow": 112000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 117000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -383000000, "dividends_paid": 14000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20000000, "free_cash_flow": 229000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "103000000", "ebitda": "210000000", "netIncome": "19000000", "grossProfit": "236000000", "depreciation": "None", "totalRevenue": "2669000000", "costOfRevenue": "2433000000", "interestIncome": "5000000", "incomeBeforeTax": "58000000", "interestExpense": "41000000", "operatingIncome": "106000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "33000000", "reportedCurrency": "USD", "netInterestIncome": "-36000000", "nonInterestIncome": "None", "operatingExpenses": "130000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2433000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107000000", "sellingGeneralAndAdministrative": "126000000", "netIncomeFromContinuingOperations": "25000000" }, "balance": { "goodwill": "256000000", "inventory": "1713000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7937000000", "longTermDebt": "2563000000", "shortTermDebt": "106000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "184000000", "reportedCurrency": "USD", "retainedEarnings": "353000000", "totalLiabilities": "6080000000", "otherCurrentAssets": "232000000", "totalCurrentAssets": "4220000000", "currentLongTermDebt": "68000000", "longTermInvestments": "135000000", "shortTermInvestments": "None", "currentNetReceivables": "1854000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3717000000", "currentAccountsPayable": "1883000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2577000000", "shortLongTermDebtTotal": "2956000000", "totalShareholderEquity": "1589000000", "capitalLeaseObligations": "325000000", "otherCurrentLiabilities": "596000000", "totalCurrentLiabilities": "2670000000", "otherNonCurrentLiabilities": "263000000", "totalNonCurrentLiabilities": "3410000000", "cashAndShortTermInvestments": "421000000", "commonStockSharesOutstanding": "144700000", "intangibleAssetsExcludingGoodwill": "184000000", "cashAndCashEquivalentsAtCarryingValue": "421000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25000000", "profitLoss": "None", "dividendPayout": "14000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-9000000", "operatingCashflow": "112000000", "capitalExpenditures": "117000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20000000", "cashflowFromInvestment": "-383000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:44.520547+00:00", "is_restated": false, "income_statement": { "revenue": 2748000000, "cost_of_revenue": 2477000000, "gross_profit": 271000000, "ebit": 120000000, "ebitda": 220000000, "pretax_income": 91000000, "tax_provision": 55000000, "net_income": 30000000, "net_income_to_common": 30000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 484000000, "total_current_assets": 4331000000, "total_assets": 8046000000, "short_term_debt": 102000000, "long_term_debt": 2587000000, "total_debt": 2689000000, "total_liabilities": 6152000000, "total_equity": 1623000000, "shares_outstanding": 144400000, "goodwill_and_intangibles": 454000000 }, "cash_flow": { "operating_cash_flow": 256000000, "capital_expenditure": 122000000, "free_cash_flow": 378000000, "dividends_paid": 14000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 247428, "ticker_id": 933, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:44.520547+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "120000000", "ebitda": "220000000", "netIncome": "30000000", "grossProfit": "271000000", "depreciation": "None", "totalRevenue": "2748000000", "costOfRevenue": "2477000000", "interestIncome": "5000000", "incomeBeforeTax": "91000000", "interestExpense": "39000000", "operatingIncome": "124000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "55000000", "reportedCurrency": "USD", "netInterestIncome": "-34000000", "nonInterestIncome": "None", "operatingExpenses": "147000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "6000000", "costofGoodsAndServicesSold": "2477000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100000000", "sellingGeneralAndAdministrative": "144000000", "netIncomeFromContinuingOperations": "34000000" }, "balance": { "goodwill": "262000000", "inventory": "1731000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "8046000000", "longTermDebt": "2587000000", "shortTermDebt": "102000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "192000000", "reportedCurrency": "USD", "retainedEarnings": "349000000", "totalLiabilities": "6152000000", "otherCurrentAssets": "247000000", "totalCurrentAssets": "4331000000", "currentLongTermDebt": "67000000", "longTermInvestments": "135000000", "shortTermInvestments": "None", "currentNetReceivables": "1869000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3715000000", "currentAccountsPayable": "1966000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2595000000", "shortLongTermDebtTotal": "2976000000", "totalShareholderEquity": "1623000000", "capitalLeaseObligations": "322000000", "otherCurrentLiabilities": "557000000", "totalCurrentLiabilities": "2720000000", "otherNonCurrentLiabilities": "252000000", "totalNonCurrentLiabilities": "3432000000", "cashAndShortTermInvestments": "484000000", "commonStockSharesOutstanding": "144400000", "intangibleAssetsExcludingGoodwill": "192000000", "cashAndCashEquivalentsAtCarryingValue": "484000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36000000", "profitLoss": "None", "dividendPayout": "14000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-9000000", "operatingCashflow": "256000000", "capitalExpenditures": "122000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46000000", "cashflowFromInvestment": "-127000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "83000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2748000000, "cost_of_revenue": 2477000000, "gross_profit": 271000000, "research_and_development": null, "selling_general_admin": 144000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 120000000, "depreciation_amortisation": 100000000, "ebitda": 220000000, "interest_expense": 39000000, "interest_income": null, "other_non_operating": null, "pretax_income": 91000000, "tax_provision": 55000000, "effective_tax_rate": null, "net_income": 30000000, "net_income_continuing_ops": 34000000, "net_income_to_common": 30000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 484000000, "short_term_investments": null, "net_receivables": 1869000000, "inventory": 1731000000, "other_current_assets": null, "total_current_assets": 4331000000, "net_ppe": null, "goodwill": 262000000, "intangible_assets": 192000000, "goodwill_and_intangibles": 454000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3715000000, "total_assets": 8046000000, "short_term_debt": 102000000, "accounts_payable": 1966000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2720000000, "long_term_debt": 2587000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3432000000, "total_liabilities": 6152000000, "total_debt": 2689000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 349000000, "total_equity": 1623000000, "shares_outstanding": 144400000, "operating_cash_flow": 256000000, "stock_based_compensation": 8000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 122000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -127000000, "dividends_paid": 14000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -46000000, "free_cash_flow": 378000000, "net_change_in_cash": 83000000 }, "raw_data": { "income": { "ebit": "120000000", "ebitda": "220000000", "netIncome": "30000000", "grossProfit": "271000000", "depreciation": "None", "totalRevenue": "2748000000", "costOfRevenue": "2477000000", "interestIncome": "5000000", "incomeBeforeTax": "91000000", "interestExpense": "39000000", "operatingIncome": "124000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "55000000", "reportedCurrency": "USD", "netInterestIncome": "-34000000", "nonInterestIncome": "None", "operatingExpenses": "147000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "6000000", "costofGoodsAndServicesSold": "2477000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100000000", "sellingGeneralAndAdministrative": "144000000", "netIncomeFromContinuingOperations": "34000000" }, "balance": { "goodwill": "262000000", "inventory": "1731000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "8046000000", "longTermDebt": "2587000000", "shortTermDebt": "102000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "192000000", "reportedCurrency": "USD", "retainedEarnings": "349000000", "totalLiabilities": "6152000000", "otherCurrentAssets": "247000000", "totalCurrentAssets": "4331000000", "currentLongTermDebt": "67000000", "longTermInvestments": "135000000", "shortTermInvestments": "None", "currentNetReceivables": "1869000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3715000000", "currentAccountsPayable": "1966000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2595000000", "shortLongTermDebtTotal": "2976000000", "totalShareholderEquity": "1623000000", "capitalLeaseObligations": "322000000", "otherCurrentLiabilities": "557000000", "totalCurrentLiabilities": "2720000000", "otherNonCurrentLiabilities": "252000000", "totalNonCurrentLiabilities": "3432000000", "cashAndShortTermInvestments": "484000000", "commonStockSharesOutstanding": "144400000", "intangibleAssetsExcludingGoodwill": "192000000", "cashAndCashEquivalentsAtCarryingValue": "484000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36000000", "profitLoss": "None", "dividendPayout": "14000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-9000000", "operatingCashflow": "256000000", "capitalExpenditures": "122000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46000000", "cashflowFromInvestment": "-127000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "83000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }