{ "ticker": { "uuid": "16a9e7fa-ec9a-441c-87b5-b4afc3dc4e4a", "symbol": "VST", "name": "Vistra Corp.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Independent Power Producers", "page_url": "https://sharemaestro.com/factors/ticker/16a9e7fa-ec9a-441c-87b5-b4afc3dc4e4a/", "api_url": "https://sharemaestro.com/factors/api/tickers/16a9e7fa-ec9a-441c-87b5-b4afc3dc4e4a/" }, "ticker_metadata": { "id": 4284, "uuid": "16a9e7fa-ec9a-441c-87b5-b4afc3dc4e4a", "symbol": "VST", "name": "Vistra Corp.", "asset_type": "equity", "market_cap": 54208827000, "stock_exchange_id": 3, "industry": "Utilities - Independent Power Producers", "sector": "Utilities", "description": "Vistra Corp. The company is headquartered in Irving, Texas.", "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": "16a9e7fa-ec9a-441c-87b5-b4afc3dc4e4a", "symbol": "VST", "name": "Vistra Corp.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Independent Power Producers", "page_url": "https://sharemaestro.com/factors/ticker/16a9e7fa-ec9a-441c-87b5-b4afc3dc4e4a/", "api_url": "https://sharemaestro.com/factors/api/tickers/16a9e7fa-ec9a-441c-87b5-b4afc3dc4e4a/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.12, "value": 0.14, "quality": 0.76, "momentum": 0.16, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 148.76, "market_cap": 50548648000, "pe_ratio": 22.5563, "earnings_yield": 0.0443, "ebitda_to_ev": 0.0793, "shareholder_yield": 0.0097, "roe": 0.4004, "piotroski_f_score": 5, "momentum_12_1": -0.1447, "volatility_252d": 0.3735 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:06.664741+00:00", "batch_id": "" }, "size": { "price_close": 148.76, "market_cap": 50548648000, "market_cap_usd": 50548648000, "enterprise_value": 69790648000, "shares_outstanding": 339800000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 22.5563, "pb_ratio": 9.0314, "ptbv_ratio": 119.2185, "ps_ratio": 3.1178, "pcf_ratio": 10.8241, "pfcf_ratio": 6.0357, "ev_ebitda": 12.6112, "ev_ebit": 27.1348, "ev_sales": 4.3046, "ev_fcf": 8.3332, "earnings_yield": 0.0443, "fcf_yield": 0.12, "price_to_sales": 3.1178, "price_to_book": 9.0314, "price_to_cashflow": 10.8241, "ebitda_to_ev": 0.0793, "sales_yield": 0.2323 }, "yield": { "dividend_yield": 0.0097, "buyback_yield": 0, "shareholder_yield": 0.0097, "debt_paydown_yield": null, "total_yield": 0.0097 }, "quality": { "gross_margin": 0.1272, "operating_margin": 0.1586, "net_margin": 0.1382, "ebitda_margin": 0.3413, "fcf_margin": 0.5166, "roe": 0.4004, "roa": 0.0543, "roic": 0.0835, "roc_greenblatt": null, "asset_turnover": 0.3925, "cash_conversion": 3.7372, "accruals_ratio": -0.0588, "sbc_to_revenue": 0.0007, "piotroski_f_score": 5, "altman_z_score": 1.4479, "earnings_stability_5y": 1.1008, "revenue_stability_5y": 0.2128, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0499, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 6.3781, "net_debt_to_ebitda": 3.4771, "debt_to_assets": 0.4821, "interest_coverage": 2.2581, "current_ratio": 0.8963, "quick_ratio": 0.7939, "net_debt": 19242000000, "local_beta": 0.0005, "volatility_252d": 0.3735, "volatility_60d": 0.8288, "max_drawdown_12m": -0.3369, "risk_adjusted_momentum": -0.3874 }, "growth": { "revenue_growth_1y": -0.2547, "revenue_growth_3y_cagr": -0.0164, "revenue_growth_5y_cagr": 0.0894, "eps_growth_1y": -0.0763, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.0822, "fcf_growth_1y": 0.1582, "book_value_growth_1y": -0.0481, "revenue_growth": -0.2547, "earnings_growth": -0.0763 }, "momentum": { "price_return_1m": 0.007, "price_return_3m": -0.0609, "price_return_6m": -0.1075, "price_return_9m": -0.2055, "price_return_12m": -0.1387, "price_return_12m_ex1m": -0.1447, "momentum_6m": -0.1075, "momentum_12m": -0.1387, "momentum_12_1": -0.1447, "distance_from_52w_high": -0.2938, "distance_from_52w_low": 0.065, "relative_strength": -0.2386 }, "raw_ttm": { "revenue_ttm": 16213000000, "gross_profit_ttm": 2062000000, "ebit_ttm": 2572000000, "ebitda_ttm": 5534000000, "net_income_ttm": 2241000000, "eps_diluted_ttm": 6.5951, "operating_cash_flow_ttm": 4670000000, "capital_expenditure_ttm": 3705000000, "fcf_ttm": 8375000000, "dividends_paid_ttm": 492000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1139000000, "cash_and_equivalents": 671000000, "total_current_assets": 9016000000, "total_current_liabilities": 10059000000, "net_ppe": null, "total_assets": 41308000000, "total_debt": 19913000000, "total_equity": 5597000000, "net_working_capital": 935000000, "book_value_per_share": 16.4715, "retained_earnings": 903000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 424000000, "tangible_book_per_share": 1.2478 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 59, "rank_pb": 89, "rank_ptbv": 99, "rank_ps": 65, "rank_pcf": 47, "rank_ev_ebitda": 54, "rank_ev_ebit": 80, "rank_earnings_yield": 59, "rank_fcf_yield": 33, "rank_dividend_yield": 46, "rank_shareholder_yield": 46, "rank_total_yield": 46, "rank_roe": 7, "rank_roc": 50, "rank_roic": 44, "rank_gross_margin": 90, "rank_fcf_margin": 15, "rank_piotroski": 64, "rank_accruals": 38, "rank_sue": 50, "rank_eps_growth_1y": 72, "rank_eps_growth_5y": 56, "rank_revenue_growth_1y": 96, "rank_momentum_12m": 76, "rank_momentum_12m_ex1m": 77, "rank_relative_strength": 74 }, "composites": { "value_composite": 86, "quality_composite": 24, "momentum_composite": 84, "growth_composite": 96, "yield_composite": 31, "svqf_composite": 80, "vc1_composite": 80, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 88, "quality_value_composite": 0.3262, "os_score": 0.12, "value_percentile": 0.14, "quality_percentile": 0.76, "momentum_percentile": 0.16, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": null, "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": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5221, "ticker_id": 4284, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:06.664741+00:00", "batch_id": "", "os_score_delta": null, "price_close": 148.76, "market_cap": 50548648000, "market_cap_usd": 50548648000, "enterprise_value": 69790648000, "shares_outstanding": 339800000, "fx_rate_to_usd": null, "pe_ratio": 22.55629094, "pb_ratio": 9.03138253, "ptbv_ratio": 119.21850943, "ps_ratio": 3.11778499, "pcf_ratio": 10.82412163, "pfcf_ratio": 6.03565946, "ev_ebitda": 12.61124828, "ev_ebit": 27.1347776, "ev_sales": 4.30461037, "ev_fcf": 8.3332117, "earnings_yield": 0.04433353, "fcf_yield": 0.12000175, "dividend_yield": 0.0097332, "buyback_yield": 0, "shareholder_yield": 0.0097332, "debt_paydown_yield": null, "total_yield": 0.0097332, "gross_margin": 0.12718189, "operating_margin": 0.15863813, "net_margin": 0.13822241, "ebitda_margin": 0.34133103, "fcf_margin": 0.51656078, "roe": 0.40039307, "roa": 0.05425099, "roic": 0.08350071, "roc_greenblatt": null, "asset_turnover": 0.39249056, "cash_conversion": 3.73717091, "accruals_ratio": -0.05880217, "sbc_to_revenue": 0.00067847, "debt_to_equity": 6.37805967, "net_debt_to_ebitda": 3.47705096, "debt_to_assets": 0.48206159, "interest_coverage": 2.25812116, "current_ratio": 0.89631176, "quick_ratio": 0.7939159, "net_debt": 19242000000, "revenue_growth_1y": -0.25474604, "revenue_growth_3y_cagr": -0.01643348, "revenue_growth_5y_cagr": 0.08938119, "eps_growth_1y": -0.07625721, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.08218865, "fcf_growth_1y": 0.15820772, "book_value_growth_1y": -0.04811608, "piotroski_f_score": 5, "altman_z_score": 1.44787139, "earnings_stability_5y": 1.100775, "revenue_stability_5y": 0.212788, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00704035, "price_return_3m": -0.06087459, "price_return_6m": -0.1074857, "price_return_9m": -0.20552564, "price_return_12m": -0.13865481, "price_return_12m_ex1m": -0.14467658, "distance_from_52w_high": -0.29382065, "distance_from_52w_low": 0.06500573, "relative_strength": -0.23861839, "local_beta": 0.0005, "volatility_252d": 0.37346, "volatility_60d": 0.828826, "max_drawdown_12m": -0.33692436, "revenue_ttm": 16213000000, "gross_profit_ttm": 2062000000, "ebit_ttm": 2572000000, "ebitda_ttm": 5534000000, "net_income_ttm": 2241000000, "eps_diluted_ttm": 6.59505592, "operating_cash_flow_ttm": 4670000000, "capital_expenditure_ttm": 3705000000, "fcf_ttm": 8375000000, "dividends_paid_ttm": 492000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1139000000, "cash_and_equivalents": 671000000, "total_current_assets": 9016000000, "total_current_liabilities": 10059000000, "net_ppe": null, "total_assets": 41308000000, "total_debt": 19913000000, "total_equity": 5597000000, "net_working_capital": 935000000, "book_value_per_share": 16.4714538, "retained_earnings": 903000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 424000000, "tangible_book_per_share": 1.24779282, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 59, "rank_pb": 89, "rank_ptbv": 99, "rank_ps": 65, "rank_pcf": 47, "rank_ev_ebitda": 54, "rank_ev_ebit": 80, "rank_earnings_yield": 59, "rank_fcf_yield": 33, "rank_dividend_yield": 46, "rank_shareholder_yield": 46, "rank_total_yield": 46, "rank_roe": 7, "rank_roc": 50, "rank_roic": 44, "rank_gross_margin": 90, "rank_fcf_margin": 15, "rank_piotroski": 64, "rank_accruals": 38, "rank_sue": 50, "rank_eps_growth_1y": 72, "rank_eps_growth_5y": 56, "rank_revenue_growth_1y": 96, "rank_momentum_12m": 76, "rank_momentum_12m_ex1m": 77, "rank_relative_strength": 74, "value_composite": 86, "quality_composite": 24, "momentum_composite": 84, "growth_composite": 96, "yield_composite": 31, "svqf_composite": 80, "vc1_composite": 80, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 88, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": null, "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": 148.76, "os": 0.12, "value": 0.14, "quality": 0.76, "momentum": 0.16, "confidence": 1, "coverage": 1, "pe_ratio": 22.5563, "earnings_yield": 0.0443, "shareholder_yield": 0.0097, "roe": 0.4004, "momentum_12_1": -0.1447, "complete_fields": { "id": 5221, "ticker_id": 4284, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:06.664741+00:00", "batch_id": "", "os_score_delta": null, "price_close": 148.76, "market_cap": 50548648000, "market_cap_usd": 50548648000, "enterprise_value": 69790648000, "shares_outstanding": 339800000, "fx_rate_to_usd": null, "pe_ratio": 22.55629094, "pb_ratio": 9.03138253, "ptbv_ratio": 119.21850943, "ps_ratio": 3.11778499, "pcf_ratio": 10.82412163, "pfcf_ratio": 6.03565946, "ev_ebitda": 12.61124828, "ev_ebit": 27.1347776, "ev_sales": 4.30461037, "ev_fcf": 8.3332117, "earnings_yield": 0.04433353, "fcf_yield": 0.12000175, "dividend_yield": 0.0097332, "buyback_yield": 0, "shareholder_yield": 0.0097332, "debt_paydown_yield": null, "total_yield": 0.0097332, "gross_margin": 0.12718189, "operating_margin": 0.15863813, "net_margin": 0.13822241, "ebitda_margin": 0.34133103, "fcf_margin": 0.51656078, "roe": 0.40039307, "roa": 0.05425099, "roic": 0.08350071, "roc_greenblatt": null, "asset_turnover": 0.39249056, "cash_conversion": 3.73717091, "accruals_ratio": -0.05880217, "sbc_to_revenue": 0.00067847, "debt_to_equity": 6.37805967, "net_debt_to_ebitda": 3.47705096, "debt_to_assets": 0.48206159, "interest_coverage": 2.25812116, "current_ratio": 0.89631176, "quick_ratio": 0.7939159, "net_debt": 19242000000, "revenue_growth_1y": -0.25474604, "revenue_growth_3y_cagr": -0.01643348, "revenue_growth_5y_cagr": 0.08938119, "eps_growth_1y": -0.07625721, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.08218865, "fcf_growth_1y": 0.15820772, "book_value_growth_1y": -0.04811608, "piotroski_f_score": 5, "altman_z_score": 1.44787139, "earnings_stability_5y": 1.100775, "revenue_stability_5y": 0.212788, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00704035, "price_return_3m": -0.06087459, "price_return_6m": -0.1074857, "price_return_9m": -0.20552564, "price_return_12m": -0.13865481, "price_return_12m_ex1m": -0.14467658, "distance_from_52w_high": -0.29382065, "distance_from_52w_low": 0.06500573, "relative_strength": -0.23861839, "local_beta": 0.0005, "volatility_252d": 0.37346, "volatility_60d": 0.828826, "max_drawdown_12m": -0.33692436, "revenue_ttm": 16213000000, "gross_profit_ttm": 2062000000, "ebit_ttm": 2572000000, "ebitda_ttm": 5534000000, "net_income_ttm": 2241000000, "eps_diluted_ttm": 6.59505592, "operating_cash_flow_ttm": 4670000000, "capital_expenditure_ttm": 3705000000, "fcf_ttm": 8375000000, "dividends_paid_ttm": 492000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1139000000, "cash_and_equivalents": 671000000, "total_current_assets": 9016000000, "total_current_liabilities": 10059000000, "net_ppe": null, "total_assets": 41308000000, "total_debt": 19913000000, "total_equity": 5597000000, "net_working_capital": 935000000, "book_value_per_share": 16.4714538, "retained_earnings": 903000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 424000000, "tangible_book_per_share": 1.24779282, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 59, "rank_pb": 89, "rank_ptbv": 99, "rank_ps": 65, "rank_pcf": 47, "rank_ev_ebitda": 54, "rank_ev_ebit": 80, "rank_earnings_yield": 59, "rank_fcf_yield": 33, "rank_dividend_yield": 46, "rank_shareholder_yield": 46, "rank_total_yield": 46, "rank_roe": 7, "rank_roc": 50, "rank_roic": 44, "rank_gross_margin": 90, "rank_fcf_margin": 15, "rank_piotroski": 64, "rank_accruals": 38, "rank_sue": 50, "rank_eps_growth_1y": 72, "rank_eps_growth_5y": 56, "rank_revenue_growth_1y": 96, "rank_momentum_12m": 76, "rank_momentum_12m_ex1m": 77, "rank_relative_strength": 74, "value_composite": 86, "quality_composite": 24, "momentum_composite": 84, "growth_composite": 96, "yield_composite": 31, "svqf_composite": 80, "vc1_composite": 80, "vc2_composite": 77, "vc3_composite": 77, "trending_value_composite": null, "overall_composite": 88, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:00.458085+00:00", "is_restated": false, "income_statement": { "revenue": 16972000000, "cost_of_revenue": 13998000000, "gross_profit": 2974000000, "ebit": 2302000000, "ebitda": 5252000000, "pretax_income": 1123000000, "tax_provision": 179000000, "net_income": 944000000, "net_income_to_common": 944000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 816000000, "total_current_assets": 9179000000, "total_assets": 41550000000, "short_term_debt": 4243000000, "long_term_debt": 15842000000, "total_debt": 20085000000, "total_liabilities": 36440000000, "total_equity": 5110000000, "shares_outstanding": 339800000, "goodwill_and_intangibles": 5245000000 }, "cash_flow": { "operating_cash_flow": 4070000000, "capital_expenditure": 3941000000, "free_cash_flow": 8011000000, "dividends_paid": 498000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351353, "ticker_id": 4284, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:00.458085+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2302000000", "ebitda": "5252000000", "netIncome": "944000000", "grossProfit": "2974000000", "depreciation": "None", "totalRevenue": "16972000000", "costOfRevenue": "13998000000", "interestIncome": "18000000", "incomeBeforeTax": "1123000000", "interestExpense": "1179000000", "operatingIncome": "1335000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "179000000", "reportedCurrency": "USD", "netInterestIncome": "-1094000000", "nonInterestIncome": "None", "operatingExpenses": "1639000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13998000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2950000000", "sellingGeneralAndAdministrative": "1714000000", "netIncomeFromContinuingOperations": "944000000" }, "balance": { "goodwill": "2810000000", "inventory": "1016000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "41550000000", "longTermDebt": "15842000000", "shortTermDebt": "4243000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2435000000", "reportedCurrency": "USD", "retainedEarnings": "-12000000", "totalLiabilities": "36440000000", "otherCurrentAssets": "5024000000", "totalCurrentAssets": "9179000000", "currentLongTermDebt": "4226000000", "longTermInvestments": "5091000000", "shortTermInvestments": "None", "currentNetReceivables": "2323000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32371000000", "currentAccountsPayable": "1644000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18514000000", "shortLongTermDebtTotal": "20395000000", "totalShareholderEquity": "5110000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5927000000", "totalCurrentLiabilities": "11814000000", "otherNonCurrentLiabilities": "1971000000", "totalNonCurrentLiabilities": "24626000000", "cashAndShortTermInvestments": "816000000", "commonStockSharesOutstanding": "339800000", "intangibleAssetsExcludingGoodwill": "2435000000", "cashAndCashEquivalentsAtCarryingValue": "816000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "944000000", "profitLoss": "None", "dividendPayout": "498000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-3000000", "operatingCashflow": "4070000000", "capitalExpenditures": "3941000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74000000", "cashflowFromInvestment": "-4396000000", "stockBasedCompensation": "113000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "498000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1028000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2950000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16972000000, "cost_of_revenue": 13998000000, "gross_profit": 2974000000, "research_and_development": null, "selling_general_admin": 1714000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2302000000, "depreciation_amortisation": 2950000000, "ebitda": 5252000000, "interest_expense": 1179000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1123000000, "tax_provision": 179000000, "effective_tax_rate": null, "net_income": 944000000, "net_income_continuing_ops": 944000000, "net_income_to_common": 944000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 816000000, "short_term_investments": null, "net_receivables": 2323000000, "inventory": 1016000000, "other_current_assets": null, "total_current_assets": 9179000000, "net_ppe": null, "goodwill": 2810000000, "intangible_assets": 2435000000, "goodwill_and_intangibles": 5245000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 32371000000, "total_assets": 41550000000, "short_term_debt": 4243000000, "accounts_payable": 1644000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11814000000, "long_term_debt": 15842000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 24626000000, "total_liabilities": 36440000000, "total_debt": 20085000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -12000000, "total_equity": 5110000000, "shares_outstanding": 339800000, "operating_cash_flow": 4070000000, "stock_based_compensation": 113000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3941000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4396000000, "dividends_paid": 498000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -74000000, "free_cash_flow": 8011000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2302000000", "ebitda": "5252000000", "netIncome": "944000000", "grossProfit": "2974000000", "depreciation": "None", "totalRevenue": "16972000000", "costOfRevenue": "13998000000", "interestIncome": "18000000", "incomeBeforeTax": "1123000000", "interestExpense": "1179000000", "operatingIncome": "1335000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "179000000", "reportedCurrency": "USD", "netInterestIncome": "-1094000000", "nonInterestIncome": "None", "operatingExpenses": "1639000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13998000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2950000000", "sellingGeneralAndAdministrative": "1714000000", "netIncomeFromContinuingOperations": "944000000" }, "balance": { "goodwill": "2810000000", "inventory": "1016000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "41550000000", "longTermDebt": "15842000000", "shortTermDebt": "4243000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2435000000", "reportedCurrency": "USD", "retainedEarnings": "-12000000", "totalLiabilities": "36440000000", "otherCurrentAssets": "5024000000", "totalCurrentAssets": "9179000000", "currentLongTermDebt": "4226000000", "longTermInvestments": "5091000000", "shortTermInvestments": "None", "currentNetReceivables": "2323000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32371000000", "currentAccountsPayable": "1644000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18514000000", "shortLongTermDebtTotal": "20395000000", "totalShareholderEquity": "5110000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5927000000", "totalCurrentLiabilities": "11814000000", "otherNonCurrentLiabilities": "1971000000", "totalNonCurrentLiabilities": "24626000000", "cashAndShortTermInvestments": "816000000", "commonStockSharesOutstanding": "339800000", "intangibleAssetsExcludingGoodwill": "2435000000", "cashAndCashEquivalentsAtCarryingValue": "816000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "944000000", "profitLoss": "None", "dividendPayout": "498000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-3000000", "operatingCashflow": "4070000000", "capitalExpenditures": "3941000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74000000", "cashflowFromInvestment": "-4396000000", "stockBasedCompensation": "113000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "498000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1028000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2950000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:00.458085+00:00", "is_restated": false, "income_statement": { "revenue": 19377000000, "cost_of_revenue": 11684000000, "gross_profit": 7693000000, "ebit": 4561000000, "ebitda": 7192000000, "pretax_income": 3467000000, "tax_provision": 655000000, "net_income": 2659000000, "net_income_to_common": 2659000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1188000000, "total_current_assets": 8119000000, "total_assets": 37770000000, "short_term_debt": 1630000000, "long_term_debt": 15418000000, "total_debt": 17048000000, "total_liabilities": 32187000000, "total_equity": 5570000000, "shares_outstanding": 352567000, "goodwill_and_intangibles": 5020000000 }, "cash_flow": { "operating_cash_flow": 4563000000, "capital_expenditure": 2078000000, "free_cash_flow": 6641000000, "dividends_paid": 478000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351358, "ticker_id": 4284, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:00.458085+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4561000000", "ebitda": "7192000000", "netIncome": "2659000000", "grossProfit": "7693000000", "depreciation": "None", "totalRevenue": "19377000000", "costOfRevenue": "11684000000", "interestIncome": "65000000", "incomeBeforeTax": "3467000000", "interestExpense": "1094000000", "operatingIncome": "6228000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "655000000", "reportedCurrency": "USD", "netInterestIncome": "-894000000", "nonInterestIncome": "None", "operatingExpenses": "1465000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11684000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2631000000", "sellingGeneralAndAdministrative": "1601000000", "netIncomeFromContinuingOperations": "2812000000" }, "balance": { "goodwill": "2807000000", "inventory": "970000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "37770000000", "longTermDebt": "15418000000", "shortTermDebt": "1630000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2213000000", "reportedCurrency": "USD", "retainedEarnings": "-454000000", "totalLiabilities": "32187000000", "otherCurrentAssets": "3971000000", "totalCurrentAssets": "8119000000", "currentLongTermDebt": "1630000000", "longTermInvestments": "4512000000", "shortTermInvestments": "None", "currentNetReceivables": "1990000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29651000000", "currentAccountsPayable": "1510000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16739000000", "shortLongTermDebtTotal": "17364000000", "totalShareholderEquity": "5570000000", "capitalLeaseObligations": "316000000", "otherCurrentLiabilities": "5083000000", "totalCurrentLiabilities": "8432000000", "otherNonCurrentLiabilities": "599000000", "totalNonCurrentLiabilities": "23755000000", "cashAndShortTermInvestments": "1188000000", "commonStockSharesOutstanding": "352567000", "intangibleAssetsExcludingGoodwill": "2213000000", "cashAndCashEquivalentsAtCarryingValue": "1188000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2812000000", "profitLoss": "None", "dividendPayout": "478000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-31000000", "operatingCashflow": "4563000000", "capitalExpenditures": "2078000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1604000000", "cashflowFromInvestment": "-5276000000", "stockBasedCompensation": "100000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "478000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1266000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2631000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 19377000000, "cost_of_revenue": 11684000000, "gross_profit": 7693000000, "research_and_development": null, "selling_general_admin": 1601000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4561000000, "depreciation_amortisation": 2631000000, "ebitda": 7192000000, "interest_expense": 1094000000, "interest_income": null, "other_non_operating": null, "pretax_income": 3467000000, "tax_provision": 655000000, "effective_tax_rate": null, "net_income": 2659000000, "net_income_continuing_ops": 2812000000, "net_income_to_common": 2659000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1188000000, "short_term_investments": null, "net_receivables": 1990000000, "inventory": 970000000, "other_current_assets": null, "total_current_assets": 8119000000, "net_ppe": null, "goodwill": 2807000000, "intangible_assets": 2213000000, "goodwill_and_intangibles": 5020000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29651000000, "total_assets": 37770000000, "short_term_debt": 1630000000, "accounts_payable": 1510000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8432000000, "long_term_debt": 15418000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23755000000, "total_liabilities": 32187000000, "total_debt": 17048000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -454000000, "total_equity": 5570000000, "shares_outstanding": 352567000, "operating_cash_flow": 4563000000, "stock_based_compensation": 100000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2078000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5276000000, "dividends_paid": 478000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1604000000, "free_cash_flow": 6641000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4561000000", "ebitda": "7192000000", "netIncome": "2659000000", "grossProfit": "7693000000", "depreciation": "None", "totalRevenue": "19377000000", "costOfRevenue": "11684000000", "interestIncome": "65000000", "incomeBeforeTax": "3467000000", "interestExpense": "1094000000", "operatingIncome": "6228000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "655000000", "reportedCurrency": "USD", "netInterestIncome": "-894000000", "nonInterestIncome": "None", "operatingExpenses": "1465000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11684000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2631000000", "sellingGeneralAndAdministrative": "1601000000", "netIncomeFromContinuingOperations": "2812000000" }, "balance": { "goodwill": "2807000000", "inventory": "970000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "37770000000", "longTermDebt": "15418000000", "shortTermDebt": "1630000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2213000000", "reportedCurrency": "USD", "retainedEarnings": "-454000000", "totalLiabilities": "32187000000", "otherCurrentAssets": "3971000000", "totalCurrentAssets": "8119000000", "currentLongTermDebt": "1630000000", "longTermInvestments": "4512000000", "shortTermInvestments": "None", "currentNetReceivables": "1990000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29651000000", "currentAccountsPayable": "1510000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16739000000", "shortLongTermDebtTotal": "17364000000", "totalShareholderEquity": "5570000000", "capitalLeaseObligations": "316000000", "otherCurrentLiabilities": "5083000000", "totalCurrentLiabilities": "8432000000", "otherNonCurrentLiabilities": "599000000", "totalNonCurrentLiabilities": "23755000000", "cashAndShortTermInvestments": "1188000000", "commonStockSharesOutstanding": "352567000", "intangibleAssetsExcludingGoodwill": "2213000000", "cashAndCashEquivalentsAtCarryingValue": "1188000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2812000000", "profitLoss": "None", "dividendPayout": "478000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-31000000", "operatingCashflow": "4563000000", "capitalExpenditures": "2078000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1604000000", "cashflowFromInvestment": "-5276000000", "stockBasedCompensation": "100000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "478000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1266000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2631000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:00.458085+00:00", "is_restated": false, "income_statement": { "revenue": 15543000000, "cost_of_revenue": 10372000000, "gross_profit": 5171000000, "ebit": 2749000000, "ebitda": 4616000000, "pretax_income": 2000000000, "tax_provision": 508000000, "net_income": 1493000000, "net_income_to_common": 1493000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3485000000, "total_current_assets": 11637000000, "total_assets": 32966000000, "short_term_debt": 2293000000, "long_term_debt": 12116000000, "total_debt": 14409000000, "total_liabilities": 27644000000, "total_equity": 5307000000, "shares_outstanding": 375193110, "goodwill_and_intangibles": 4447000000 }, "cash_flow": { "operating_cash_flow": 5453000000, "capital_expenditure": 1676000000, "free_cash_flow": 7129000000, "dividends_paid": 463000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351363, "ticker_id": 4284, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:00.458085+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2749000000", "ebitda": "4616000000", "netIncome": "1493000000", "grossProfit": "5171000000", "depreciation": "None", "totalRevenue": "15543000000", "costOfRevenue": "10372000000", "interestIncome": "57000000", "incomeBeforeTax": "2000000000", "interestExpense": "749000000", "operatingIncome": "3913000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "508000000", "reportedCurrency": "USD", "netInterestIncome": "-629000000", "nonInterestIncome": "None", "operatingExpenses": "1258000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10372000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1867000000", "sellingGeneralAndAdministrative": "1248000000", "netIncomeFromContinuingOperations": "1428000000" }, "balance": { "goodwill": "2583000000", "inventory": "740000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "32966000000", "longTermDebt": "12116000000", "shortTermDebt": "2293000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1864000000", "reportedCurrency": "USD", "retainedEarnings": "-2613000000", "totalLiabilities": "27644000000", "otherCurrentAssets": "5732000000", "totalCurrentAssets": "11637000000", "currentLongTermDebt": "2286000000", "longTermInvestments": "2035000000", "shortTermInvestments": "53000000", "currentNetReceivables": "1680000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21329000000", "currentAccountsPayable": "1147000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12103000000", "shortLongTermDebtTotal": "14684000000", "totalShareholderEquity": "5307000000", "capitalLeaseObligations": "282000000", "otherCurrentLiabilities": "6180000000", "totalCurrentLiabilities": "9823000000", "otherNonCurrentLiabilities": "613000000", "totalNonCurrentLiabilities": "17821000000", "cashAndShortTermInvestments": "3485000000", "commonStockSharesOutstanding": "375193110", "intangibleAssetsExcludingGoodwill": "1864000000", "cashAndCashEquivalentsAtCarryingValue": "3485000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1492000000", "profitLoss": "None", "dividendPayout": "463000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-174000000", "operatingCashflow": "5453000000", "capitalExpenditures": "1676000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-294000000", "cashflowFromInvestment": "-2145000000", "stockBasedCompensation": "77000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "463000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1245000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1956000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 15543000000, "cost_of_revenue": 10372000000, "gross_profit": 5171000000, "research_and_development": null, "selling_general_admin": 1248000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2749000000, "depreciation_amortisation": 1867000000, "ebitda": 4616000000, "interest_expense": 749000000, "interest_income": null, "other_non_operating": null, "pretax_income": 2000000000, "tax_provision": 508000000, "effective_tax_rate": null, "net_income": 1493000000, "net_income_continuing_ops": 1428000000, "net_income_to_common": 1493000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3485000000, "short_term_investments": 53000000, "net_receivables": 1680000000, "inventory": 740000000, "other_current_assets": null, "total_current_assets": 11637000000, "net_ppe": null, "goodwill": 2583000000, "intangible_assets": 1864000000, "goodwill_and_intangibles": 4447000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21329000000, "total_assets": 32966000000, "short_term_debt": 2293000000, "accounts_payable": 1147000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9823000000, "long_term_debt": 12116000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17821000000, "total_liabilities": 27644000000, "total_debt": 14409000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2613000000, "total_equity": 5307000000, "shares_outstanding": 375193110, "operating_cash_flow": 5453000000, "stock_based_compensation": 77000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1676000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2145000000, "dividends_paid": 463000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -294000000, "free_cash_flow": 7129000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2749000000", "ebitda": "4616000000", "netIncome": "1493000000", "grossProfit": "5171000000", "depreciation": "None", "totalRevenue": "15543000000", "costOfRevenue": "10372000000", "interestIncome": "57000000", "incomeBeforeTax": "2000000000", "interestExpense": "749000000", "operatingIncome": "3913000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "508000000", "reportedCurrency": "USD", "netInterestIncome": "-629000000", "nonInterestIncome": "None", "operatingExpenses": "1258000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10372000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1867000000", "sellingGeneralAndAdministrative": "1248000000", "netIncomeFromContinuingOperations": "1428000000" }, "balance": { "goodwill": "2583000000", "inventory": "740000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "32966000000", "longTermDebt": "12116000000", "shortTermDebt": "2293000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1864000000", "reportedCurrency": "USD", "retainedEarnings": "-2613000000", "totalLiabilities": "27644000000", "otherCurrentAssets": "5732000000", "totalCurrentAssets": "11637000000", "currentLongTermDebt": "2286000000", "longTermInvestments": "2035000000", "shortTermInvestments": "53000000", "currentNetReceivables": "1680000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21329000000", "currentAccountsPayable": "1147000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12103000000", "shortLongTermDebtTotal": "14684000000", "totalShareholderEquity": "5307000000", "capitalLeaseObligations": "282000000", "otherCurrentLiabilities": "6180000000", "totalCurrentLiabilities": "9823000000", "otherNonCurrentLiabilities": "613000000", "totalNonCurrentLiabilities": "17821000000", "cashAndShortTermInvestments": "3485000000", "commonStockSharesOutstanding": "375193110", "intangibleAssetsExcludingGoodwill": "1864000000", "cashAndCashEquivalentsAtCarryingValue": "3485000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1492000000", "profitLoss": "None", "dividendPayout": "463000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-174000000", "operatingCashflow": "5453000000", "capitalExpenditures": "1676000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-294000000", "cashflowFromInvestment": "-2145000000", "stockBasedCompensation": "77000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "463000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1245000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1956000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:00.458085+00:00", "is_restated": false, "income_statement": { "revenue": 17837000000, "cost_of_revenue": 14023000000, "gross_profit": 3814000000, "ebit": -707000000, "ebitda": 1287000000, "pretax_income": -1560000000, "tax_provision": -350000000, "net_income": -1227000000, "net_income_to_common": -1227000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 455000000, "total_current_assets": 11116000000, "total_assets": 32787000000, "short_term_debt": 1121000000, "long_term_debt": 11933000000, "total_debt": 13054000000, "total_liabilities": 27869000000, "total_equity": 4902000000, "shares_outstanding": 422447074, "goodwill_and_intangibles": 4541000000 }, "cash_flow": { "operating_cash_flow": 485000000, "capital_expenditure": 1301000000, "free_cash_flow": 1786000000, "dividends_paid": 453000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351368, "ticker_id": 4284, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:00.458085+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-707000000", "ebitda": "1287000000", "netIncome": "-1227000000", "grossProfit": "3814000000", "depreciation": "None", "totalRevenue": "17837000000", "costOfRevenue": "14023000000", "interestIncome": "368000000", "incomeBeforeTax": "-1560000000", "interestExpense": "853000000", "operatingIncome": "2638000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-350000000", "reportedCurrency": "USD", "netInterestIncome": "-600000000", "nonInterestIncome": "None", "operatingExpenses": "1176000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "113000000", "costofGoodsAndServicesSold": "14023000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1994000000", "sellingGeneralAndAdministrative": "1142000000", "netIncomeFromContinuingOperations": "-1910000000" }, "balance": { "goodwill": "2583000000", "inventory": "570000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "32787000000", "longTermDebt": "11933000000", "shortTermDebt": "1121000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1958000000", "reportedCurrency": "USD", "retainedEarnings": "-3643000000", "totalLiabilities": "27869000000", "otherCurrentAssets": "8005000000", "totalCurrentAssets": "11116000000", "currentLongTermDebt": "1113000000", "longTermInvestments": "2431000000", "shortTermInvestments": "92000000", "currentNetReceivables": "2086000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21671000000", "currentAccountsPayable": "1556000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12554000000", "shortLongTermDebtTotal": "13336000000", "totalShareholderEquity": "4902000000", "capitalLeaseObligations": "290000000", "otherCurrentLiabilities": "7461000000", "totalCurrentLiabilities": "10337000000", "otherNonCurrentLiabilities": "5084000000", "totalNonCurrentLiabilities": "17532000000", "cashAndShortTermInvestments": "455000000", "commonStockSharesOutstanding": "422447074", "intangibleAssetsExcludingGoodwill": "1958000000", "cashAndCashEquivalentsAtCarryingValue": "455000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1210000000", "profitLoss": "None", "dividendPayout": "453000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "36000000", "operatingCashflow": "485000000", "capitalExpenditures": "1301000000", "changeInReceivables": "-308000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80000000", "cashflowFromInvestment": "-1239000000", "stockBasedCompensation": "63000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "453000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-834000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1949000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2047000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17837000000, "cost_of_revenue": 14023000000, "gross_profit": 3814000000, "research_and_development": null, "selling_general_admin": 1142000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -707000000, "depreciation_amortisation": 1994000000, "ebitda": 1287000000, "interest_expense": 853000000, "interest_income": null, "other_non_operating": null, "pretax_income": -1560000000, "tax_provision": -350000000, "effective_tax_rate": null, "net_income": -1227000000, "net_income_continuing_ops": -1910000000, "net_income_to_common": -1227000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 455000000, "short_term_investments": 92000000, "net_receivables": 2086000000, "inventory": 570000000, "other_current_assets": null, "total_current_assets": 11116000000, "net_ppe": null, "goodwill": 2583000000, "intangible_assets": 1958000000, "goodwill_and_intangibles": 4541000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21671000000, "total_assets": 32787000000, "short_term_debt": 1121000000, "accounts_payable": 1556000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10337000000, "long_term_debt": 11933000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17532000000, "total_liabilities": 27869000000, "total_debt": 13054000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3643000000, "total_equity": 4902000000, "shares_outstanding": 422447074, "operating_cash_flow": 485000000, "stock_based_compensation": 63000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1301000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1239000000, "dividends_paid": 453000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -80000000, "free_cash_flow": 1786000000, "net_change_in_cash": -834000000 }, "raw_data": { "income": { "ebit": "-707000000", "ebitda": "1287000000", "netIncome": "-1227000000", "grossProfit": "3814000000", "depreciation": "None", "totalRevenue": "17837000000", "costOfRevenue": "14023000000", "interestIncome": "368000000", "incomeBeforeTax": "-1560000000", "interestExpense": "853000000", "operatingIncome": "2638000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-350000000", "reportedCurrency": "USD", "netInterestIncome": "-600000000", "nonInterestIncome": "None", "operatingExpenses": "1176000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "113000000", "costofGoodsAndServicesSold": "14023000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1994000000", "sellingGeneralAndAdministrative": "1142000000", "netIncomeFromContinuingOperations": "-1910000000" }, "balance": { "goodwill": "2583000000", "inventory": "570000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "32787000000", "longTermDebt": "11933000000", "shortTermDebt": "1121000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1958000000", "reportedCurrency": "USD", "retainedEarnings": "-3643000000", "totalLiabilities": "27869000000", "otherCurrentAssets": "8005000000", "totalCurrentAssets": "11116000000", "currentLongTermDebt": "1113000000", "longTermInvestments": "2431000000", "shortTermInvestments": "92000000", "currentNetReceivables": "2086000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21671000000", "currentAccountsPayable": "1556000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12554000000", "shortLongTermDebtTotal": "13336000000", "totalShareholderEquity": "4902000000", "capitalLeaseObligations": "290000000", "otherCurrentLiabilities": "7461000000", "totalCurrentLiabilities": "10337000000", "otherNonCurrentLiabilities": "5084000000", "totalNonCurrentLiabilities": "17532000000", "cashAndShortTermInvestments": "455000000", "commonStockSharesOutstanding": "422447074", "intangibleAssetsExcludingGoodwill": "1958000000", "cashAndCashEquivalentsAtCarryingValue": "455000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1210000000", "profitLoss": "None", "dividendPayout": "453000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "36000000", "operatingCashflow": "485000000", "capitalExpenditures": "1301000000", "changeInReceivables": "-308000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80000000", "cashflowFromInvestment": "-1239000000", "stockBasedCompensation": "63000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "453000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-834000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1949000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2047000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:00.458085+00:00", "is_restated": false, "income_statement": { "revenue": 13333000000, "cost_of_revenue": 13273000000, "gross_profit": 60000000, "ebit": -1124000000, "ebitda": 852000000, "pretax_income": -1722000000, "tax_provision": -458000000, "net_income": -1274000000, "net_income_to_common": -1274000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1325000000, "total_current_assets": 7883000000, "total_assets": 29683000000, "short_term_debt": 259000000, "long_term_debt": 10477000000, "total_debt": 10736000000, "total_liabilities": 21391000000, "total_equity": 8291000000, "shares_outstanding": 482214544, "goodwill_and_intangibles": 4729000000 }, "cash_flow": { "operating_cash_flow": -206000000, "capital_expenditure": 1033000000, "free_cash_flow": 827000000, "dividends_paid": 290000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351373, "ticker_id": 4284, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:00.458085+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1124000000", "ebitda": "852000000", "netIncome": "-1274000000", "grossProfit": "60000000", "depreciation": "None", "totalRevenue": "13333000000", "costOfRevenue": "13273000000", "interestIncome": "350000000", "incomeBeforeTax": "-1722000000", "interestExpense": "598000000", "operatingIncome": "-988000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-458000000", "reportedCurrency": "USD", "netInterestIncome": "-517000000", "nonInterestIncome": "None", "operatingExpenses": "1048000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "124000000", "costofGoodsAndServicesSold": "13273000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1976000000", "sellingGeneralAndAdministrative": "992000000", "netIncomeFromContinuingOperations": "-2180000000" }, "balance": { "goodwill": "2583000000", "inventory": "610000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "29683000000", "longTermDebt": "10477000000", "shortTermDebt": "259000000", "treasuryStock": "-1558000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2146000000", "reportedCurrency": "USD", "retainedEarnings": "-1964000000", "totalLiabilities": "21391000000", "otherCurrentAssets": "3992000000", "totalCurrentAssets": "7883000000", "currentLongTermDebt": "254000000", "longTermInvestments": "2299000000", "shortTermInvestments": "14000000", "currentNetReceivables": "1956000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21800000000", "currentAccountsPayable": "1515000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13056000000", "shortLongTermDebtTotal": "11009000000", "totalShareholderEquity": "8291000000", "capitalLeaseObligations": "278000000", "otherCurrentLiabilities": "3862000000", "totalCurrentLiabilities": "5843000000", "otherNonCurrentLiabilities": "5071000000", "totalNonCurrentLiabilities": "15548000000", "cashAndShortTermInvestments": "1325000000", "commonStockSharesOutstanding": "482214544", "intangibleAssetsExcludingGoodwill": "2146000000", "cashAndCashEquivalentsAtCarryingValue": "1325000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1264000000", "profitLoss": "None", "dividendPayout": "290000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-100000000", "operatingCashflow": "-206000000", "capitalExpenditures": "1033000000", "changeInReceivables": "-772000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2274000000", "cashflowFromInvestment": "-1153000000", "stockBasedCompensation": "47000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "290000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "915000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-471000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2050000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13333000000, "cost_of_revenue": 13273000000, "gross_profit": 60000000, "research_and_development": null, "selling_general_admin": 992000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1124000000, "depreciation_amortisation": 1976000000, "ebitda": 852000000, "interest_expense": 598000000, "interest_income": null, "other_non_operating": null, "pretax_income": -1722000000, "tax_provision": -458000000, "effective_tax_rate": null, "net_income": -1274000000, "net_income_continuing_ops": -2180000000, "net_income_to_common": -1274000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1325000000, "short_term_investments": 14000000, "net_receivables": 1956000000, "inventory": 610000000, "other_current_assets": null, "total_current_assets": 7883000000, "net_ppe": null, "goodwill": 2583000000, "intangible_assets": 2146000000, "goodwill_and_intangibles": 4729000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21800000000, "total_assets": 29683000000, "short_term_debt": 259000000, "accounts_payable": 1515000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5843000000, "long_term_debt": 10477000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15548000000, "total_liabilities": 21391000000, "total_debt": 10736000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1964000000, "total_equity": 8291000000, "shares_outstanding": 482214544, "operating_cash_flow": -206000000, "stock_based_compensation": 47000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1033000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1153000000, "dividends_paid": 290000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2274000000, "free_cash_flow": 827000000, "net_change_in_cash": 915000000 }, "raw_data": { "income": { "ebit": "-1124000000", "ebitda": "852000000", "netIncome": "-1274000000", "grossProfit": "60000000", "depreciation": "None", "totalRevenue": "13333000000", "costOfRevenue": "13273000000", "interestIncome": "350000000", "incomeBeforeTax": "-1722000000", "interestExpense": "598000000", "operatingIncome": "-988000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-458000000", "reportedCurrency": "USD", "netInterestIncome": "-517000000", "nonInterestIncome": "None", "operatingExpenses": "1048000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "124000000", "costofGoodsAndServicesSold": "13273000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1976000000", "sellingGeneralAndAdministrative": "992000000", "netIncomeFromContinuingOperations": "-2180000000" }, "balance": { "goodwill": "2583000000", "inventory": "610000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "29683000000", "longTermDebt": "10477000000", "shortTermDebt": "259000000", "treasuryStock": "-1558000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2146000000", "reportedCurrency": "USD", "retainedEarnings": "-1964000000", "totalLiabilities": "21391000000", "otherCurrentAssets": "3992000000", "totalCurrentAssets": "7883000000", "currentLongTermDebt": "254000000", "longTermInvestments": "2299000000", "shortTermInvestments": "14000000", "currentNetReceivables": "1956000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21800000000", "currentAccountsPayable": "1515000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13056000000", "shortLongTermDebtTotal": "11009000000", "totalShareholderEquity": "8291000000", "capitalLeaseObligations": "278000000", "otherCurrentLiabilities": "3862000000", "totalCurrentLiabilities": "5843000000", "otherNonCurrentLiabilities": "5071000000", "totalNonCurrentLiabilities": "15548000000", "cashAndShortTermInvestments": "1325000000", "commonStockSharesOutstanding": "482214544", "intangibleAssetsExcludingGoodwill": "2146000000", "cashAndCashEquivalentsAtCarryingValue": "1325000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1264000000", "profitLoss": "None", "dividendPayout": "290000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-100000000", "operatingCashflow": "-206000000", "capitalExpenditures": "1033000000", "changeInReceivables": "-772000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2274000000", "cashflowFromInvestment": "-1153000000", "stockBasedCompensation": "47000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "290000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "915000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-471000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2050000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:00.458085+00:00", "is_restated": false, "income_statement": { "revenue": 11062000000, "cost_of_revenue": 8561000000, "gross_profit": 2501000000, "ebit": 1186000000, "ebitda": 3163000000, "pretax_income": 890000000, "tax_provision": 266000000, "net_income": 636000000, "net_income_to_common": 636000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 406000000, "total_current_assets": 3429000000, "total_assets": 25208000000, "short_term_debt": 403000000, "long_term_debt": 9235000000, "total_debt": 9638000000, "total_liabilities": 16847000000, "total_equity": 8371000000, "shares_outstanding": 491090468, "goodwill_and_intangibles": 5028000000 }, "cash_flow": { "operating_cash_flow": 3337000000, "capital_expenditure": 1259000000, "free_cash_flow": 4596000000, "dividends_paid": 266000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351378, "ticker_id": 4284, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:00.458085+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1186000000", "ebitda": "3163000000", "netIncome": "636000000", "grossProfit": "2501000000", "depreciation": "None", "totalRevenue": "11062000000", "costOfRevenue": "8561000000", "interestIncome": "2000000", "incomeBeforeTax": "890000000", "interestExpense": "296000000", "operatingIncome": "1482000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "266000000", "reportedCurrency": "USD", "netInterestIncome": "-490000000", "nonInterestIncome": "None", "operatingExpenses": "1019000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4000000", "costofGoodsAndServicesSold": "8561000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1977000000", "sellingGeneralAndAdministrative": "992000000", "netIncomeFromContinuingOperations": "1156000000" }, "balance": { "goodwill": "2583000000", "inventory": "515000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "25208000000", "longTermDebt": "9235000000", "shortTermDebt": "403000000", "treasuryStock": "-973000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "2445000000", "reportedCurrency": "USD", "retainedEarnings": "-399000000", "totalLiabilities": "16847000000", "otherCurrentAssets": "1229000000", "totalCurrentAssets": "3429000000", "currentLongTermDebt": "395000000", "longTermInvestments": "2017000000", "shortTermInvestments": "19000000", "currentNetReceivables": "1279000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21779000000", "currentAccountsPayable": "880000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13499000000", "shortLongTermDebtTotal": "9884000000", "totalShareholderEquity": "8371000000", "capitalLeaseObligations": "254000000", "otherCurrentLiabilities": "1527000000", "totalCurrentLiabilities": "3036000000", "otherNonCurrentLiabilities": "4575000000", "totalNonCurrentLiabilities": "13811000000", "cashAndShortTermInvestments": "406000000", "commonStockSharesOutstanding": "491090468", "intangibleAssetsExcludingGoodwill": "2445000000", "cashAndCashEquivalentsAtCarryingValue": "406000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "624000000", "profitLoss": "None", "dividendPayout": "266000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-59000000", "operatingCashflow": "3337000000", "capitalExpenditures": "1259000000", "changeInReceivables": "-33000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1796000000", "cashflowFromInvestment": "-1572000000", "stockBasedCompensation": "65000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "266000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-31000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2048000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11062000000, "cost_of_revenue": 8561000000, "gross_profit": 2501000000, "research_and_development": null, "selling_general_admin": 992000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1186000000, "depreciation_amortisation": 1977000000, "ebitda": 3163000000, "interest_expense": 296000000, "interest_income": null, "other_non_operating": null, "pretax_income": 890000000, "tax_provision": 266000000, "effective_tax_rate": null, "net_income": 636000000, "net_income_continuing_ops": 1156000000, "net_income_to_common": 636000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 406000000, "short_term_investments": 19000000, "net_receivables": 1279000000, "inventory": 515000000, "other_current_assets": null, "total_current_assets": 3429000000, "net_ppe": null, "goodwill": 2583000000, "intangible_assets": 2445000000, "goodwill_and_intangibles": 5028000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21779000000, "total_assets": 25208000000, "short_term_debt": 403000000, "accounts_payable": 880000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3036000000, "long_term_debt": 9235000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13811000000, "total_liabilities": 16847000000, "total_debt": 9638000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -399000000, "total_equity": 8371000000, "shares_outstanding": 491090468, "operating_cash_flow": 3337000000, "stock_based_compensation": 65000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1259000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1572000000, "dividends_paid": 266000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1796000000, "free_cash_flow": 4596000000, "net_change_in_cash": -31000000 }, "raw_data": { "income": { "ebit": "1186000000", "ebitda": "3163000000", "netIncome": "636000000", "grossProfit": "2501000000", "depreciation": "None", "totalRevenue": "11062000000", "costOfRevenue": "8561000000", "interestIncome": "2000000", "incomeBeforeTax": "890000000", "interestExpense": "296000000", "operatingIncome": "1482000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "266000000", "reportedCurrency": "USD", "netInterestIncome": "-490000000", "nonInterestIncome": "None", "operatingExpenses": "1019000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4000000", "costofGoodsAndServicesSold": "8561000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1977000000", "sellingGeneralAndAdministrative": "992000000", "netIncomeFromContinuingOperations": "1156000000" }, "balance": { "goodwill": "2583000000", "inventory": "515000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "25208000000", "longTermDebt": "9235000000", "shortTermDebt": "403000000", "treasuryStock": "-973000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "2445000000", "reportedCurrency": "USD", "retainedEarnings": "-399000000", "totalLiabilities": "16847000000", "otherCurrentAssets": "1229000000", "totalCurrentAssets": "3429000000", "currentLongTermDebt": "395000000", "longTermInvestments": "2017000000", "shortTermInvestments": "19000000", "currentNetReceivables": "1279000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21779000000", "currentAccountsPayable": "880000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13499000000", "shortLongTermDebtTotal": "9884000000", "totalShareholderEquity": "8371000000", "capitalLeaseObligations": "254000000", "otherCurrentLiabilities": "1527000000", "totalCurrentLiabilities": "3036000000", "otherNonCurrentLiabilities": "4575000000", "totalNonCurrentLiabilities": "13811000000", "cashAndShortTermInvestments": "406000000", "commonStockSharesOutstanding": "491090468", "intangibleAssetsExcludingGoodwill": "2445000000", "cashAndCashEquivalentsAtCarryingValue": "406000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "624000000", "profitLoss": "None", "dividendPayout": "266000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-59000000", "operatingCashflow": "3337000000", "capitalExpenditures": "1259000000", "changeInReceivables": "-33000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1796000000", "cashflowFromInvestment": "-1572000000", "stockBasedCompensation": "65000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "266000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-31000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2048000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:00.458085+00:00", "is_restated": false, "income_statement": { "revenue": 11502000000, "cost_of_revenue": 8943000000, "gross_profit": 2559000000, "ebit": 1597000000, "ebitda": 3408000000, "pretax_income": 1216000000, "tax_provision": 290000000, "net_income": 928000000, "net_income_to_common": 928000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 300000000, "total_current_assets": 4114000000, "total_assets": 26616000000, "short_term_debt": 1091000000, "long_term_debt": 10102000000, "total_debt": 11193000000, "total_liabilities": 18656000000, "total_equity": 7959000000, "shares_outstanding": 499935490, "goodwill_and_intangibles": 5299000000 }, "cash_flow": { "operating_cash_flow": 2736000000, "capital_expenditure": 609000000, "free_cash_flow": 3345000000, "dividends_paid": 243000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351383, "ticker_id": 4284, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:00.458085+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1597000000", "ebitda": "3408000000", "netIncome": "928000000", "grossProfit": "2559000000", "depreciation": "None", "totalRevenue": "11502000000", "costOfRevenue": "8943000000", "interestIncome": "767000000", "incomeBeforeTax": "1216000000", "interestExpense": "381000000", "operatingIncome": "1659000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "290000000", "reportedCurrency": "USD", "netInterestIncome": "-588000000", "nonInterestIncome": "None", "operatingExpenses": "900000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "57000000", "costofGoodsAndServicesSold": "8943000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1811000000", "sellingGeneralAndAdministrative": "855000000", "netIncomeFromContinuingOperations": "926000000" }, "balance": { "goodwill": "2553000000", "inventory": "469000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "26616000000", "longTermDebt": "10102000000", "shortTermDebt": "1091000000", "treasuryStock": "-973000000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "2746000000", "reportedCurrency": "USD", "retainedEarnings": "-764000000", "totalLiabilities": "18656000000", "otherCurrentAssets": "1980000000", "totalCurrentAssets": "4114000000", "currentLongTermDebt": "1077000000", "longTermInvestments": "1661000000", "shortTermInvestments": "730000000", "currentNetReceivables": "1365000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22502000000", "currentAccountsPayable": "947000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13761000000", "shortLongTermDebtTotal": "11312000000", "totalShareholderEquity": "7959000000", "capitalLeaseObligations": "133000000", "otherCurrentLiabilities": "2335000000", "totalCurrentLiabilities": "4574000000", "otherNonCurrentLiabilities": "792000000", "totalNonCurrentLiabilities": "14082000000", "cashAndShortTermInvestments": "300000000", "commonStockSharesOutstanding": "499935490", "intangibleAssetsExcludingGoodwill": "2746000000", "cashAndCashEquivalentsAtCarryingValue": "300000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "926000000", "profitLoss": "None", "dividendPayout": "243000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-44000000", "operatingCashflow": "2736000000", "capitalExpenditures": "609000000", "changeInReceivables": "88000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1237000000", "cashflowFromInvestment": "-1717000000", "stockBasedCompensation": "47000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "243000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-5690000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-656000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1876000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11502000000, "cost_of_revenue": 8943000000, "gross_profit": 2559000000, "research_and_development": null, "selling_general_admin": 855000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1597000000, "depreciation_amortisation": 1811000000, "ebitda": 3408000000, "interest_expense": 381000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1216000000, "tax_provision": 290000000, "effective_tax_rate": null, "net_income": 928000000, "net_income_continuing_ops": 926000000, "net_income_to_common": 928000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 300000000, "short_term_investments": 730000000, "net_receivables": 1365000000, "inventory": 469000000, "other_current_assets": null, "total_current_assets": 4114000000, "net_ppe": null, "goodwill": 2553000000, "intangible_assets": 2746000000, "goodwill_and_intangibles": 5299000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22502000000, "total_assets": 26616000000, "short_term_debt": 1091000000, "accounts_payable": 947000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4574000000, "long_term_debt": 10102000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14082000000, "total_liabilities": 18656000000, "total_debt": 11193000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -764000000, "total_equity": 7959000000, "shares_outstanding": 499935490, "operating_cash_flow": 2736000000, "stock_based_compensation": 47000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 609000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1717000000, "dividends_paid": 243000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1237000000, "free_cash_flow": 3345000000, "net_change_in_cash": -5690000000 }, "raw_data": { "income": { "ebit": "1597000000", "ebitda": "3408000000", "netIncome": "928000000", "grossProfit": "2559000000", "depreciation": "None", "totalRevenue": "11502000000", "costOfRevenue": "8943000000", "interestIncome": "767000000", "incomeBeforeTax": "1216000000", "interestExpense": "381000000", "operatingIncome": "1659000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "290000000", "reportedCurrency": "USD", "netInterestIncome": "-588000000", "nonInterestIncome": "None", "operatingExpenses": "900000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "57000000", "costofGoodsAndServicesSold": "8943000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1811000000", "sellingGeneralAndAdministrative": "855000000", "netIncomeFromContinuingOperations": "926000000" }, "balance": { "goodwill": "2553000000", "inventory": "469000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "26616000000", "longTermDebt": "10102000000", "shortTermDebt": "1091000000", "treasuryStock": "-973000000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "2746000000", "reportedCurrency": "USD", "retainedEarnings": "-764000000", "totalLiabilities": "18656000000", "otherCurrentAssets": "1980000000", "totalCurrentAssets": "4114000000", "currentLongTermDebt": "1077000000", "longTermInvestments": "1661000000", "shortTermInvestments": "730000000", "currentNetReceivables": "1365000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22502000000", "currentAccountsPayable": "947000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13761000000", "shortLongTermDebtTotal": "11312000000", "totalShareholderEquity": "7959000000", "capitalLeaseObligations": "133000000", "otherCurrentLiabilities": "2335000000", "totalCurrentLiabilities": "4574000000", "otherNonCurrentLiabilities": "792000000", "totalNonCurrentLiabilities": "14082000000", "cashAndShortTermInvestments": "300000000", "commonStockSharesOutstanding": "499935490", "intangibleAssetsExcludingGoodwill": "2746000000", "cashAndCashEquivalentsAtCarryingValue": "300000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "926000000", "profitLoss": "None", "dividendPayout": "243000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-44000000", "operatingCashflow": "2736000000", "capitalExpenditures": "609000000", "changeInReceivables": "88000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1237000000", "cashflowFromInvestment": "-1717000000", "stockBasedCompensation": "47000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "243000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-5690000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-656000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1876000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:00.458085+00:00", "is_restated": false, "income_statement": { "revenue": 9144000000, "cost_of_revenue": 6333000000, "gross_profit": 2811000000, "ebit": 437000000, "ebitda": 1970000000, "pretax_income": -101000000, "tax_provision": -45000000, "net_income": -54000000, "net_income_to_common": -54000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 636000000, "total_current_assets": 3435000000, "total_assets": 26024000000, "short_term_debt": 530000000, "long_term_debt": 10874000000, "total_debt": 11404000000, "total_liabilities": 18157000000, "total_equity": 7867000000, "shares_outstanding": 504954371, "goodwill_and_intangibles": 4557000000 }, "cash_flow": { "operating_cash_flow": 1471000000, "capital_expenditure": 496000000, "free_cash_flow": 1967000000, "dividends_paid": 243000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351388, "ticker_id": 4284, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:00.458085+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "437000000", "ebitda": "1970000000", "netIncome": "-54000000", "grossProfit": "2811000000", "depreciation": "None", "totalRevenue": "9144000000", "costOfRevenue": "6333000000", "interestIncome": "495000000", "incomeBeforeTax": "-101000000", "interestExpense": "525000000", "operatingIncome": "491000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-45000000", "reportedCurrency": "USD", "netInterestIncome": "-522000000", "nonInterestIncome": "None", "operatingExpenses": "2320000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "59000000", "costofGoodsAndServicesSold": "6333000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1533000000", "sellingGeneralAndAdministrative": "880000000", "netIncomeFromContinuingOperations": "-56000000" }, "balance": { "goodwill": "2068000000", "inventory": "412000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "26024000000", "longTermDebt": "10874000000", "shortTermDebt": "530000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "2489000000", "reportedCurrency": "USD", "retainedEarnings": "-1449000000", "totalLiabilities": "18157000000", "otherCurrentAssets": "152000000", "totalCurrentAssets": "3435000000", "currentLongTermDebt": "530000000", "longTermInvestments": "1381000000", "shortTermInvestments": "730000000", "currentNetReceivables": "1087000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22589000000", "currentAccountsPayable": "945000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14421000000", "shortLongTermDebtTotal": "11404000000", "totalShareholderEquity": "7867000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2146000000", "totalCurrentLiabilities": "3625000000", "otherNonCurrentLiabilities": "1161000000", "totalNonCurrentLiabilities": "14532000000", "cashAndShortTermInvestments": "636000000", "commonStockSharesOutstanding": "504954371", "intangibleAssetsExcludingGoodwill": "2489000000", "cashAndCashEquivalentsAtCarryingValue": "636000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-56000000", "profitLoss": "None", "dividendPayout": "243000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "61000000", "operatingCashflow": "1471000000", "capitalExpenditures": "496000000", "changeInReceivables": "-207000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2723000000", "cashflowFromInvestment": "-101000000", "stockBasedCompensation": "73000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "243000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1353000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-763000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1533000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9144000000, "cost_of_revenue": 6333000000, "gross_profit": 2811000000, "research_and_development": null, "selling_general_admin": 880000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 437000000, "depreciation_amortisation": 1533000000, "ebitda": 1970000000, "interest_expense": 525000000, "interest_income": null, "other_non_operating": null, "pretax_income": -101000000, "tax_provision": -45000000, "effective_tax_rate": null, "net_income": -54000000, "net_income_continuing_ops": -56000000, "net_income_to_common": -54000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 636000000, "short_term_investments": 730000000, "net_receivables": 1087000000, "inventory": 412000000, "other_current_assets": null, "total_current_assets": 3435000000, "net_ppe": null, "goodwill": 2068000000, "intangible_assets": 2489000000, "goodwill_and_intangibles": 4557000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22589000000, "total_assets": 26024000000, "short_term_debt": 530000000, "accounts_payable": 945000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3625000000, "long_term_debt": 10874000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14532000000, "total_liabilities": 18157000000, "total_debt": 11404000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1449000000, "total_equity": 7867000000, "shares_outstanding": 504954371, "operating_cash_flow": 1471000000, "stock_based_compensation": 73000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 496000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -101000000, "dividends_paid": 243000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2723000000, "free_cash_flow": 1967000000, "net_change_in_cash": -1353000000 }, "raw_data": { "income": { "ebit": "437000000", "ebitda": "1970000000", "netIncome": "-54000000", "grossProfit": "2811000000", "depreciation": "None", "totalRevenue": "9144000000", "costOfRevenue": "6333000000", "interestIncome": "495000000", "incomeBeforeTax": "-101000000", "interestExpense": "525000000", "operatingIncome": "491000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-45000000", "reportedCurrency": "USD", "netInterestIncome": "-522000000", "nonInterestIncome": "None", "operatingExpenses": "2320000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "59000000", "costofGoodsAndServicesSold": "6333000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1533000000", "sellingGeneralAndAdministrative": "880000000", "netIncomeFromContinuingOperations": "-56000000" }, "balance": { "goodwill": "2068000000", "inventory": "412000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "26024000000", "longTermDebt": "10874000000", "shortTermDebt": "530000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "2489000000", "reportedCurrency": "USD", "retainedEarnings": "-1449000000", "totalLiabilities": "18157000000", "otherCurrentAssets": "152000000", "totalCurrentAssets": "3435000000", "currentLongTermDebt": "530000000", "longTermInvestments": "1381000000", "shortTermInvestments": "730000000", "currentNetReceivables": "1087000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22589000000", "currentAccountsPayable": "945000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14421000000", "shortLongTermDebtTotal": "11404000000", "totalShareholderEquity": "7867000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2146000000", "totalCurrentLiabilities": "3625000000", "otherNonCurrentLiabilities": "1161000000", "totalNonCurrentLiabilities": "14532000000", "cashAndShortTermInvestments": "636000000", "commonStockSharesOutstanding": "504954371", "intangibleAssetsExcludingGoodwill": "2489000000", "cashAndCashEquivalentsAtCarryingValue": "636000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-56000000", "profitLoss": "None", "dividendPayout": "243000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "61000000", "operatingCashflow": "1471000000", "capitalExpenditures": "496000000", "changeInReceivables": "-207000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2723000000", "cashflowFromInvestment": "-101000000", "stockBasedCompensation": "73000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "243000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1353000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-763000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1533000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:00.458085+00:00", "is_restated": false, "income_statement": { "revenue": 4654000000, "cost_of_revenue": 3711000000, "gross_profit": 943000000, "ebit": 527000000, "ebitda": 1245000000, "pretax_income": 1212000000, "tax_provision": 183000000, "net_income": 1029000000, "net_income_to_common": 1029000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 671000000, "total_current_assets": 9016000000, "total_assets": 41308000000, "short_term_debt": 2649000000, "long_term_debt": 17264000000, "total_debt": 19913000000, "total_liabilities": 35698000000, "total_equity": 5597000000, "shares_outstanding": 339800000, "goodwill_and_intangibles": 5173000000 }, "cash_flow": { "operating_cash_flow": 1199000000, "capital_expenditure": 1043000000, "free_cash_flow": 2242000000, "dividends_paid": 98000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351351, "ticker_id": 4284, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:00.458085+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "527000000", "ebitda": "1245000000", "netIncome": "1029000000", "grossProfit": "943000000", "depreciation": "None", "totalRevenue": "4654000000", "costOfRevenue": "3711000000", "interestIncome": "7000000", "incomeBeforeTax": "1212000000", "interestExpense": "279000000", "operatingIncome": "527000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "183000000", "reportedCurrency": "USD", "netInterestIncome": "-272000000", "nonInterestIncome": "None", "operatingExpenses": "416000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3711000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "718000000", "sellingGeneralAndAdministrative": "427000000", "netIncomeFromContinuingOperations": "1029000000" }, "balance": { "goodwill": "2810000000", "inventory": "1030000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "41308000000", "longTermDebt": "17264000000", "shortTermDebt": "2649000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2363000000", "reportedCurrency": "USD", "retainedEarnings": "903000000", "totalLiabilities": "35698000000", "otherCurrentAssets": "5331000000", "totalCurrentAssets": "9016000000", "currentLongTermDebt": "2649000000", "longTermInvestments": "5001000000", "shortTermInvestments": "None", "currentNetReceivables": "1984000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32292000000", "currentAccountsPayable": "1359000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19913000000", "totalShareholderEquity": "5597000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6161000000", "totalCurrentLiabilities": "10059000000", "otherNonCurrentLiabilities": "1872000000", "totalNonCurrentLiabilities": "25639000000", "cashAndShortTermInvestments": "671000000", "commonStockSharesOutstanding": "339800000", "intangibleAssetsExcludingGoodwill": "2363000000", "cashAndCashEquivalentsAtCarryingValue": "671000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "159000000", "profitLoss": "None", "dividendPayout": "98000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1199000000", "capitalExpenditures": "1043000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-706000000", "cashflowFromInvestment": "-638000000", "stockBasedCompensation": "32000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-372000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "718000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4654000000, "cost_of_revenue": 3711000000, "gross_profit": 943000000, "research_and_development": null, "selling_general_admin": 427000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 527000000, "depreciation_amortisation": 718000000, "ebitda": 1245000000, "interest_expense": 279000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1212000000, "tax_provision": 183000000, "effective_tax_rate": null, "net_income": 1029000000, "net_income_continuing_ops": 1029000000, "net_income_to_common": 1029000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 671000000, "short_term_investments": null, "net_receivables": 1984000000, "inventory": 1030000000, "other_current_assets": null, "total_current_assets": 9016000000, "net_ppe": null, "goodwill": 2810000000, "intangible_assets": 2363000000, "goodwill_and_intangibles": 5173000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 32292000000, "total_assets": 41308000000, "short_term_debt": 2649000000, "accounts_payable": 1359000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10059000000, "long_term_debt": 17264000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 25639000000, "total_liabilities": 35698000000, "total_debt": 19913000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 903000000, "total_equity": 5597000000, "shares_outstanding": 339800000, "operating_cash_flow": 1199000000, "stock_based_compensation": 32000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1043000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -638000000, "dividends_paid": 98000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -706000000, "free_cash_flow": 2242000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "527000000", "ebitda": "1245000000", "netIncome": "1029000000", "grossProfit": "943000000", "depreciation": "None", "totalRevenue": "4654000000", "costOfRevenue": "3711000000", "interestIncome": "7000000", "incomeBeforeTax": "1212000000", "interestExpense": "279000000", "operatingIncome": "527000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "183000000", "reportedCurrency": "USD", "netInterestIncome": "-272000000", "nonInterestIncome": "None", "operatingExpenses": "416000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3711000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "718000000", "sellingGeneralAndAdministrative": "427000000", "netIncomeFromContinuingOperations": "1029000000" }, "balance": { "goodwill": "2810000000", "inventory": "1030000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "41308000000", "longTermDebt": "17264000000", "shortTermDebt": "2649000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2363000000", "reportedCurrency": "USD", "retainedEarnings": "903000000", "totalLiabilities": "35698000000", "otherCurrentAssets": "5331000000", "totalCurrentAssets": "9016000000", "currentLongTermDebt": "2649000000", "longTermInvestments": "5001000000", "shortTermInvestments": "None", "currentNetReceivables": "1984000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32292000000", "currentAccountsPayable": "1359000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19913000000", "totalShareholderEquity": "5597000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6161000000", "totalCurrentLiabilities": "10059000000", "otherNonCurrentLiabilities": "1872000000", "totalNonCurrentLiabilities": "25639000000", "cashAndShortTermInvestments": "671000000", "commonStockSharesOutstanding": "339800000", "intangibleAssetsExcludingGoodwill": "2363000000", "cashAndCashEquivalentsAtCarryingValue": "671000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "159000000", "profitLoss": "None", "dividendPayout": "98000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1199000000", "capitalExpenditures": "1043000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-706000000", "cashflowFromInvestment": "-638000000", "stockBasedCompensation": "32000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-372000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "718000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:00.458085+00:00", "is_restated": false, "income_statement": { "revenue": 2338000000, "cost_of_revenue": 3639000000, "gross_profit": -1301000000, "ebit": 579000000, "ebitda": 1304000000, "pretax_income": 308000000, "tax_provision": 75000000, "net_income": 233000000, "net_income_to_common": 233000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 816000000, "total_current_assets": 9179000000, "total_assets": 41550000000, "short_term_debt": 4243000000, "long_term_debt": 15842000000, "total_debt": 20085000000, "total_liabilities": 36440000000, "total_equity": 5110000000, "shares_outstanding": 339800000, "goodwill_and_intangibles": 5245000000 }, "cash_flow": { "operating_cash_flow": 1432000000, "capital_expenditure": 1514000000, "free_cash_flow": 2946000000, "dividends_paid": 152000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351352, "ticker_id": 4284, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:00.458085+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "579000000", "ebitda": "1304000000", "netIncome": "233000000", "grossProfit": "-1301000000", "depreciation": "None", "totalRevenue": "2338000000", "costOfRevenue": "3639000000", "interestIncome": "4000000", "incomeBeforeTax": "308000000", "interestExpense": "271000000", "operatingIncome": "-1748000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "75000000", "reportedCurrency": "USD", "netInterestIncome": "-284000000", "nonInterestIncome": "None", "operatingExpenses": "447000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3639000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "725000000", "sellingGeneralAndAdministrative": "460000000", "netIncomeFromContinuingOperations": "233000000" }, "balance": { "goodwill": "2810000000", "inventory": "1016000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "41550000000", "longTermDebt": "15842000000", "shortTermDebt": "4243000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2435000000", "reportedCurrency": "USD", "retainedEarnings": "-12000000", "totalLiabilities": "36440000000", "otherCurrentAssets": "5024000000", "totalCurrentAssets": "9179000000", "currentLongTermDebt": "4226000000", "longTermInvestments": "5091000000", "shortTermInvestments": "None", "currentNetReceivables": "2323000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32371000000", "currentAccountsPayable": "1644000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18514000000", "shortLongTermDebtTotal": "20395000000", "totalShareholderEquity": "5110000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5927000000", "totalCurrentLiabilities": "11814000000", "otherNonCurrentLiabilities": "1971000000", "totalNonCurrentLiabilities": "24626000000", "cashAndShortTermInvestments": "816000000", "commonStockSharesOutstanding": "339800000", "intangibleAssetsExcludingGoodwill": "2435000000", "cashAndCashEquivalentsAtCarryingValue": "816000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "233000000", "profitLoss": "None", "dividendPayout": "152000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1432000000", "capitalExpenditures": "1514000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "986000000", "cashflowFromInvestment": "-2234000000", "stockBasedCompensation": "-82000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "152000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "776000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "725000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2338000000, "cost_of_revenue": 3639000000, "gross_profit": -1301000000, "research_and_development": null, "selling_general_admin": 460000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 579000000, "depreciation_amortisation": 725000000, "ebitda": 1304000000, "interest_expense": 271000000, "interest_income": null, "other_non_operating": null, "pretax_income": 308000000, "tax_provision": 75000000, "effective_tax_rate": null, "net_income": 233000000, "net_income_continuing_ops": 233000000, "net_income_to_common": 233000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 816000000, "short_term_investments": null, "net_receivables": 2323000000, "inventory": 1016000000, "other_current_assets": null, "total_current_assets": 9179000000, "net_ppe": null, "goodwill": 2810000000, "intangible_assets": 2435000000, "goodwill_and_intangibles": 5245000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 32371000000, "total_assets": 41550000000, "short_term_debt": 4243000000, "accounts_payable": 1644000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11814000000, "long_term_debt": 15842000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 24626000000, "total_liabilities": 36440000000, "total_debt": 20085000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -12000000, "total_equity": 5110000000, "shares_outstanding": 339800000, "operating_cash_flow": 1432000000, "stock_based_compensation": -82000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1514000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2234000000, "dividends_paid": 152000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 986000000, "free_cash_flow": 2946000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "579000000", "ebitda": "1304000000", "netIncome": "233000000", "grossProfit": "-1301000000", "depreciation": "None", "totalRevenue": "2338000000", "costOfRevenue": "3639000000", "interestIncome": "4000000", "incomeBeforeTax": "308000000", "interestExpense": "271000000", "operatingIncome": "-1748000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "75000000", "reportedCurrency": "USD", "netInterestIncome": "-284000000", "nonInterestIncome": "None", "operatingExpenses": "447000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3639000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "725000000", "sellingGeneralAndAdministrative": "460000000", "netIncomeFromContinuingOperations": "233000000" }, "balance": { "goodwill": "2810000000", "inventory": "1016000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "41550000000", "longTermDebt": "15842000000", "shortTermDebt": "4243000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2435000000", "reportedCurrency": "USD", "retainedEarnings": "-12000000", "totalLiabilities": "36440000000", "otherCurrentAssets": "5024000000", "totalCurrentAssets": "9179000000", "currentLongTermDebt": "4226000000", "longTermInvestments": "5091000000", "shortTermInvestments": "None", "currentNetReceivables": "2323000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32371000000", "currentAccountsPayable": "1644000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18514000000", "shortLongTermDebtTotal": "20395000000", "totalShareholderEquity": "5110000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5927000000", "totalCurrentLiabilities": "11814000000", "otherNonCurrentLiabilities": "1971000000", "totalNonCurrentLiabilities": "24626000000", "cashAndShortTermInvestments": "816000000", "commonStockSharesOutstanding": "339800000", "intangibleAssetsExcludingGoodwill": "2435000000", "cashAndCashEquivalentsAtCarryingValue": "816000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "233000000", "profitLoss": "None", "dividendPayout": "152000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1432000000", "capitalExpenditures": "1514000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "986000000", "cashflowFromInvestment": "-2234000000", "stockBasedCompensation": "-82000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "152000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "776000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "725000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:00.458085+00:00", "is_restated": false, "income_statement": { "revenue": 4971000000, "cost_of_revenue": 3485000000, "gross_profit": 1486000000, "ebit": 1142000000, "ebitda": 1867000000, "pretax_income": 856000000, "tax_provision": 204000000, "net_income": 652000000, "net_income_to_common": 652000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 602000000, "total_current_assets": 8381000000, "total_assets": 38020000000, "short_term_debt": 1456000000, "long_term_debt": 15757000000, "total_debt": 17213000000, "total_liabilities": 32797000000, "total_equity": 5210000000, "shares_outstanding": 339800000, "goodwill_and_intangibles": 4907000000 }, "cash_flow": { "operating_cash_flow": 1467000000, "capital_expenditure": 458000000, "free_cash_flow": 1925000000, "dividends_paid": 98000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351354, "ticker_id": 4284, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:00.458085+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1142000000", "ebitda": "1867000000", "netIncome": "652000000", "grossProfit": "1486000000", "depreciation": "None", "totalRevenue": "4971000000", "costOfRevenue": "3485000000", "interestIncome": "4000000", "incomeBeforeTax": "856000000", "interestExpense": "286000000", "operatingIncome": "1042000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "204000000", "reportedCurrency": "USD", "netInterestIncome": "-272000000", "nonInterestIncome": "None", "operatingExpenses": "444000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3485000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "725000000", "sellingGeneralAndAdministrative": "444000000", "netIncomeFromContinuingOperations": "652000000" }, "balance": { "goodwill": "2810000000", "inventory": "970000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "38020000000", "longTermDebt": "15757000000", "shortTermDebt": "1456000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2097000000", "reportedCurrency": "USD", "retainedEarnings": "-107000000", "totalLiabilities": "32797000000", "otherCurrentAssets": "4482000000", "totalCurrentAssets": "8381000000", "currentLongTermDebt": "1456000000", "longTermInvestments": "4995000000", "shortTermInvestments": "None", "currentNetReceivables": "2327000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29639000000", "currentAccountsPayable": "1362000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16322000000", "shortLongTermDebtTotal": "17502000000", "totalShareholderEquity": "5210000000", "capitalLeaseObligations": "289000000", "otherCurrentLiabilities": "5608000000", "totalCurrentLiabilities": "8426000000", "otherNonCurrentLiabilities": "1221000000", "totalNonCurrentLiabilities": "24371000000", "cashAndShortTermInvestments": "602000000", "commonStockSharesOutstanding": "339800000", "intangibleAssetsExcludingGoodwill": "2097000000", "cashAndCashEquivalentsAtCarryingValue": "602000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "652000000", "profitLoss": "None", "dividendPayout": "98000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1467000000", "capitalExpenditures": "458000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-833000000", "cashflowFromInvestment": "-491000000", "stockBasedCompensation": "36000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-187000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "691000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4971000000, "cost_of_revenue": 3485000000, "gross_profit": 1486000000, "research_and_development": null, "selling_general_admin": 444000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1142000000, "depreciation_amortisation": 725000000, "ebitda": 1867000000, "interest_expense": 286000000, "interest_income": null, "other_non_operating": null, "pretax_income": 856000000, "tax_provision": 204000000, "effective_tax_rate": null, "net_income": 652000000, "net_income_continuing_ops": 652000000, "net_income_to_common": 652000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 602000000, "short_term_investments": null, "net_receivables": 2327000000, "inventory": 970000000, "other_current_assets": null, "total_current_assets": 8381000000, "net_ppe": null, "goodwill": 2810000000, "intangible_assets": 2097000000, "goodwill_and_intangibles": 4907000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29639000000, "total_assets": 38020000000, "short_term_debt": 1456000000, "accounts_payable": 1362000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8426000000, "long_term_debt": 15757000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 24371000000, "total_liabilities": 32797000000, "total_debt": 17213000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -107000000, "total_equity": 5210000000, "shares_outstanding": 339800000, "operating_cash_flow": 1467000000, "stock_based_compensation": 36000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 458000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -491000000, "dividends_paid": 98000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -833000000, "free_cash_flow": 1925000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1142000000", "ebitda": "1867000000", "netIncome": "652000000", "grossProfit": "1486000000", "depreciation": "None", "totalRevenue": "4971000000", "costOfRevenue": "3485000000", "interestIncome": "4000000", "incomeBeforeTax": "856000000", "interestExpense": "286000000", "operatingIncome": "1042000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "204000000", "reportedCurrency": "USD", "netInterestIncome": "-272000000", "nonInterestIncome": "None", "operatingExpenses": "444000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3485000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "725000000", "sellingGeneralAndAdministrative": "444000000", "netIncomeFromContinuingOperations": "652000000" }, "balance": { "goodwill": "2810000000", "inventory": "970000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "38020000000", "longTermDebt": "15757000000", "shortTermDebt": "1456000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2097000000", "reportedCurrency": "USD", "retainedEarnings": "-107000000", "totalLiabilities": "32797000000", "otherCurrentAssets": "4482000000", "totalCurrentAssets": "8381000000", "currentLongTermDebt": "1456000000", "longTermInvestments": "4995000000", "shortTermInvestments": "None", "currentNetReceivables": "2327000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29639000000", "currentAccountsPayable": "1362000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16322000000", "shortLongTermDebtTotal": "17502000000", "totalShareholderEquity": "5210000000", "capitalLeaseObligations": "289000000", "otherCurrentLiabilities": "5608000000", "totalCurrentLiabilities": "8426000000", "otherNonCurrentLiabilities": "1221000000", "totalNonCurrentLiabilities": "24371000000", "cashAndShortTermInvestments": "602000000", "commonStockSharesOutstanding": "339800000", "intangibleAssetsExcludingGoodwill": "2097000000", "cashAndCashEquivalentsAtCarryingValue": "602000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "652000000", "profitLoss": "None", "dividendPayout": "98000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1467000000", "capitalExpenditures": "458000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-833000000", "cashflowFromInvestment": "-491000000", "stockBasedCompensation": "36000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-187000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "691000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:00.458085+00:00", "is_restated": false, "income_statement": { "revenue": 4250000000, "cost_of_revenue": 3316000000, "gross_profit": 934000000, "ebit": 324000000, "ebitda": 1118000000, "pretax_income": 403000000, "tax_provision": 76000000, "net_income": 327000000, "net_income_to_common": 327000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 458000000, "total_current_assets": 8484000000, "total_assets": 38146000000, "short_term_debt": 2216000000, "long_term_debt": 15540000000, "total_debt": 17756000000, "total_liabilities": 33310000000, "total_equity": 4823000000, "shares_outstanding": 339401983, "goodwill_and_intangibles": 5062000000 }, "cash_flow": { "operating_cash_flow": 572000000, "capital_expenditure": 690000000, "free_cash_flow": 1262000000, "dividends_paid": 144000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351355, "ticker_id": 4284, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:00.458085+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "324000000", "ebitda": "1118000000", "netIncome": "327000000", "grossProfit": "934000000", "depreciation": "None", "totalRevenue": "4250000000", "costOfRevenue": "3316000000", "interestIncome": "4000000", "incomeBeforeTax": "403000000", "interestExpense": "303000000", "operatingIncome": "515000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "76000000", "reportedCurrency": "USD", "netInterestIncome": "-273000000", "nonInterestIncome": "None", "operatingExpenses": "419000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3316000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "794000000", "sellingGeneralAndAdministrative": "419000000", "netIncomeFromContinuingOperations": "327000000" }, "balance": { "goodwill": "2810000000", "inventory": "965000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "38146000000", "longTermDebt": "15540000000", "shortTermDebt": "2216000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2252000000", "reportedCurrency": "USD", "retainedEarnings": "-642000000", "totalLiabilities": "33310000000", "otherCurrentAssets": "4832000000", "totalCurrentAssets": "8484000000", "currentLongTermDebt": "2216000000", "longTermInvestments": "4752000000", "shortTermInvestments": "None", "currentNetReceivables": "2229000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29662000000", "currentAccountsPayable": "1276000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16250000000", "shortLongTermDebtTotal": "18045000000", "totalShareholderEquity": "4823000000", "capitalLeaseObligations": "289000000", "otherCurrentLiabilities": "5799000000", "totalCurrentLiabilities": "9434000000", "otherNonCurrentLiabilities": "608000000", "totalNonCurrentLiabilities": "23876000000", "cashAndShortTermInvestments": "458000000", "commonStockSharesOutstanding": "339401983", "intangibleAssetsExcludingGoodwill": "2252000000", "cashAndCashEquivalentsAtCarryingValue": "458000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "327000000", "profitLoss": "None", "dividendPayout": "144000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "572000000", "capitalExpenditures": "690000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63000000", "cashflowFromInvestment": "-610000000", "stockBasedCompensation": "25000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "144000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-252000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "762000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4250000000, "cost_of_revenue": 3316000000, "gross_profit": 934000000, "research_and_development": null, "selling_general_admin": 419000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 324000000, "depreciation_amortisation": 794000000, "ebitda": 1118000000, "interest_expense": 303000000, "interest_income": null, "other_non_operating": null, "pretax_income": 403000000, "tax_provision": 76000000, "effective_tax_rate": null, "net_income": 327000000, "net_income_continuing_ops": 327000000, "net_income_to_common": 327000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 458000000, "short_term_investments": null, "net_receivables": 2229000000, "inventory": 965000000, "other_current_assets": null, "total_current_assets": 8484000000, "net_ppe": null, "goodwill": 2810000000, "intangible_assets": 2252000000, "goodwill_and_intangibles": 5062000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29662000000, "total_assets": 38146000000, "short_term_debt": 2216000000, "accounts_payable": 1276000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9434000000, "long_term_debt": 15540000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23876000000, "total_liabilities": 33310000000, "total_debt": 17756000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -642000000, "total_equity": 4823000000, "shares_outstanding": 339401983, "operating_cash_flow": 572000000, "stock_based_compensation": 25000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 690000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -610000000, "dividends_paid": 144000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -63000000, "free_cash_flow": 1262000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "324000000", "ebitda": "1118000000", "netIncome": "327000000", "grossProfit": "934000000", "depreciation": "None", "totalRevenue": "4250000000", "costOfRevenue": "3316000000", "interestIncome": "4000000", "incomeBeforeTax": "403000000", "interestExpense": "303000000", "operatingIncome": "515000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "76000000", "reportedCurrency": "USD", "netInterestIncome": "-273000000", "nonInterestIncome": "None", "operatingExpenses": "419000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3316000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "794000000", "sellingGeneralAndAdministrative": "419000000", "netIncomeFromContinuingOperations": "327000000" }, "balance": { "goodwill": "2810000000", "inventory": "965000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "38146000000", "longTermDebt": "15540000000", "shortTermDebt": "2216000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2252000000", "reportedCurrency": "USD", "retainedEarnings": "-642000000", "totalLiabilities": "33310000000", "otherCurrentAssets": "4832000000", "totalCurrentAssets": "8484000000", "currentLongTermDebt": "2216000000", "longTermInvestments": "4752000000", "shortTermInvestments": "None", "currentNetReceivables": "2229000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29662000000", "currentAccountsPayable": "1276000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16250000000", "shortLongTermDebtTotal": "18045000000", "totalShareholderEquity": "4823000000", "capitalLeaseObligations": "289000000", "otherCurrentLiabilities": "5799000000", "totalCurrentLiabilities": "9434000000", "otherNonCurrentLiabilities": "608000000", "totalNonCurrentLiabilities": "23876000000", "cashAndShortTermInvestments": "458000000", "commonStockSharesOutstanding": "339401983", "intangibleAssetsExcludingGoodwill": "2252000000", "cashAndCashEquivalentsAtCarryingValue": "458000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "327000000", "profitLoss": "None", "dividendPayout": "144000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "572000000", "capitalExpenditures": "690000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63000000", "cashflowFromInvestment": "-610000000", "stockBasedCompensation": "25000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "144000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-252000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "762000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:00.458085+00:00", "is_restated": false, "income_statement": { "revenue": 5171000000, "cost_of_revenue": 3631000000, "gross_profit": 1540000000, "ebit": -173000000, "ebitda": 599000000, "pretax_income": -444000000, "tax_provision": -176000000, "net_income": -268000000, "net_income_to_common": -268000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 561000000, "total_current_assets": 8430000000, "total_assets": 38228000000, "short_term_debt": 1964000000, "long_term_debt": 15423000000, "total_debt": 17387000000, "total_liabilities": 33390000000, "total_equity": 4825000000, "shares_outstanding": 339799989, "goodwill_and_intangibles": 5131000000 }, "cash_flow": { "operating_cash_flow": 599000000, "capital_expenditure": 768000000, "free_cash_flow": 1367000000, "dividends_paid": 104000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351356, "ticker_id": 4284, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:00.458085+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-173000000", "ebitda": "599000000", "netIncome": "-268000000", "grossProfit": "1540000000", "depreciation": "None", "totalRevenue": "5171000000", "costOfRevenue": "3631000000", "interestIncome": "6000000", "incomeBeforeTax": "-444000000", "interestExpense": "271000000", "operatingIncome": "1167000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-176000000", "reportedCurrency": "USD", "netInterestIncome": "-265000000", "nonInterestIncome": "None", "operatingExpenses": "373000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3631000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "772000000", "sellingGeneralAndAdministrative": "391000000", "netIncomeFromContinuingOperations": "-268000000" }, "balance": { "goodwill": "2810000000", "inventory": "960000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "38228000000", "longTermDebt": "15423000000", "shortTermDebt": "1964000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2321000000", "reportedCurrency": "USD", "retainedEarnings": "-835000000", "totalLiabilities": "33390000000", "otherCurrentAssets": "4985000000", "totalCurrentAssets": "8430000000", "currentLongTermDebt": "1964000000", "longTermInvestments": "4476000000", "shortTermInvestments": "None", "currentNetReceivables": "1924000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29798000000", "currentAccountsPayable": "1328000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16208000000", "shortLongTermDebtTotal": "17685000000", "totalShareholderEquity": "4825000000", "capitalLeaseObligations": "298000000", "otherCurrentLiabilities": "6360000000", "totalCurrentLiabilities": "9753000000", "otherNonCurrentLiabilities": "615000000", "totalNonCurrentLiabilities": "23637000000", "cashAndShortTermInvestments": "561000000", "commonStockSharesOutstanding": "339799989", "intangibleAssetsExcludingGoodwill": "2321000000", "cashAndCashEquivalentsAtCarryingValue": "561000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-268000000", "profitLoss": "None", "dividendPayout": "104000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "599000000", "capitalExpenditures": "768000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-164000000", "cashflowFromInvestment": "-1061000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "104000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-337000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "772000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5171000000, "cost_of_revenue": 3631000000, "gross_profit": 1540000000, "research_and_development": null, "selling_general_admin": 391000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -173000000, "depreciation_amortisation": 772000000, "ebitda": 599000000, "interest_expense": 271000000, "interest_income": null, "other_non_operating": null, "pretax_income": -444000000, "tax_provision": -176000000, "effective_tax_rate": null, "net_income": -268000000, "net_income_continuing_ops": -268000000, "net_income_to_common": -268000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 561000000, "short_term_investments": null, "net_receivables": 1924000000, "inventory": 960000000, "other_current_assets": null, "total_current_assets": 8430000000, "net_ppe": null, "goodwill": 2810000000, "intangible_assets": 2321000000, "goodwill_and_intangibles": 5131000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29798000000, "total_assets": 38228000000, "short_term_debt": 1964000000, "accounts_payable": 1328000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9753000000, "long_term_debt": 15423000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23637000000, "total_liabilities": 33390000000, "total_debt": 17387000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -835000000, "total_equity": 4825000000, "shares_outstanding": 339799989, "operating_cash_flow": 599000000, "stock_based_compensation": 21000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 768000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1061000000, "dividends_paid": 104000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -164000000, "free_cash_flow": 1367000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-173000000", "ebitda": "599000000", "netIncome": "-268000000", "grossProfit": "1540000000", "depreciation": "None", "totalRevenue": "5171000000", "costOfRevenue": "3631000000", "interestIncome": "6000000", "incomeBeforeTax": "-444000000", "interestExpense": "271000000", "operatingIncome": "1167000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-176000000", "reportedCurrency": "USD", "netInterestIncome": "-265000000", "nonInterestIncome": "None", "operatingExpenses": "373000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3631000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "772000000", "sellingGeneralAndAdministrative": "391000000", "netIncomeFromContinuingOperations": "-268000000" }, "balance": { "goodwill": "2810000000", "inventory": "960000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "38228000000", "longTermDebt": "15423000000", "shortTermDebt": "1964000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2321000000", "reportedCurrency": "USD", "retainedEarnings": "-835000000", "totalLiabilities": "33390000000", "otherCurrentAssets": "4985000000", "totalCurrentAssets": "8430000000", "currentLongTermDebt": "1964000000", "longTermInvestments": "4476000000", "shortTermInvestments": "None", "currentNetReceivables": "1924000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29798000000", "currentAccountsPayable": "1328000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16208000000", "shortLongTermDebtTotal": "17685000000", "totalShareholderEquity": "4825000000", "capitalLeaseObligations": "298000000", "otherCurrentLiabilities": "6360000000", "totalCurrentLiabilities": "9753000000", "otherNonCurrentLiabilities": "615000000", "totalNonCurrentLiabilities": "23637000000", "cashAndShortTermInvestments": "561000000", "commonStockSharesOutstanding": "339799989", "intangibleAssetsExcludingGoodwill": "2321000000", "cashAndCashEquivalentsAtCarryingValue": "561000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-268000000", "profitLoss": "None", "dividendPayout": "104000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "599000000", "capitalExpenditures": "768000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-164000000", "cashflowFromInvestment": "-1061000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "104000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-337000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "772000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:00.458085+00:00", "is_restated": false, "income_statement": { "revenue": 7362000000, "cost_of_revenue": 3140000000, "gross_profit": 4222000000, "ebit": 822000000, "ebitda": 1562000000, "pretax_income": 451000000, "tax_provision": -39000000, "net_income": 441000000, "net_income_to_common": 441000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1188000000, "total_current_assets": 8119000000, "total_assets": 37770000000, "short_term_debt": 1630000000, "long_term_debt": 15418000000, "total_debt": 17048000000, "total_liabilities": 32187000000, "total_equity": 5570000000, "shares_outstanding": 339754307, "goodwill_and_intangibles": 5020000000 }, "cash_flow": { "operating_cash_flow": 1353000000, "capital_expenditure": 430000000, "free_cash_flow": 1783000000, "dividends_paid": 150000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351357, "ticker_id": 4284, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:00.458085+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "822000000", "ebitda": "1562000000", "netIncome": "441000000", "grossProfit": "4222000000", "depreciation": "None", "totalRevenue": "7362000000", "costOfRevenue": "3140000000", "interestIncome": "15000000", "incomeBeforeTax": "451000000", "interestExpense": "371000000", "operatingIncome": "3811000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-39000000", "reportedCurrency": "USD", "netInterestIncome": "-221000000", "nonInterestIncome": "None", "operatingExpenses": "411000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3140000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "740000000", "sellingGeneralAndAdministrative": "464000000", "netIncomeFromContinuingOperations": "490000000" }, "balance": { "goodwill": "2807000000", "inventory": "970000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "37770000000", "longTermDebt": "15418000000", "shortTermDebt": "1630000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2213000000", "reportedCurrency": "USD", "retainedEarnings": "-454000000", "totalLiabilities": "32187000000", "otherCurrentAssets": "3971000000", "totalCurrentAssets": "8119000000", "currentLongTermDebt": "1630000000", "longTermInvestments": "4512000000", "shortTermInvestments": "None", "currentNetReceivables": "1990000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29651000000", "currentAccountsPayable": "1510000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16739000000", "shortLongTermDebtTotal": "17364000000", "totalShareholderEquity": "5570000000", "capitalLeaseObligations": "316000000", "otherCurrentLiabilities": "5083000000", "totalCurrentLiabilities": "8432000000", "otherNonCurrentLiabilities": "599000000", "totalNonCurrentLiabilities": "23755000000", "cashAndShortTermInvestments": "1188000000", "commonStockSharesOutstanding": "339754307", "intangibleAssetsExcludingGoodwill": "2213000000", "cashAndCashEquivalentsAtCarryingValue": "1188000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "490000000", "profitLoss": "None", "dividendPayout": "150000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1353000000", "capitalExpenditures": "430000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-754000000", "cashflowFromInvestment": "-317000000", "stockBasedCompensation": "24000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "150000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-245000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "740000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7362000000, "cost_of_revenue": 3140000000, "gross_profit": 4222000000, "research_and_development": null, "selling_general_admin": 464000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 822000000, "depreciation_amortisation": 740000000, "ebitda": 1562000000, "interest_expense": 371000000, "interest_income": null, "other_non_operating": null, "pretax_income": 451000000, "tax_provision": -39000000, "effective_tax_rate": null, "net_income": 441000000, "net_income_continuing_ops": 490000000, "net_income_to_common": 441000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1188000000, "short_term_investments": null, "net_receivables": 1990000000, "inventory": 970000000, "other_current_assets": null, "total_current_assets": 8119000000, "net_ppe": null, "goodwill": 2807000000, "intangible_assets": 2213000000, "goodwill_and_intangibles": 5020000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29651000000, "total_assets": 37770000000, "short_term_debt": 1630000000, "accounts_payable": 1510000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8432000000, "long_term_debt": 15418000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23755000000, "total_liabilities": 32187000000, "total_debt": 17048000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -454000000, "total_equity": 5570000000, "shares_outstanding": 339754307, "operating_cash_flow": 1353000000, "stock_based_compensation": 24000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 430000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -317000000, "dividends_paid": 150000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -754000000, "free_cash_flow": 1783000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "822000000", "ebitda": "1562000000", "netIncome": "441000000", "grossProfit": "4222000000", "depreciation": "None", "totalRevenue": "7362000000", "costOfRevenue": "3140000000", "interestIncome": "15000000", "incomeBeforeTax": "451000000", "interestExpense": "371000000", "operatingIncome": "3811000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-39000000", "reportedCurrency": "USD", "netInterestIncome": "-221000000", "nonInterestIncome": "None", "operatingExpenses": "411000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3140000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "740000000", "sellingGeneralAndAdministrative": "464000000", "netIncomeFromContinuingOperations": "490000000" }, "balance": { "goodwill": "2807000000", "inventory": "970000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "37770000000", "longTermDebt": "15418000000", "shortTermDebt": "1630000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2213000000", "reportedCurrency": "USD", "retainedEarnings": "-454000000", "totalLiabilities": "32187000000", "otherCurrentAssets": "3971000000", "totalCurrentAssets": "8119000000", "currentLongTermDebt": "1630000000", "longTermInvestments": "4512000000", "shortTermInvestments": "None", "currentNetReceivables": "1990000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29651000000", "currentAccountsPayable": "1510000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16739000000", "shortLongTermDebtTotal": "17364000000", "totalShareholderEquity": "5570000000", "capitalLeaseObligations": "316000000", "otherCurrentLiabilities": "5083000000", "totalCurrentLiabilities": "8432000000", "otherNonCurrentLiabilities": "599000000", "totalNonCurrentLiabilities": "23755000000", "cashAndShortTermInvestments": "1188000000", "commonStockSharesOutstanding": "339754307", "intangibleAssetsExcludingGoodwill": "2213000000", "cashAndCashEquivalentsAtCarryingValue": "1188000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "490000000", "profitLoss": "None", "dividendPayout": "150000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1353000000", "capitalExpenditures": "430000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-754000000", "cashflowFromInvestment": "-317000000", "stockBasedCompensation": "24000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "150000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-245000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "740000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:00.458085+00:00", "is_restated": false, "income_statement": { "revenue": 5534000000, "cost_of_revenue": 3161000000, "gross_profit": 2373000000, "ebit": 2640000000, "ebitda": 3354000000, "pretax_income": 2392000000, "tax_provision": 555000000, "net_income": 1888000000, "net_income_to_common": 1888000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 905000000, "total_current_assets": 8531000000, "total_assets": 37878000000, "short_term_debt": 1548000000, "long_term_debt": 13945000000, "total_debt": 15493000000, "total_liabilities": 29225000000, "total_equity": 5441000000, "shares_outstanding": 350203692, "goodwill_and_intangibles": 4959000000 }, "cash_flow": { "operating_cash_flow": 1702000000, "capital_expenditure": 685000000, "free_cash_flow": 2387000000, "dividends_paid": 103000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351359, "ticker_id": 4284, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:00.458085+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2640000000", "ebitda": "3354000000", "netIncome": "1888000000", "grossProfit": "2373000000", "depreciation": "None", "totalRevenue": "5534000000", "costOfRevenue": "3161000000", "interestIncome": "9000000", "incomeBeforeTax": "2392000000", "interestExpense": "248000000", "operatingIncome": "1987000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "555000000", "reportedCurrency": "USD", "netInterestIncome": "-239000000", "nonInterestIncome": "None", "operatingExpenses": "386000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3161000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "714000000", "sellingGeneralAndAdministrative": "411000000", "netIncomeFromContinuingOperations": "1837000000" }, "balance": { "goodwill": "2802000000", "inventory": "949000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "37878000000", "longTermDebt": "13945000000", "shortTermDebt": "1548000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2157000000", "reportedCurrency": "USD", "retainedEarnings": "-759000000", "totalLiabilities": "29225000000", "otherCurrentAssets": "4478000000", "totalCurrentAssets": "8531000000", "currentLongTermDebt": "1535000000", "longTermInvestments": "4520000000", "shortTermInvestments": "None", "currentNetReceivables": "2199000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29347000000", "currentAccountsPayable": "1291000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "17099000000", "shortLongTermDebtTotal": "15812000000", "totalShareholderEquity": "5441000000", "capitalLeaseObligations": "332000000", "otherCurrentLiabilities": "4622000000", "totalCurrentLiabilities": "7660000000", "otherNonCurrentLiabilities": "623000000", "totalNonCurrentLiabilities": "21565000000", "cashAndShortTermInvestments": "905000000", "commonStockSharesOutstanding": "350203692", "intangibleAssetsExcludingGoodwill": "2157000000", "cashAndCashEquivalentsAtCarryingValue": "905000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1837000000", "profitLoss": "None", "dividendPayout": "103000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1702000000", "capitalExpenditures": "685000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1661000000", "cashflowFromInvestment": "-762000000", "stockBasedCompensation": "23000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "103000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-399000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "714000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5534000000, "cost_of_revenue": 3161000000, "gross_profit": 2373000000, "research_and_development": null, "selling_general_admin": 411000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2640000000, "depreciation_amortisation": 714000000, "ebitda": 3354000000, "interest_expense": 248000000, "interest_income": null, "other_non_operating": null, "pretax_income": 2392000000, "tax_provision": 555000000, "effective_tax_rate": null, "net_income": 1888000000, "net_income_continuing_ops": 1837000000, "net_income_to_common": 1888000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 905000000, "short_term_investments": null, "net_receivables": 2199000000, "inventory": 949000000, "other_current_assets": null, "total_current_assets": 8531000000, "net_ppe": null, "goodwill": 2802000000, "intangible_assets": 2157000000, "goodwill_and_intangibles": 4959000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29347000000, "total_assets": 37878000000, "short_term_debt": 1548000000, "accounts_payable": 1291000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7660000000, "long_term_debt": 13945000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21565000000, "total_liabilities": 29225000000, "total_debt": 15493000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -759000000, "total_equity": 5441000000, "shares_outstanding": 350203692, "operating_cash_flow": 1702000000, "stock_based_compensation": 23000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 685000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -762000000, "dividends_paid": 103000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1661000000, "free_cash_flow": 2387000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2640000000", "ebitda": "3354000000", "netIncome": "1888000000", "grossProfit": "2373000000", "depreciation": "None", "totalRevenue": "5534000000", "costOfRevenue": "3161000000", "interestIncome": "9000000", "incomeBeforeTax": "2392000000", "interestExpense": "248000000", "operatingIncome": "1987000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "555000000", "reportedCurrency": "USD", "netInterestIncome": "-239000000", "nonInterestIncome": "None", "operatingExpenses": "386000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3161000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "714000000", "sellingGeneralAndAdministrative": "411000000", "netIncomeFromContinuingOperations": "1837000000" }, "balance": { "goodwill": "2802000000", "inventory": "949000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "37878000000", "longTermDebt": "13945000000", "shortTermDebt": "1548000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2157000000", "reportedCurrency": "USD", "retainedEarnings": "-759000000", "totalLiabilities": "29225000000", "otherCurrentAssets": "4478000000", "totalCurrentAssets": "8531000000", "currentLongTermDebt": "1535000000", "longTermInvestments": "4520000000", "shortTermInvestments": "None", "currentNetReceivables": "2199000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29347000000", "currentAccountsPayable": "1291000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "17099000000", "shortLongTermDebtTotal": "15812000000", "totalShareholderEquity": "5441000000", "capitalLeaseObligations": "332000000", "otherCurrentLiabilities": "4622000000", "totalCurrentLiabilities": "7660000000", "otherNonCurrentLiabilities": "623000000", "totalNonCurrentLiabilities": "21565000000", "cashAndShortTermInvestments": "905000000", "commonStockSharesOutstanding": "350203692", "intangibleAssetsExcludingGoodwill": "2157000000", "cashAndCashEquivalentsAtCarryingValue": "905000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1837000000", "profitLoss": "None", "dividendPayout": "103000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1702000000", "capitalExpenditures": "685000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1661000000", "cashflowFromInvestment": "-762000000", "stockBasedCompensation": "23000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "103000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-399000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "714000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:00.458085+00:00", "is_restated": false, "income_statement": { "revenue": 3688000000, "cost_of_revenue": 2721000000, "gross_profit": 967000000, "ebit": 878000000, "ebitda": 1501000000, "pretax_income": 626000000, "tax_provision": 159000000, "net_income": 365000000, "net_income_to_common": 365000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1624000000, "total_current_assets": 9826000000, "total_assets": 39125000000, "short_term_debt": 2700000000, "long_term_debt": 13947000000, "total_debt": 16647000000, "total_liabilities": 31818000000, "total_equity": 5593000000, "shares_outstanding": 354327393, "goodwill_and_intangibles": 5185000000 }, "cash_flow": { "operating_cash_flow": 1196000000, "capital_expenditure": 498000000, "free_cash_flow": 1694000000, "dividends_paid": 148000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351360, "ticker_id": 4284, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:00.458085+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "878000000", "ebitda": "1501000000", "netIncome": "365000000", "grossProfit": "967000000", "depreciation": "None", "totalRevenue": "3688000000", "costOfRevenue": "2721000000", "interestIncome": "18000000", "incomeBeforeTax": "626000000", "interestExpense": "252000000", "operatingIncome": "617000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "159000000", "reportedCurrency": "USD", "netInterestIncome": "-234000000", "nonInterestIncome": "None", "operatingExpenses": "350000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2721000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "623000000", "sellingGeneralAndAdministrative": "375000000", "netIncomeFromContinuingOperations": "467000000" }, "balance": { "goodwill": "2922000000", "inventory": "964000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "39125000000", "longTermDebt": "13947000000", "shortTermDebt": "2700000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2263000000", "reportedCurrency": "USD", "retainedEarnings": "-2533000000", "totalLiabilities": "31818000000", "otherCurrentAssets": "5128000000", "totalCurrentAssets": "9826000000", "currentLongTermDebt": "2689000000", "longTermInvestments": "4310000000", "shortTermInvestments": "2258000000", "currentNetReceivables": "2110000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29299000000", "currentAccountsPayable": "1317000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16938000000", "totalShareholderEquity": "5593000000", "capitalLeaseObligations": "302000000", "otherCurrentLiabilities": "5858000000", "totalCurrentLiabilities": "10057000000", "otherNonCurrentLiabilities": "617000000", "totalNonCurrentLiabilities": "21761000000", "cashAndShortTermInvestments": "1624000000", "commonStockSharesOutstanding": "354327393", "intangibleAssetsExcludingGoodwill": "2263000000", "cashAndCashEquivalentsAtCarryingValue": "1624000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "467000000", "profitLoss": "None", "dividendPayout": "148000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1196000000", "capitalExpenditures": "498000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18000000", "cashflowFromInvestment": "-669000000", "stockBasedCompensation": "32000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "148000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-331000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "622000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3688000000, "cost_of_revenue": 2721000000, "gross_profit": 967000000, "research_and_development": null, "selling_general_admin": 375000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 878000000, "depreciation_amortisation": 623000000, "ebitda": 1501000000, "interest_expense": 252000000, "interest_income": null, "other_non_operating": null, "pretax_income": 626000000, "tax_provision": 159000000, "effective_tax_rate": null, "net_income": 365000000, "net_income_continuing_ops": 467000000, "net_income_to_common": 365000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1624000000, "short_term_investments": 2258000000, "net_receivables": 2110000000, "inventory": 964000000, "other_current_assets": null, "total_current_assets": 9826000000, "net_ppe": null, "goodwill": 2922000000, "intangible_assets": 2263000000, "goodwill_and_intangibles": 5185000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29299000000, "total_assets": 39125000000, "short_term_debt": 2700000000, "accounts_payable": 1317000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10057000000, "long_term_debt": 13947000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21761000000, "total_liabilities": 31818000000, "total_debt": 16647000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2533000000, "total_equity": 5593000000, "shares_outstanding": 354327393, "operating_cash_flow": 1196000000, "stock_based_compensation": 32000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 498000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -669000000, "dividends_paid": 148000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18000000, "free_cash_flow": 1694000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "878000000", "ebitda": "1501000000", "netIncome": "365000000", "grossProfit": "967000000", "depreciation": "None", "totalRevenue": "3688000000", "costOfRevenue": "2721000000", "interestIncome": "18000000", "incomeBeforeTax": "626000000", "interestExpense": "252000000", "operatingIncome": "617000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "159000000", "reportedCurrency": "USD", "netInterestIncome": "-234000000", "nonInterestIncome": "None", "operatingExpenses": "350000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2721000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "623000000", "sellingGeneralAndAdministrative": "375000000", "netIncomeFromContinuingOperations": "467000000" }, "balance": { "goodwill": "2922000000", "inventory": "964000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "39125000000", "longTermDebt": "13947000000", "shortTermDebt": "2700000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2263000000", "reportedCurrency": "USD", "retainedEarnings": "-2533000000", "totalLiabilities": "31818000000", "otherCurrentAssets": "5128000000", "totalCurrentAssets": "9826000000", "currentLongTermDebt": "2689000000", "longTermInvestments": "4310000000", "shortTermInvestments": "2258000000", "currentNetReceivables": "2110000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29299000000", "currentAccountsPayable": "1317000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16938000000", "totalShareholderEquity": "5593000000", "capitalLeaseObligations": "302000000", "otherCurrentLiabilities": "5858000000", "totalCurrentLiabilities": "10057000000", "otherNonCurrentLiabilities": "617000000", "totalNonCurrentLiabilities": "21761000000", "cashAndShortTermInvestments": "1624000000", "commonStockSharesOutstanding": "354327393", "intangibleAssetsExcludingGoodwill": "2263000000", "cashAndCashEquivalentsAtCarryingValue": "1624000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "467000000", "profitLoss": "None", "dividendPayout": "148000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1196000000", "capitalExpenditures": "498000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18000000", "cashflowFromInvestment": "-669000000", "stockBasedCompensation": "32000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "148000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-331000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "622000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:00.458085+00:00", "is_restated": false, "income_statement": { "revenue": 2793000000, "cost_of_revenue": 2662000000, "gross_profit": 131000000, "ebit": 217000000, "ebitda": 772000000, "pretax_income": -2000000, "tax_provision": -20000000, "net_income": -35000000, "net_income_to_common": -35000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1070000000, "total_current_assets": 9433000000, "total_assets": 38178000000, "short_term_debt": 1440000000, "long_term_debt": 14693000000, "total_debt": 16133000000, "total_liabilities": 30894000000, "total_equity": 5656000000, "shares_outstanding": 348966197, "goodwill_and_intangibles": 5155000000 }, "cash_flow": { "operating_cash_flow": 312000000, "capital_expenditure": 596000000, "free_cash_flow": 908000000, "dividends_paid": 77000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351361, "ticker_id": 4284, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:00.458085+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "217000000", "ebitda": "772000000", "netIncome": "-35000000", "grossProfit": "131000000", "depreciation": "None", "totalRevenue": "2793000000", "costOfRevenue": "2662000000", "interestIncome": "23000000", "incomeBeforeTax": "-2000000", "interestExpense": "219000000", "operatingIncome": "-187000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-20000000", "reportedCurrency": "USD", "netInterestIncome": "-200000000", "nonInterestIncome": "None", "operatingExpenses": "318000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2662000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "555000000", "sellingGeneralAndAdministrative": "351000000", "netIncomeFromContinuingOperations": "18000000" }, "balance": { "goodwill": "2877000000", "inventory": "976000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "38178000000", "longTermDebt": "14693000000", "shortTermDebt": "1440000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2278000000", "reportedCurrency": "USD", "retainedEarnings": "-2762000000", "totalLiabilities": "30894000000", "otherCurrentAssets": "5657000000", "totalCurrentAssets": "9433000000", "currentLongTermDebt": "1429000000", "longTermInvestments": "4219000000", "shortTermInvestments": "59000000", "currentNetReceivables": "1730000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28745000000", "currentAccountsPayable": "1100000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16420000000", "totalShareholderEquity": "5656000000", "capitalLeaseObligations": "298000000", "otherCurrentLiabilities": "6117000000", "totalCurrentLiabilities": "8775000000", "otherNonCurrentLiabilities": "668000000", "totalNonCurrentLiabilities": "22119000000", "cashAndShortTermInvestments": "1070000000", "commonStockSharesOutstanding": "348966197", "intangibleAssetsExcludingGoodwill": "2278000000", "cashAndCashEquivalentsAtCarryingValue": "1070000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18000000", "profitLoss": "None", "dividendPayout": "77000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "312000000", "capitalExpenditures": "596000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "793000000", "cashflowFromInvestment": "-3528000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-291000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "555000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2793000000, "cost_of_revenue": 2662000000, "gross_profit": 131000000, "research_and_development": null, "selling_general_admin": 351000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 217000000, "depreciation_amortisation": 555000000, "ebitda": 772000000, "interest_expense": 219000000, "interest_income": null, "other_non_operating": null, "pretax_income": -2000000, "tax_provision": -20000000, "effective_tax_rate": null, "net_income": -35000000, "net_income_continuing_ops": 18000000, "net_income_to_common": -35000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1070000000, "short_term_investments": 59000000, "net_receivables": 1730000000, "inventory": 976000000, "other_current_assets": null, "total_current_assets": 9433000000, "net_ppe": null, "goodwill": 2877000000, "intangible_assets": 2278000000, "goodwill_and_intangibles": 5155000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 28745000000, "total_assets": 38178000000, "short_term_debt": 1440000000, "accounts_payable": 1100000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8775000000, "long_term_debt": 14693000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22119000000, "total_liabilities": 30894000000, "total_debt": 16133000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2762000000, "total_equity": 5656000000, "shares_outstanding": 348966197, "operating_cash_flow": 312000000, "stock_based_compensation": 21000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 596000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3528000000, "dividends_paid": 77000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 793000000, "free_cash_flow": 908000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "217000000", "ebitda": "772000000", "netIncome": "-35000000", "grossProfit": "131000000", "depreciation": "None", "totalRevenue": "2793000000", "costOfRevenue": "2662000000", "interestIncome": "23000000", "incomeBeforeTax": "-2000000", "interestExpense": "219000000", "operatingIncome": "-187000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-20000000", "reportedCurrency": "USD", "netInterestIncome": "-200000000", "nonInterestIncome": "None", "operatingExpenses": "318000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2662000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "555000000", "sellingGeneralAndAdministrative": "351000000", "netIncomeFromContinuingOperations": "18000000" }, "balance": { "goodwill": "2877000000", "inventory": "976000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "38178000000", "longTermDebt": "14693000000", "shortTermDebt": "1440000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2278000000", "reportedCurrency": "USD", "retainedEarnings": "-2762000000", "totalLiabilities": "30894000000", "otherCurrentAssets": "5657000000", "totalCurrentAssets": "9433000000", "currentLongTermDebt": "1429000000", "longTermInvestments": "4219000000", "shortTermInvestments": "59000000", "currentNetReceivables": "1730000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28745000000", "currentAccountsPayable": "1100000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16420000000", "totalShareholderEquity": "5656000000", "capitalLeaseObligations": "298000000", "otherCurrentLiabilities": "6117000000", "totalCurrentLiabilities": "8775000000", "otherNonCurrentLiabilities": "668000000", "totalNonCurrentLiabilities": "22119000000", "cashAndShortTermInvestments": "1070000000", "commonStockSharesOutstanding": "348966197", "intangibleAssetsExcludingGoodwill": "2278000000", "cashAndCashEquivalentsAtCarryingValue": "1070000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18000000", "profitLoss": "None", "dividendPayout": "77000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "312000000", "capitalExpenditures": "596000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "793000000", "cashflowFromInvestment": "-3528000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-291000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "555000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:00.458085+00:00", "is_restated": false, "income_statement": { "revenue": 3392000000, "cost_of_revenue": 2512000000, "gross_profit": 880000000, "ebit": 88000000, "ebitda": 513000000, "pretax_income": -146000000, "tax_provision": 38000000, "net_income": -184000000, "net_income_to_common": -184000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3485000000, "total_current_assets": 11637000000, "total_assets": 32966000000, "short_term_debt": 2293000000, "long_term_debt": 12116000000, "total_debt": 14409000000, "total_liabilities": 27644000000, "total_equity": 5307000000, "shares_outstanding": 351457016, "goodwill_and_intangibles": 4447000000 }, "cash_flow": { "operating_cash_flow": 881000000, "capital_expenditure": 414000000, "free_cash_flow": 1295000000, "dividends_paid": 160000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351362, "ticker_id": 4284, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:00.458085+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "88000000", "ebitda": "513000000", "netIncome": "-184000000", "grossProfit": "880000000", "depreciation": "None", "totalRevenue": "3392000000", "costOfRevenue": "2512000000", "interestIncome": "44000000", "incomeBeforeTax": "-146000000", "interestExpense": "234000000", "operatingIncome": "536000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "38000000", "reportedCurrency": "USD", "netInterestIncome": "-148000000", "nonInterestIncome": "None", "operatingExpenses": "344000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2512000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "425000000", "sellingGeneralAndAdministrative": "355000000", "netIncomeFromContinuingOperations": "-184000000" }, "balance": { "goodwill": "2583000000", "inventory": "740000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "32966000000", "longTermDebt": "12116000000", "shortTermDebt": "2293000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1864000000", "reportedCurrency": "USD", "retainedEarnings": "-2613000000", "totalLiabilities": "27644000000", "otherCurrentAssets": "5732000000", "totalCurrentAssets": "11637000000", "currentLongTermDebt": "2286000000", "longTermInvestments": "2035000000", "shortTermInvestments": "53000000", "currentNetReceivables": "1680000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21329000000", "currentAccountsPayable": "1147000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14684000000", "totalShareholderEquity": "5307000000", "capitalLeaseObligations": "282000000", "otherCurrentLiabilities": "6180000000", "totalCurrentLiabilities": "9823000000", "otherNonCurrentLiabilities": "613000000", "totalNonCurrentLiabilities": "17821000000", "cashAndShortTermInvestments": "3485000000", "commonStockSharesOutstanding": "351457016", "intangibleAssetsExcludingGoodwill": "1864000000", "cashAndCashEquivalentsAtCarryingValue": "3485000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-184000000", "profitLoss": "None", "dividendPayout": "160000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-174000000", "operatingCashflow": "881000000", "capitalExpenditures": "414000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "196000000", "cashflowFromInvestment": "-763000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "160000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-379000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "514000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3392000000, "cost_of_revenue": 2512000000, "gross_profit": 880000000, "research_and_development": null, "selling_general_admin": 355000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 88000000, "depreciation_amortisation": 425000000, "ebitda": 513000000, "interest_expense": 234000000, "interest_income": null, "other_non_operating": null, "pretax_income": -146000000, "tax_provision": 38000000, "effective_tax_rate": null, "net_income": -184000000, "net_income_continuing_ops": -184000000, "net_income_to_common": -184000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3485000000, "short_term_investments": 53000000, "net_receivables": 1680000000, "inventory": 740000000, "other_current_assets": null, "total_current_assets": 11637000000, "net_ppe": null, "goodwill": 2583000000, "intangible_assets": 1864000000, "goodwill_and_intangibles": 4447000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21329000000, "total_assets": 32966000000, "short_term_debt": 2293000000, "accounts_payable": 1147000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9823000000, "long_term_debt": 12116000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17821000000, "total_liabilities": 27644000000, "total_debt": 14409000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2613000000, "total_equity": 5307000000, "shares_outstanding": 351457016, "operating_cash_flow": 881000000, "stock_based_compensation": 14000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 414000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -763000000, "dividends_paid": 160000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 196000000, "free_cash_flow": 1295000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "88000000", "ebitda": "513000000", "netIncome": "-184000000", "grossProfit": "880000000", "depreciation": "None", "totalRevenue": "3392000000", "costOfRevenue": "2512000000", "interestIncome": "44000000", "incomeBeforeTax": "-146000000", "interestExpense": "234000000", "operatingIncome": "536000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "38000000", "reportedCurrency": "USD", "netInterestIncome": "-148000000", "nonInterestIncome": "None", "operatingExpenses": "344000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2512000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "425000000", "sellingGeneralAndAdministrative": "355000000", "netIncomeFromContinuingOperations": "-184000000" }, "balance": { "goodwill": "2583000000", "inventory": "740000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "32966000000", "longTermDebt": "12116000000", "shortTermDebt": "2293000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1864000000", "reportedCurrency": "USD", "retainedEarnings": "-2613000000", "totalLiabilities": "27644000000", "otherCurrentAssets": "5732000000", "totalCurrentAssets": "11637000000", "currentLongTermDebt": "2286000000", "longTermInvestments": "2035000000", "shortTermInvestments": "53000000", "currentNetReceivables": "1680000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21329000000", "currentAccountsPayable": "1147000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14684000000", "totalShareholderEquity": "5307000000", "capitalLeaseObligations": "282000000", "otherCurrentLiabilities": "6180000000", "totalCurrentLiabilities": "9823000000", "otherNonCurrentLiabilities": "613000000", "totalNonCurrentLiabilities": "17821000000", "cashAndShortTermInvestments": "3485000000", "commonStockSharesOutstanding": "351457016", "intangibleAssetsExcludingGoodwill": "1864000000", "cashAndCashEquivalentsAtCarryingValue": "3485000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-184000000", "profitLoss": "None", "dividendPayout": "160000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-174000000", "operatingCashflow": "881000000", "capitalExpenditures": "414000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "196000000", "cashflowFromInvestment": "-763000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "160000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-379000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "514000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:00.458085+00:00", "is_restated": false, "income_statement": { "revenue": 5204000000, "cost_of_revenue": 2943000000, "gross_profit": 2261000000, "ebit": 857000000, "ebitda": 1356000000, "pretax_income": 671000000, "tax_provision": 169000000, "net_income": 502000000, "net_income_to_common": 502000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3170000000, "total_current_assets": 10699000000, "total_assets": 31945000000, "short_term_debt": 1943000000, "long_term_debt": 11758000000, "total_debt": 13701000000, "total_liabilities": 26424000000, "total_equity": 5506000000, "shares_outstanding": 372149099, "goodwill_and_intangibles": 4466000000 }, "cash_flow": { "operating_cash_flow": 1560000000, "capital_expenditure": 336000000, "free_cash_flow": 1896000000, "dividends_paid": 75000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351364, "ticker_id": 4284, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:00.458085+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "857000000", "ebitda": "1356000000", "netIncome": "502000000", "grossProfit": "2261000000", "depreciation": "None", "totalRevenue": "5204000000", "costOfRevenue": "2943000000", "interestIncome": "102000000", "incomeBeforeTax": "671000000", "interestExpense": "186000000", "operatingIncome": "1926000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "169000000", "reportedCurrency": "USD", "netInterestIncome": "-143000000", "nonInterestIncome": "None", "operatingExpenses": "335000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2943000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "499000000", "sellingGeneralAndAdministrative": "357000000", "netIncomeFromContinuingOperations": "502000000" }, "balance": { "goodwill": "2583000000", "inventory": "685000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "31945000000", "longTermDebt": "11758000000", "shortTermDebt": "1943000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1883000000", "reportedCurrency": "USD", "retainedEarnings": "-2306000000", "totalLiabilities": "26424000000", "otherCurrentAssets": "4815000000", "totalCurrentAssets": "10699000000", "currentLongTermDebt": "1935000000", "longTermInvestments": "1857000000", "shortTermInvestments": "89000000", "currentNetReceivables": "2029000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21246000000", "currentAccountsPayable": "1124000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12047000000", "shortLongTermDebtTotal": "13979000000", "totalShareholderEquity": "5506000000", "capitalLeaseObligations": "286000000", "otherCurrentLiabilities": "5520000000", "totalCurrentLiabilities": "8748000000", "otherNonCurrentLiabilities": "1250000000", "totalNonCurrentLiabilities": "17676000000", "cashAndShortTermInvestments": "3170000000", "commonStockSharesOutstanding": "372149099", "intangibleAssetsExcludingGoodwill": "1883000000", "cashAndCashEquivalentsAtCarryingValue": "3170000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "502000000", "profitLoss": "None", "dividendPayout": "75000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1560000000", "capitalExpenditures": "336000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1382000000", "cashflowFromInvestment": "-415000000", "stockBasedCompensation": "20000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-314000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "501000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5204000000, "cost_of_revenue": 2943000000, "gross_profit": 2261000000, "research_and_development": null, "selling_general_admin": 357000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 857000000, "depreciation_amortisation": 499000000, "ebitda": 1356000000, "interest_expense": 186000000, "interest_income": null, "other_non_operating": null, "pretax_income": 671000000, "tax_provision": 169000000, "effective_tax_rate": null, "net_income": 502000000, "net_income_continuing_ops": 502000000, "net_income_to_common": 502000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3170000000, "short_term_investments": 89000000, "net_receivables": 2029000000, "inventory": 685000000, "other_current_assets": null, "total_current_assets": 10699000000, "net_ppe": null, "goodwill": 2583000000, "intangible_assets": 1883000000, "goodwill_and_intangibles": 4466000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21246000000, "total_assets": 31945000000, "short_term_debt": 1943000000, "accounts_payable": 1124000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8748000000, "long_term_debt": 11758000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17676000000, "total_liabilities": 26424000000, "total_debt": 13701000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2306000000, "total_equity": 5506000000, "shares_outstanding": 372149099, "operating_cash_flow": 1560000000, "stock_based_compensation": 20000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 336000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -415000000, "dividends_paid": 75000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1382000000, "free_cash_flow": 1896000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "857000000", "ebitda": "1356000000", "netIncome": "502000000", "grossProfit": "2261000000", "depreciation": "None", "totalRevenue": "5204000000", "costOfRevenue": "2943000000", "interestIncome": "102000000", "incomeBeforeTax": "671000000", "interestExpense": "186000000", "operatingIncome": "1926000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "169000000", "reportedCurrency": "USD", "netInterestIncome": "-143000000", "nonInterestIncome": "None", "operatingExpenses": "335000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2943000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "499000000", "sellingGeneralAndAdministrative": "357000000", "netIncomeFromContinuingOperations": "502000000" }, "balance": { "goodwill": "2583000000", "inventory": "685000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "31945000000", "longTermDebt": "11758000000", "shortTermDebt": "1943000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1883000000", "reportedCurrency": "USD", "retainedEarnings": "-2306000000", "totalLiabilities": "26424000000", "otherCurrentAssets": "4815000000", "totalCurrentAssets": "10699000000", "currentLongTermDebt": "1935000000", "longTermInvestments": "1857000000", "shortTermInvestments": "89000000", "currentNetReceivables": "2029000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21246000000", "currentAccountsPayable": "1124000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12047000000", "shortLongTermDebtTotal": "13979000000", "totalShareholderEquity": "5506000000", "capitalLeaseObligations": "286000000", "otherCurrentLiabilities": "5520000000", "totalCurrentLiabilities": "8748000000", "otherNonCurrentLiabilities": "1250000000", "totalNonCurrentLiabilities": "17676000000", "cashAndShortTermInvestments": "3170000000", "commonStockSharesOutstanding": "372149099", "intangibleAssetsExcludingGoodwill": "1883000000", "cashAndCashEquivalentsAtCarryingValue": "3170000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "502000000", "profitLoss": "None", "dividendPayout": "75000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1560000000", "capitalExpenditures": "336000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1382000000", "cashflowFromInvestment": "-415000000", "stockBasedCompensation": "20000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-314000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "501000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:00.458085+00:00", "is_restated": false, "income_statement": { "revenue": 3190000000, "cost_of_revenue": 2256000000, "gross_profit": 934000000, "ebit": 762000000, "ebitda": 1227000000, "pretax_income": 599000000, "tax_provision": 123000000, "net_income": 476000000, "net_income_to_common": 476000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 643000000, "total_current_assets": 8911000000, "total_assets": 30472000000, "short_term_debt": 445000000, "long_term_debt": 11530000000, "total_debt": 11975000000, "total_liabilities": 25098000000, "total_equity": 5359000000, "shares_outstanding": 376794258, "goodwill_and_intangibles": 4495000000 }, "cash_flow": { "operating_cash_flow": 1577000000, "capital_expenditure": 442000000, "free_cash_flow": 2019000000, "dividends_paid": 151000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 351365, "ticker_id": 4284, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:51:00.458085+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "762000000", "ebitda": "1227000000", "netIncome": "476000000", "grossProfit": "934000000", "depreciation": "None", "totalRevenue": "3190000000", "costOfRevenue": "2256000000", "interestIncome": "12000000", "incomeBeforeTax": "599000000", "interestExpense": "163000000", "operatingIncome": "640000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "123000000", "reportedCurrency": "USD", "netInterestIncome": "-151000000", "nonInterestIncome": "None", "operatingExpenses": "294000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "122000000", "costofGoodsAndServicesSold": "2256000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "465000000", "sellingGeneralAndAdministrative": "309000000", "netIncomeFromContinuingOperations": "476000000" }, "balance": { "goodwill": "2583000000", "inventory": "676000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "30472000000", "longTermDebt": "11530000000", "shortTermDebt": "445000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1912000000", "reportedCurrency": "USD", "retainedEarnings": "-2696000000", "totalLiabilities": "25098000000", "otherCurrentAssets": "5885000000", "totalCurrentAssets": "8911000000", "currentLongTermDebt": "437000000", "longTermInvestments": "1915000000", "shortTermInvestments": "87000000", "currentNetReceivables": "1707000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21561000000", "currentAccountsPayable": "1076000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12537000000", "shortLongTermDebtTotal": "12256000000", "totalShareholderEquity": "5359000000", "capitalLeaseObligations": "289000000", "otherCurrentLiabilities": "5960000000", "totalCurrentLiabilities": "7626000000", "otherNonCurrentLiabilities": "1215000000", "totalNonCurrentLiabilities": "17472000000", "cashAndShortTermInvestments": "643000000", "commonStockSharesOutstanding": "376794258", "intangibleAssetsExcludingGoodwill": "1912000000", "cashAndCashEquivalentsAtCarryingValue": "643000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "476000000", "profitLoss": "None", "dividendPayout": "151000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1577000000", "capitalExpenditures": "442000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-998000000", "cashflowFromInvestment": "-454000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "151000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "125000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-251000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "464000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3190000000, "cost_of_revenue": 2256000000, "gross_profit": 934000000, "research_and_development": null, "selling_general_admin": 309000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 762000000, "depreciation_amortisation": 465000000, "ebitda": 1227000000, "interest_expense": 163000000, "interest_income": null, "other_non_operating": null, "pretax_income": 599000000, "tax_provision": 123000000, "effective_tax_rate": null, "net_income": 476000000, "net_income_continuing_ops": 476000000, "net_income_to_common": 476000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 643000000, "short_term_investments": 87000000, "net_receivables": 1707000000, "inventory": 676000000, "other_current_assets": null, "total_current_assets": 8911000000, "net_ppe": null, "goodwill": 2583000000, "intangible_assets": 1912000000, "goodwill_and_intangibles": 4495000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21561000000, "total_assets": 30472000000, "short_term_debt": 445000000, "accounts_payable": 1076000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7626000000, "long_term_debt": 11530000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17472000000, "total_liabilities": 25098000000, "total_debt": 11975000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2696000000, "total_equity": 5359000000, "shares_outstanding": 376794258, "operating_cash_flow": 1577000000, "stock_based_compensation": 21000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 442000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -454000000, "dividends_paid": 151000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -998000000, "free_cash_flow": 2019000000, "net_change_in_cash": 125000000 }, "raw_data": { "income": { "ebit": "762000000", "ebitda": "1227000000", "netIncome": "476000000", "grossProfit": "934000000", "depreciation": "None", "totalRevenue": "3190000000", "costOfRevenue": "2256000000", "interestIncome": "12000000", "incomeBeforeTax": "599000000", "interestExpense": "163000000", "operatingIncome": "640000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "123000000", "reportedCurrency": "USD", "netInterestIncome": "-151000000", "nonInterestIncome": "None", "operatingExpenses": "294000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "122000000", "costofGoodsAndServicesSold": "2256000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "465000000", "sellingGeneralAndAdministrative": "309000000", "netIncomeFromContinuingOperations": "476000000" }, "balance": { "goodwill": "2583000000", "inventory": "676000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "30472000000", "longTermDebt": "11530000000", "shortTermDebt": "445000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1912000000", "reportedCurrency": "USD", "retainedEarnings": "-2696000000", "totalLiabilities": "25098000000", "otherCurrentAssets": "5885000000", "totalCurrentAssets": "8911000000", "currentLongTermDebt": "437000000", "longTermInvestments": "1915000000", "shortTermInvestments": "87000000", "currentNetReceivables": "1707000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21561000000", "currentAccountsPayable": "1076000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12537000000", "shortLongTermDebtTotal": "12256000000", "totalShareholderEquity": "5359000000", "capitalLeaseObligations": "289000000", "otherCurrentLiabilities": "5960000000", "totalCurrentLiabilities": "7626000000", "otherNonCurrentLiabilities": "1215000000", "totalNonCurrentLiabilities": "17472000000", "cashAndShortTermInvestments": "643000000", "commonStockSharesOutstanding": "376794258", "intangibleAssetsExcludingGoodwill": "1912000000", "cashAndCashEquivalentsAtCarryingValue": "643000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "476000000", "profitLoss": "None", "dividendPayout": "151000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1577000000", "capitalExpenditures": "442000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-998000000", "cashflowFromInvestment": "-454000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "151000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "125000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-251000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "464000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "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": "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" ] } } }