{ "ticker": { "uuid": "326f1303-6a53-4cec-b7f7-ecca761300b5", "symbol": "NWL", "name": "Newell Brands Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Household & Personal Products", "page_url": "https://sharemaestro.com/factors/ticker/326f1303-6a53-4cec-b7f7-ecca761300b5/", "api_url": "https://sharemaestro.com/factors/api/tickers/326f1303-6a53-4cec-b7f7-ecca761300b5/" }, "ticker_metadata": { "id": 7429, "uuid": "326f1303-6a53-4cec-b7f7-ecca761300b5", "symbol": "NWL", "name": "Newell Brands Inc", "asset_type": "equity", "market_cap": 1444754000, "stock_exchange_id": 2, "industry": "Household & Personal Products", "sector": "Consumer Defensive", "description": "Newell Brands is an American worldwide manufacturer, marketer and distributor of consumer and commercial products with a portfolio of brands.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "326f1303-6a53-4cec-b7f7-ecca761300b5", "symbol": "NWL", "name": "Newell Brands Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Household & Personal Products", "page_url": "https://sharemaestro.com/factors/ticker/326f1303-6a53-4cec-b7f7-ecca761300b5/", "api_url": "https://sharemaestro.com/factors/api/tickers/326f1303-6a53-4cec-b7f7-ecca761300b5/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.31, "value": 0.71, "quality": 0.07, "momentum": 0.11, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 3.72, "market_cap": 1568352000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0571, "shareholder_yield": 0.0797, "roe": -0.12, "piotroski_f_score": 3, "momentum_12_1": -0.1419, "volatility_252d": 0.6484 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:26.030738+00:00", "batch_id": "" }, "size": { "price_close": 3.72, "market_cap": 1568352000, "market_cap_usd": 1568352000, "enterprise_value": 6447352000, "shares_outstanding": 421600000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.6697, "ptbv_ratio": null, "ps_ratio": 0.2182, "pcf_ratio": 6.4277, "pfcf_ratio": 3.344, "ev_ebitda": 17.52, "ev_ebit": 121.6482, "ev_sales": 0.8971, "ev_fcf": 13.747, "earnings_yield": null, "fcf_yield": 0.0727, "price_to_sales": 0.2182, "price_to_book": 0.6697, "price_to_cashflow": 6.4277, "ebitda_to_ev": 0.0571, "sales_yield": 1.1147 }, "yield": { "dividend_yield": 0.0797, "buyback_yield": 0, "shareholder_yield": 0.0797, "debt_paydown_yield": null, "total_yield": 0.0797 }, "quality": { "gross_margin": 0.3398, "operating_margin": 0.0074, "net_margin": -0.0391, "ebitda_margin": 0.0512, "fcf_margin": 0.0653, "roe": -0.12, "roa": -0.0259, "roic": 0.0055, "roc_greenblatt": null, "asset_turnover": 0.6618, "cash_conversion": -1.669, "accruals_ratio": -0.0483, "sbc_to_revenue": 0.0096, "piotroski_f_score": 3, "altman_z_score": 0.3812, "earnings_stability_5y": 1.944, "revenue_stability_5y": 0.1401, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2249, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.6366, "net_debt_to_ebitda": 13.2582, "debt_to_assets": 0.4678, "interest_coverage": 0.1559, "current_ratio": 1.0422, "quick_ratio": 0.5081, "net_debt": 4879000000, "local_beta": 0.0001, "volatility_252d": 0.6484, "volatility_60d": 1.4089, "max_drawdown_12m": -0.5039, "risk_adjusted_momentum": -0.2189 }, "growth": { "revenue_growth_1y": -0.0411, "revenue_growth_3y_cagr": -0.0868, "revenue_growth_5y_cagr": -0.0515, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0804, "book_value_growth_1y": -0.1365, "revenue_growth": -0.0411, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1637, "price_return_3m": -0.1046, "price_return_6m": 0.0363, "price_return_9m": -0.3851, "price_return_12m": -0.2824, "price_return_12m_ex1m": -0.1419, "momentum_6m": 0.0363, "momentum_12m": -0.2824, "momentum_12_1": -0.1419, "distance_from_52w_high": -0.3851, "distance_from_52w_low": 0.2394, "relative_strength": -0.4404 }, "raw_ttm": { "revenue_ttm": 7187000000, "gross_profit_ttm": 2442000000, "ebit_ttm": 53000000, "ebitda_ttm": 368000000, "net_income_ttm": -281000000, "eps_diluted_ttm": -0.6665, "operating_cash_flow_ttm": 244000000, "capital_expenditure_ttm": 225000000, "fcf_ttm": 469000000, "dividends_paid_ttm": 125000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 340000000, "cash_and_equivalents": 201000000, "total_current_assets": 2913000000, "total_current_liabilities": 2795000000, "net_ppe": null, "total_assets": 10859000000, "total_debt": 5080000000, "total_equity": 2342000000, "net_working_capital": 457000000, "book_value_per_share": 5.555, "retained_earnings": -3260000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2357000000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 10, "rank_ptbv": 50, "rank_ps": 6, "rank_pcf": 24, "rank_ev_ebitda": 71, "rank_ev_ebit": 97, "rank_earnings_yield": 50, "rank_fcf_yield": 54, "rank_dividend_yield": 9, "rank_shareholder_yield": 9, "rank_total_yield": 9, "rank_roe": 81, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 65, "rank_fcf_margin": 77, "rank_piotroski": 88, "rank_accruals": 44, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 84, "rank_momentum_12m": 85, "rank_momentum_12m_ex1m": 77, "rank_relative_strength": 86 }, "composites": { "value_composite": 29, "quality_composite": 93, "momentum_composite": 89, "growth_composite": 82, "yield_composite": 6, "svqf_composite": 61, "vc1_composite": 14, "vc2_composite": 9, "vc3_composite": 9, "trending_value_composite": 42, "overall_composite": 69, "quality_value_composite": 0.2229, "os_score": 0.31, "value_percentile": 0.71, "quality_percentile": 0.07, "momentum_percentile": 0.11, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 77, "small_cap_core_rank": 11, "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": 42, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2100, "ticker_id": 7429, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:26.030738+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.72, "market_cap": 1568352000, "market_cap_usd": 1568352000, "enterprise_value": 6447352000, "shares_outstanding": 421600000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.66966354, "ptbv_ratio": null, "ps_ratio": 0.21822068, "pcf_ratio": 6.42767213, "pfcf_ratio": 3.34403412, "ev_ebitda": 17.51997826, "ev_ebit": 121.64815094, "ev_sales": 0.89708529, "ev_fcf": 13.74701919, "earnings_yield": null, "fcf_yield": 0.07274304, "dividend_yield": 0.0797015, "buyback_yield": 0, "shareholder_yield": 0.0797015, "debt_paydown_yield": null, "total_yield": 0.0797015, "gross_margin": 0.33978016, "operating_margin": 0.00737443, "net_margin": -0.03909837, "ebitda_margin": 0.05120356, "fcf_margin": 0.06525671, "roe": -0.11998292, "roa": -0.02587715, "roic": 0.00550478, "roc_greenblatt": null, "asset_turnover": 0.66184732, "cash_conversion": -1.66903915, "accruals_ratio": -0.04834699, "sbc_to_revenue": 0.00960067, "debt_to_equity": 3.63663535, "net_debt_to_ebitda": 13.25815217, "debt_to_assets": 0.46781472, "interest_coverage": 0.15588235, "current_ratio": 1.04221825, "quick_ratio": 0.50805009, "net_debt": 4879000000, "revenue_growth_1y": -0.04109406, "revenue_growth_3y_cagr": -0.08677843, "revenue_growth_5y_cagr": -0.05152064, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.08039216, "book_value_growth_1y": -0.13647287, "piotroski_f_score": 3, "altman_z_score": 0.38118335, "earnings_stability_5y": 1.944036, "revenue_stability_5y": 0.1401, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.16374427, "price_return_3m": -0.10458539, "price_return_6m": 0.0362983, "price_return_9m": -0.38514429, "price_return_12m": -0.28242125, "price_return_12m_ex1m": -0.1419147, "distance_from_52w_high": -0.38514429, "distance_from_52w_low": 0.2394216, "relative_strength": -0.4403623, "local_beta": 0.0001, "volatility_252d": 0.648448, "volatility_60d": 1.408917, "max_drawdown_12m": -0.50391723, "revenue_ttm": 7187000000, "gross_profit_ttm": 2442000000, "ebit_ttm": 53000000, "ebitda_ttm": 368000000, "net_income_ttm": -281000000, "eps_diluted_ttm": -0.66650854, "operating_cash_flow_ttm": 244000000, "capital_expenditure_ttm": 225000000, "fcf_ttm": 469000000, "dividends_paid_ttm": 125000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 340000000, "cash_and_equivalents": 201000000, "total_current_assets": 2913000000, "total_current_liabilities": 2795000000, "net_ppe": null, "total_assets": 10859000000, "total_debt": 5080000000, "total_equity": 2342000000, "net_working_capital": 457000000, "book_value_per_share": 5.55502846, "retained_earnings": -3260000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2357000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 50, "rank_pb": 10, "rank_ptbv": 50, "rank_ps": 6, "rank_pcf": 24, "rank_ev_ebitda": 71, "rank_ev_ebit": 97, "rank_earnings_yield": 50, "rank_fcf_yield": 54, "rank_dividend_yield": 9, "rank_shareholder_yield": 9, "rank_total_yield": 9, "rank_roe": 81, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 65, "rank_fcf_margin": 77, "rank_piotroski": 88, "rank_accruals": 44, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 84, "rank_momentum_12m": 85, "rank_momentum_12m_ex1m": 77, "rank_relative_strength": 86, "value_composite": 29, "quality_composite": 93, "momentum_composite": 89, "growth_composite": 82, "yield_composite": 6, "svqf_composite": 61, "vc1_composite": 14, "vc2_composite": 9, "vc3_composite": 9, "trending_value_composite": 42, "overall_composite": 69, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 77, "small_cap_core_rank": 11, "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": 3.72, "os": 0.31, "value": 0.71, "quality": 0.07, "momentum": 0.11, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0797, "roe": -0.12, "momentum_12_1": -0.1419, "complete_fields": { "id": 2100, "ticker_id": 7429, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:26.030738+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.72, "market_cap": 1568352000, "market_cap_usd": 1568352000, "enterprise_value": 6447352000, "shares_outstanding": 421600000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.66966354, "ptbv_ratio": null, "ps_ratio": 0.21822068, "pcf_ratio": 6.42767213, "pfcf_ratio": 3.34403412, "ev_ebitda": 17.51997826, "ev_ebit": 121.64815094, "ev_sales": 0.89708529, "ev_fcf": 13.74701919, "earnings_yield": null, "fcf_yield": 0.07274304, "dividend_yield": 0.0797015, "buyback_yield": 0, "shareholder_yield": 0.0797015, "debt_paydown_yield": null, "total_yield": 0.0797015, "gross_margin": 0.33978016, "operating_margin": 0.00737443, "net_margin": -0.03909837, "ebitda_margin": 0.05120356, "fcf_margin": 0.06525671, "roe": -0.11998292, "roa": -0.02587715, "roic": 0.00550478, "roc_greenblatt": null, "asset_turnover": 0.66184732, "cash_conversion": -1.66903915, "accruals_ratio": -0.04834699, "sbc_to_revenue": 0.00960067, "debt_to_equity": 3.63663535, "net_debt_to_ebitda": 13.25815217, "debt_to_assets": 0.46781472, "interest_coverage": 0.15588235, "current_ratio": 1.04221825, "quick_ratio": 0.50805009, "net_debt": 4879000000, "revenue_growth_1y": -0.04109406, "revenue_growth_3y_cagr": -0.08677843, "revenue_growth_5y_cagr": -0.05152064, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.08039216, "book_value_growth_1y": -0.13647287, "piotroski_f_score": 3, "altman_z_score": 0.38118335, "earnings_stability_5y": 1.944036, "revenue_stability_5y": 0.1401, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.16374427, "price_return_3m": -0.10458539, "price_return_6m": 0.0362983, "price_return_9m": -0.38514429, "price_return_12m": -0.28242125, "price_return_12m_ex1m": -0.1419147, "distance_from_52w_high": -0.38514429, "distance_from_52w_low": 0.2394216, "relative_strength": -0.4403623, "local_beta": 0.0001, "volatility_252d": 0.648448, "volatility_60d": 1.408917, "max_drawdown_12m": -0.50391723, "revenue_ttm": 7187000000, "gross_profit_ttm": 2442000000, "ebit_ttm": 53000000, "ebitda_ttm": 368000000, "net_income_ttm": -281000000, "eps_diluted_ttm": -0.66650854, "operating_cash_flow_ttm": 244000000, "capital_expenditure_ttm": 225000000, "fcf_ttm": 469000000, "dividends_paid_ttm": 125000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 340000000, "cash_and_equivalents": 201000000, "total_current_assets": 2913000000, "total_current_liabilities": 2795000000, "net_ppe": null, "total_assets": 10859000000, "total_debt": 5080000000, "total_equity": 2342000000, "net_working_capital": 457000000, "book_value_per_share": 5.55502846, "retained_earnings": -3260000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2357000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 50, "rank_pb": 10, "rank_ptbv": 50, "rank_ps": 6, "rank_pcf": 24, "rank_ev_ebitda": 71, "rank_ev_ebit": 97, "rank_earnings_yield": 50, "rank_fcf_yield": 54, "rank_dividend_yield": 9, "rank_shareholder_yield": 9, "rank_total_yield": 9, "rank_roe": 81, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 65, "rank_fcf_margin": 77, "rank_piotroski": 88, "rank_accruals": 44, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 84, "rank_momentum_12m": 85, "rank_momentum_12m_ex1m": 77, "rank_relative_strength": 86, "value_composite": 29, "quality_composite": 93, "momentum_composite": 89, "growth_composite": 82, "yield_composite": 6, "svqf_composite": 61, "vc1_composite": 14, "vc2_composite": 9, "vc3_composite": 9, "trending_value_composite": 42, "overall_composite": 69, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 77, "small_cap_core_rank": 11, "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": "2026-06-06T22:26:13.902341+00:00", "is_restated": false, "income_statement": { "revenue": 7204000000, "cost_of_revenue": 4772000000, "gross_profit": 2432000000, "ebit": 20000000, "ebitda": 331000000, "pretax_income": -301000000, "tax_provision": -16000000, "net_income": -285000000, "net_income_to_common": -285000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 203000000, "total_current_assets": 2708000000, "total_assets": 10715000000, "short_term_debt": 243000000, "long_term_debt": 4543000000, "total_debt": 4786000000, "total_liabilities": 8324000000, "total_equity": 2391000000, "shares_outstanding": 418200000, "goodwill_and_intangibles": 4735000000 }, "cash_flow": { "operating_cash_flow": 264000000, "capital_expenditure": 247000000, "free_cash_flow": 511000000, "dividends_paid": 120000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135489, "ticker_id": 7429, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:26:13.902341+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20000000", "ebitda": "331000000", "netIncome": "-285000000", "grossProfit": "2432000000", "depreciation": "None", "totalRevenue": "7204000000", "costOfRevenue": "4772000000", "interestIncome": "None", "incomeBeforeTax": "-301000000", "interestExpense": "321000000", "operatingIncome": "447000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-16000000", "reportedCurrency": "USD", "netInterestIncome": "-321000000", "nonInterestIncome": "None", "operatingExpenses": "1985000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4772000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "311000000", "sellingGeneralAndAdministrative": "1961000000", "netIncomeFromContinuingOperations": "-285000000" }, "balance": { "goodwill": "3101000000", "inventory": "1281000000", "commonStock": "447000000", "currentDebt": "None", "investments": "None", "totalAssets": "10715000000", "longTermDebt": "4543000000", "shortTermDebt": "243000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1634000000", "reportedCurrency": "USD", "retainedEarnings": "-3227000000", "totalLiabilities": "8324000000", "otherCurrentAssets": "237000000", "totalCurrentAssets": "2708000000", "currentLongTermDebt": "130000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "987000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8007000000", "currentAccountsPayable": "931000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5652000000", "totalShareholderEquity": "2391000000", "capitalLeaseObligations": "546000000", "otherCurrentLiabilities": "1351000000", "totalCurrentLiabilities": "2525000000", "otherNonCurrentLiabilities": "773000000", "totalNonCurrentLiabilities": "5799000000", "cashAndShortTermInvestments": "203000000", "commonStockSharesOutstanding": "418200000", "intangibleAssetsExcludingGoodwill": "1634000000", "cashAndCashEquivalentsAtCarryingValue": "203000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-285000000", "profitLoss": "None", "dividendPayout": "120000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "172000000", "operatingCashflow": "264000000", "capitalExpenditures": "247000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101000000", "cashflowFromInvestment": "-164000000", "stockBasedCompensation": "68000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "120000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "311000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7204000000, "cost_of_revenue": 4772000000, "gross_profit": 2432000000, "research_and_development": null, "selling_general_admin": 1961000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20000000, "depreciation_amortisation": 311000000, "ebitda": 331000000, "interest_expense": 321000000, "interest_income": null, "other_non_operating": null, "pretax_income": -301000000, "tax_provision": -16000000, "effective_tax_rate": null, "net_income": -285000000, "net_income_continuing_ops": -285000000, "net_income_to_common": -285000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 203000000, "short_term_investments": null, "net_receivables": 987000000, "inventory": 1281000000, "other_current_assets": null, "total_current_assets": 2708000000, "net_ppe": null, "goodwill": 3101000000, "intangible_assets": 1634000000, "goodwill_and_intangibles": 4735000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8007000000, "total_assets": 10715000000, "short_term_debt": 243000000, "accounts_payable": 931000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2525000000, "long_term_debt": 4543000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5799000000, "total_liabilities": 8324000000, "total_debt": 4786000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3227000000, "total_equity": 2391000000, "shares_outstanding": 418200000, "operating_cash_flow": 264000000, "stock_based_compensation": 68000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 247000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -164000000, "dividends_paid": 120000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -101000000, "free_cash_flow": 511000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20000000", "ebitda": "331000000", "netIncome": "-285000000", "grossProfit": "2432000000", "depreciation": "None", "totalRevenue": "7204000000", "costOfRevenue": "4772000000", "interestIncome": "None", "incomeBeforeTax": "-301000000", "interestExpense": "321000000", "operatingIncome": "447000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-16000000", "reportedCurrency": "USD", "netInterestIncome": "-321000000", "nonInterestIncome": "None", "operatingExpenses": "1985000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4772000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "311000000", "sellingGeneralAndAdministrative": "1961000000", "netIncomeFromContinuingOperations": "-285000000" }, "balance": { "goodwill": "3101000000", "inventory": "1281000000", "commonStock": "447000000", "currentDebt": "None", "investments": "None", "totalAssets": "10715000000", "longTermDebt": "4543000000", "shortTermDebt": "243000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1634000000", "reportedCurrency": "USD", "retainedEarnings": "-3227000000", "totalLiabilities": "8324000000", "otherCurrentAssets": "237000000", "totalCurrentAssets": "2708000000", "currentLongTermDebt": "130000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "987000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8007000000", "currentAccountsPayable": "931000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5652000000", "totalShareholderEquity": "2391000000", "capitalLeaseObligations": "546000000", "otherCurrentLiabilities": "1351000000", "totalCurrentLiabilities": "2525000000", "otherNonCurrentLiabilities": "773000000", "totalNonCurrentLiabilities": "5799000000", "cashAndShortTermInvestments": "203000000", "commonStockSharesOutstanding": "418200000", "intangibleAssetsExcludingGoodwill": "1634000000", "cashAndCashEquivalentsAtCarryingValue": "203000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-285000000", "profitLoss": "None", "dividendPayout": "120000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "172000000", "operatingCashflow": "264000000", "capitalExpenditures": "247000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101000000", "cashflowFromInvestment": "-164000000", "stockBasedCompensation": "68000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "120000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "311000000", "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": "2026-06-06T22:26:13.902341+00:00", "is_restated": false, "income_statement": { "revenue": 7582000000, "cost_of_revenue": 5034000000, "gross_profit": 2548000000, "ebit": 35000000, "ebitda": 358000000, "pretax_income": -260000000, "tax_provision": -44000000, "net_income": -216000000, "net_income_to_common": -216000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 198000000, "total_current_assets": 2775000000, "total_assets": 11004000000, "short_term_debt": 197000000, "long_term_debt": 4508000000, "total_debt": 4705000000, "total_liabilities": 8253000000, "total_equity": 2751000000, "shares_outstanding": 415500000, "goodwill_and_intangibles": 5046000000 }, "cash_flow": { "operating_cash_flow": 496000000, "capital_expenditure": 259000000, "free_cash_flow": 755000000, "dividends_paid": 118000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135494, "ticker_id": 7429, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:26:13.902341+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35000000", "ebitda": "358000000", "netIncome": "-216000000", "grossProfit": "2548000000", "depreciation": "None", "totalRevenue": "7582000000", "costOfRevenue": "5034000000", "interestIncome": "None", "incomeBeforeTax": "-260000000", "interestExpense": "295000000", "operatingIncome": "67000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-44000000", "reportedCurrency": "USD", "netInterestIncome": "-295000000", "nonInterestIncome": "None", "operatingExpenses": "2481000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5034000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "323000000", "sellingGeneralAndAdministrative": "1653000000", "netIncomeFromContinuingOperations": "-216000000" }, "balance": { "goodwill": "3038000000", "inventory": "1400000000", "commonStock": "442000000", "currentDebt": "None", "investments": "None", "totalAssets": "11004000000", "longTermDebt": "4508000000", "shortTermDebt": "197000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2008000000", "reportedCurrency": "USD", "retainedEarnings": "-2942000000", "totalLiabilities": "8253000000", "otherCurrentAssets": "299000000", "totalCurrentAssets": "2775000000", "currentLongTermDebt": "87000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "878000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8229000000", "currentAccountsPayable": "891000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5123000000", "totalShareholderEquity": "2751000000", "capitalLeaseObligations": "528000000", "otherCurrentLiabilities": "1261000000", "totalCurrentLiabilities": "2437000000", "otherNonCurrentLiabilities": "712000000", "totalNonCurrentLiabilities": "5816000000", "cashAndShortTermInvestments": "198000000", "commonStockSharesOutstanding": "415500000", "intangibleAssetsExcludingGoodwill": "2008000000", "cashAndCashEquivalentsAtCarryingValue": "198000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-216000000", "profitLoss": "None", "dividendPayout": "118000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "70000000", "operatingCashflow": "496000000", "capitalExpenditures": "259000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-451000000", "cashflowFromInvestment": "-151000000", "stockBasedCompensation": "74000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "118000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "323000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7582000000, "cost_of_revenue": 5034000000, "gross_profit": 2548000000, "research_and_development": null, "selling_general_admin": 1653000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35000000, "depreciation_amortisation": 323000000, "ebitda": 358000000, "interest_expense": 295000000, "interest_income": null, "other_non_operating": null, "pretax_income": -260000000, "tax_provision": -44000000, "effective_tax_rate": null, "net_income": -216000000, "net_income_continuing_ops": -216000000, "net_income_to_common": -216000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 198000000, "short_term_investments": null, "net_receivables": 878000000, "inventory": 1400000000, "other_current_assets": null, "total_current_assets": 2775000000, "net_ppe": null, "goodwill": 3038000000, "intangible_assets": 2008000000, "goodwill_and_intangibles": 5046000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8229000000, "total_assets": 11004000000, "short_term_debt": 197000000, "accounts_payable": 891000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2437000000, "long_term_debt": 4508000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5816000000, "total_liabilities": 8253000000, "total_debt": 4705000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2942000000, "total_equity": 2751000000, "shares_outstanding": 415500000, "operating_cash_flow": 496000000, "stock_based_compensation": 74000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 259000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -151000000, "dividends_paid": 118000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -451000000, "free_cash_flow": 755000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35000000", "ebitda": "358000000", "netIncome": "-216000000", "grossProfit": "2548000000", "depreciation": "None", "totalRevenue": "7582000000", "costOfRevenue": "5034000000", "interestIncome": "None", "incomeBeforeTax": "-260000000", "interestExpense": "295000000", "operatingIncome": "67000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-44000000", "reportedCurrency": "USD", "netInterestIncome": "-295000000", "nonInterestIncome": "None", "operatingExpenses": "2481000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5034000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "323000000", "sellingGeneralAndAdministrative": "1653000000", "netIncomeFromContinuingOperations": "-216000000" }, "balance": { "goodwill": "3038000000", "inventory": "1400000000", "commonStock": "442000000", "currentDebt": "None", "investments": "None", "totalAssets": "11004000000", "longTermDebt": "4508000000", "shortTermDebt": "197000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2008000000", "reportedCurrency": "USD", "retainedEarnings": "-2942000000", "totalLiabilities": "8253000000", "otherCurrentAssets": "299000000", "totalCurrentAssets": "2775000000", "currentLongTermDebt": "87000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "878000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8229000000", "currentAccountsPayable": "891000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5123000000", "totalShareholderEquity": "2751000000", "capitalLeaseObligations": "528000000", "otherCurrentLiabilities": "1261000000", "totalCurrentLiabilities": "2437000000", "otherNonCurrentLiabilities": "712000000", "totalNonCurrentLiabilities": "5816000000", "cashAndShortTermInvestments": "198000000", "commonStockSharesOutstanding": "415500000", "intangibleAssetsExcludingGoodwill": "2008000000", "cashAndCashEquivalentsAtCarryingValue": "198000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-216000000", "profitLoss": "None", "dividendPayout": "118000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "70000000", "operatingCashflow": "496000000", "capitalExpenditures": "259000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-451000000", "cashflowFromInvestment": "-151000000", "stockBasedCompensation": "74000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "118000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "323000000", "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": "2026-06-06T22:26:13.902341+00:00", "is_restated": false, "income_statement": { "revenue": 8133000000, "cost_of_revenue": 5780000000, "gross_profit": 2353000000, "ebit": -85000000, "ebitda": -85000000, "pretax_income": -543000000, "tax_provision": -155000000, "net_income": -388000000, "net_income_to_common": -388000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 332000000, "total_current_assets": 3354000000, "total_assets": 12163000000, "short_term_debt": 451000000, "long_term_debt": 4575000000, "total_debt": 5026000000, "total_liabilities": 9051000000, "total_equity": 3112000000, "shares_outstanding": 414100000, "goodwill_and_intangibles": 5559000000 }, "cash_flow": { "operating_cash_flow": 930000000, "capital_expenditure": 284000000, "free_cash_flow": 1214000000, "dividends_paid": 184000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135499, "ticker_id": 7429, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:26:13.902341+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-85000000", "ebitda": "-85000000", "netIncome": "-388000000", "grossProfit": "2353000000", "depreciation": "None", "totalRevenue": "8133000000", "costOfRevenue": "5780000000", "interestIncome": "None", "incomeBeforeTax": "-543000000", "interestExpense": "283000000", "operatingIncome": "-85000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-155000000", "reportedCurrency": "USD", "netInterestIncome": "-277000000", "nonInterestIncome": "None", "operatingExpenses": "2001000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "117000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5780000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "334000000", "sellingGeneralAndAdministrative": "2001000000", "netIncomeFromContinuingOperations": "-551000000" }, "balance": { "goodwill": "3071000000", "inventory": "1531000000", "commonStock": "440000000", "currentDebt": "None", "investments": "None", "totalAssets": "12163000000", "longTermDebt": "4575000000", "shortTermDebt": "451000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2488000000", "reportedCurrency": "USD", "retainedEarnings": "-2726000000", "totalLiabilities": "9051000000", "otherCurrentAssets": "296000000", "totalCurrentAssets": "3354000000", "currentLongTermDebt": "329000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1195000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8809000000", "currentAccountsPayable": "1003000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5472000000", "totalShareholderEquity": "3112000000", "capitalLeaseObligations": "568000000", "otherCurrentLiabilities": "1354000000", "totalCurrentLiabilities": "2897000000", "otherNonCurrentLiabilities": "892000000", "totalNonCurrentLiabilities": "6154000000", "cashAndShortTermInvestments": "332000000", "commonStockSharesOutstanding": "414100000", "intangibleAssetsExcludingGoodwill": "2488000000", "cashAndCashEquivalentsAtCarryingValue": "332000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-388000000", "profitLoss": "None", "dividendPayout": "184000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "673000000", "operatingCashflow": "930000000", "capitalExpenditures": "284000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-664000000", "cashflowFromInvestment": "-199000000", "stockBasedCompensation": "50000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "184000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "334000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8133000000, "cost_of_revenue": 5780000000, "gross_profit": 2353000000, "research_and_development": 117000000, "selling_general_admin": 2001000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -85000000, "depreciation_amortisation": 334000000, "ebitda": -85000000, "interest_expense": 283000000, "interest_income": null, "other_non_operating": null, "pretax_income": -543000000, "tax_provision": -155000000, "effective_tax_rate": null, "net_income": -388000000, "net_income_continuing_ops": -551000000, "net_income_to_common": -388000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 332000000, "short_term_investments": null, "net_receivables": 1195000000, "inventory": 1531000000, "other_current_assets": null, "total_current_assets": 3354000000, "net_ppe": null, "goodwill": 3071000000, "intangible_assets": 2488000000, "goodwill_and_intangibles": 5559000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8809000000, "total_assets": 12163000000, "short_term_debt": 451000000, "accounts_payable": 1003000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2897000000, "long_term_debt": 4575000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6154000000, "total_liabilities": 9051000000, "total_debt": 5026000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2726000000, "total_equity": 3112000000, "shares_outstanding": 414100000, "operating_cash_flow": 930000000, "stock_based_compensation": 50000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 284000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -199000000, "dividends_paid": 184000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -664000000, "free_cash_flow": 1214000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-85000000", "ebitda": "-85000000", "netIncome": "-388000000", "grossProfit": "2353000000", "depreciation": "None", "totalRevenue": "8133000000", "costOfRevenue": "5780000000", "interestIncome": "None", "incomeBeforeTax": "-543000000", "interestExpense": "283000000", "operatingIncome": "-85000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-155000000", "reportedCurrency": "USD", "netInterestIncome": "-277000000", "nonInterestIncome": "None", "operatingExpenses": "2001000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "117000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5780000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "334000000", "sellingGeneralAndAdministrative": "2001000000", "netIncomeFromContinuingOperations": "-551000000" }, "balance": { "goodwill": "3071000000", "inventory": "1531000000", "commonStock": "440000000", "currentDebt": "None", "investments": "None", "totalAssets": "12163000000", "longTermDebt": "4575000000", "shortTermDebt": "451000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2488000000", "reportedCurrency": "USD", "retainedEarnings": "-2726000000", "totalLiabilities": "9051000000", "otherCurrentAssets": "296000000", "totalCurrentAssets": "3354000000", "currentLongTermDebt": "329000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1195000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8809000000", "currentAccountsPayable": "1003000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5472000000", "totalShareholderEquity": "3112000000", "capitalLeaseObligations": "568000000", "otherCurrentLiabilities": "1354000000", "totalCurrentLiabilities": "2897000000", "otherNonCurrentLiabilities": "892000000", "totalNonCurrentLiabilities": "6154000000", "cashAndShortTermInvestments": "332000000", "commonStockSharesOutstanding": "414100000", "intangibleAssetsExcludingGoodwill": "2488000000", "cashAndCashEquivalentsAtCarryingValue": "332000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-388000000", "profitLoss": "None", "dividendPayout": "184000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "673000000", "operatingCashflow": "930000000", "capitalExpenditures": "284000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-664000000", "cashflowFromInvestment": "-199000000", "stockBasedCompensation": "50000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "184000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "334000000", "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": "2026-06-06T22:26:13.902341+00:00", "is_restated": false, "income_statement": { "revenue": 9459000000, "cost_of_revenue": 6625000000, "gross_profit": 2834000000, "ebit": 392000000, "ebitda": 688000000, "pretax_income": 157000000, "tax_provision": -40000000, "net_income": 197000000, "net_income_to_common": 197000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 287000000, "total_current_assets": 4052000000, "total_assets": 13262000000, "short_term_debt": 742000000, "long_term_debt": 4756000000, "total_debt": 5498000000, "total_liabilities": 9743000000, "total_equity": 3519000000, "shares_outstanding": 417400000, "goodwill_and_intangibles": 5947000000 }, "cash_flow": { "operating_cash_flow": -272000000, "capital_expenditure": 312000000, "free_cash_flow": 40000000, "dividends_paid": 385000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135504, "ticker_id": 7429, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:26:13.902341+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "392000000", "ebitda": "688000000", "netIncome": "197000000", "grossProfit": "2834000000", "depreciation": "None", "totalRevenue": "9459000000", "costOfRevenue": "6625000000", "interestIncome": "None", "incomeBeforeTax": "157000000", "interestExpense": "235000000", "operatingIncome": "312000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-40000000", "reportedCurrency": "USD", "netInterestIncome": "-235000000", "nonInterestIncome": "None", "operatingExpenses": "2522000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "140000000", "otherNonOperatingIncome": "80000000", "costofGoodsAndServicesSold": "6625000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "296000000", "sellingGeneralAndAdministrative": "1644000000", "netIncomeFromContinuingOperations": "197000000" }, "balance": { "goodwill": "3298000000", "inventory": "2203000000", "commonStock": "439000000", "currentDebt": "None", "investments": "None", "totalAssets": "13262000000", "longTermDebt": "4756000000", "shortTermDebt": "742000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2649000000", "reportedCurrency": "USD", "retainedEarnings": "-2338000000", "totalLiabilities": "9743000000", "otherCurrentAssets": "312000000", "totalCurrentAssets": "4052000000", "currentLongTermDebt": "621000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1250000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9210000000", "currentAccountsPayable": "1062000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1762000000", "shortLongTermDebtTotal": "6010000000", "totalShareholderEquity": "3519000000", "capitalLeaseObligations": "512000000", "otherCurrentLiabilities": "1221000000", "totalCurrentLiabilities": "3078000000", "otherNonCurrentLiabilities": "877000000", "totalNonCurrentLiabilities": "6665000000", "cashAndShortTermInvestments": "287000000", "commonStockSharesOutstanding": "417400000", "intangibleAssetsExcludingGoodwill": "2649000000", "cashAndCashEquivalentsAtCarryingValue": "287000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "197000000", "profitLoss": "None", "dividendPayout": "385000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-276000000", "operatingCashflow": "-272000000", "capitalExpenditures": "312000000", "changeInReceivables": "130000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-232000000", "cashflowFromInvestment": "343000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "385000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-161000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-325000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "296000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9459000000, "cost_of_revenue": 6625000000, "gross_profit": 2834000000, "research_and_development": 140000000, "selling_general_admin": 1644000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 392000000, "depreciation_amortisation": 296000000, "ebitda": 688000000, "interest_expense": 235000000, "interest_income": null, "other_non_operating": null, "pretax_income": 157000000, "tax_provision": -40000000, "effective_tax_rate": null, "net_income": 197000000, "net_income_continuing_ops": 197000000, "net_income_to_common": 197000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 287000000, "short_term_investments": null, "net_receivables": 1250000000, "inventory": 2203000000, "other_current_assets": null, "total_current_assets": 4052000000, "net_ppe": null, "goodwill": 3298000000, "intangible_assets": 2649000000, "goodwill_and_intangibles": 5947000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9210000000, "total_assets": 13262000000, "short_term_debt": 742000000, "accounts_payable": 1062000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3078000000, "long_term_debt": 4756000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6665000000, "total_liabilities": 9743000000, "total_debt": 5498000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2338000000, "total_equity": 3519000000, "shares_outstanding": 417400000, "operating_cash_flow": -272000000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 312000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 343000000, "dividends_paid": 385000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -232000000, "free_cash_flow": 40000000, "net_change_in_cash": -161000000 }, "raw_data": { "income": { "ebit": "392000000", "ebitda": "688000000", "netIncome": "197000000", "grossProfit": "2834000000", "depreciation": "None", "totalRevenue": "9459000000", "costOfRevenue": "6625000000", "interestIncome": "None", "incomeBeforeTax": "157000000", "interestExpense": "235000000", "operatingIncome": "312000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-40000000", "reportedCurrency": "USD", "netInterestIncome": "-235000000", "nonInterestIncome": "None", "operatingExpenses": "2522000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "140000000", "otherNonOperatingIncome": "80000000", "costofGoodsAndServicesSold": "6625000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "296000000", "sellingGeneralAndAdministrative": "1644000000", "netIncomeFromContinuingOperations": "197000000" }, "balance": { "goodwill": "3298000000", "inventory": "2203000000", "commonStock": "439000000", "currentDebt": "None", "investments": "None", "totalAssets": "13262000000", "longTermDebt": "4756000000", "shortTermDebt": "742000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2649000000", "reportedCurrency": "USD", "retainedEarnings": "-2338000000", "totalLiabilities": "9743000000", "otherCurrentAssets": "312000000", "totalCurrentAssets": "4052000000", "currentLongTermDebt": "621000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1250000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9210000000", "currentAccountsPayable": "1062000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1762000000", "shortLongTermDebtTotal": "6010000000", "totalShareholderEquity": "3519000000", "capitalLeaseObligations": "512000000", "otherCurrentLiabilities": "1221000000", "totalCurrentLiabilities": "3078000000", "otherNonCurrentLiabilities": "877000000", "totalNonCurrentLiabilities": "6665000000", "cashAndShortTermInvestments": "287000000", "commonStockSharesOutstanding": "417400000", "intangibleAssetsExcludingGoodwill": "2649000000", "cashAndCashEquivalentsAtCarryingValue": "287000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "197000000", "profitLoss": "None", "dividendPayout": "385000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-276000000", "operatingCashflow": "-272000000", "capitalExpenditures": "312000000", "changeInReceivables": "130000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-232000000", "cashflowFromInvestment": "343000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "385000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-161000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-325000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "296000000", "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": "2026-06-06T22:26:13.902341+00:00", "is_restated": false, "income_statement": { "revenue": 10589000000, "cost_of_revenue": 7226000000, "gross_profit": 3363000000, "ebit": 1016000000, "ebitda": 1341000000, "pretax_income": 760000000, "tax_provision": 138000000, "net_income": 622000000, "net_income_to_common": 622000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 440000000, "total_current_assets": 4352000000, "total_assets": 14269000000, "short_term_debt": 125000000, "long_term_debt": 4883000000, "total_debt": 5008000000, "total_liabilities": 10111000000, "total_equity": 4158000000, "shares_outstanding": 428000000, "goodwill_and_intangibles": 6874000000 }, "cash_flow": { "operating_cash_flow": 884000000, "capital_expenditure": 289000000, "free_cash_flow": 1173000000, "dividends_paid": 394000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135509, "ticker_id": 7429, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:26:13.902341+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1016000000", "ebitda": "1341000000", "netIncome": "622000000", "grossProfit": "3363000000", "depreciation": "None", "totalRevenue": "10589000000", "costOfRevenue": "7226000000", "interestIncome": "None", "incomeBeforeTax": "760000000", "interestExpense": "256000000", "operatingIncome": "1013000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "138000000", "reportedCurrency": "USD", "netInterestIncome": "-256000000", "nonInterestIncome": "None", "operatingExpenses": "2350000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "153000000", "otherNonOperatingIncome": "3000000", "costofGoodsAndServicesSold": "7226000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "325000000", "sellingGeneralAndAdministrative": "1867000000", "netIncomeFromContinuingOperations": "572000000" }, "balance": { "goodwill": "3504000000", "inventory": "2087000000", "commonStock": "450000000", "currentDebt": "None", "investments": "None", "totalAssets": "14269000000", "longTermDebt": "4883000000", "shortTermDebt": "125000000", "treasuryStock": "-609000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "3370000000", "reportedCurrency": "USD", "retainedEarnings": "-2535000000", "totalLiabilities": "10111000000", "otherCurrentAssets": "325000000", "totalCurrentAssets": "4352000000", "currentLongTermDebt": "3000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1500000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9917000000", "currentAccountsPayable": "1680000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1762000000", "shortLongTermDebtTotal": "5508000000", "totalShareholderEquity": "4158000000", "capitalLeaseObligations": "500000000", "otherCurrentLiabilities": "1469000000", "totalCurrentLiabilities": "3317000000", "otherNonCurrentLiabilities": "983000000", "totalNonCurrentLiabilities": "6794000000", "cashAndShortTermInvestments": "440000000", "commonStockSharesOutstanding": "428000000", "intangibleAssetsExcludingGoodwill": "3370000000", "cashAndCashEquivalentsAtCarryingValue": "440000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "572000000", "profitLoss": "None", "dividendPayout": "394000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-396000000", "operatingCashflow": "884000000", "capitalExpenditures": "289000000", "changeInReceivables": "130000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1143000000", "cashflowFromInvestment": "-268000000", "stockBasedCompensation": "52000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "394000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-527000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "325000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10589000000, "cost_of_revenue": 7226000000, "gross_profit": 3363000000, "research_and_development": 153000000, "selling_general_admin": 1867000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1016000000, "depreciation_amortisation": 325000000, "ebitda": 1341000000, "interest_expense": 256000000, "interest_income": null, "other_non_operating": null, "pretax_income": 760000000, "tax_provision": 138000000, "effective_tax_rate": null, "net_income": 622000000, "net_income_continuing_ops": 572000000, "net_income_to_common": 622000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 440000000, "short_term_investments": null, "net_receivables": 1500000000, "inventory": 2087000000, "other_current_assets": null, "total_current_assets": 4352000000, "net_ppe": null, "goodwill": 3504000000, "intangible_assets": 3370000000, "goodwill_and_intangibles": 6874000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9917000000, "total_assets": 14269000000, "short_term_debt": 125000000, "accounts_payable": 1680000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3317000000, "long_term_debt": 4883000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6794000000, "total_liabilities": 10111000000, "total_debt": 5008000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2535000000, "total_equity": 4158000000, "shares_outstanding": 428000000, "operating_cash_flow": 884000000, "stock_based_compensation": 52000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 289000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -268000000, "dividends_paid": 394000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1143000000, "free_cash_flow": 1173000000, "net_change_in_cash": -527000000 }, "raw_data": { "income": { "ebit": "1016000000", "ebitda": "1341000000", "netIncome": "622000000", "grossProfit": "3363000000", "depreciation": "None", "totalRevenue": "10589000000", "costOfRevenue": "7226000000", "interestIncome": "None", "incomeBeforeTax": "760000000", "interestExpense": "256000000", "operatingIncome": "1013000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "138000000", "reportedCurrency": "USD", "netInterestIncome": "-256000000", "nonInterestIncome": "None", "operatingExpenses": "2350000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "153000000", "otherNonOperatingIncome": "3000000", "costofGoodsAndServicesSold": "7226000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "325000000", "sellingGeneralAndAdministrative": "1867000000", "netIncomeFromContinuingOperations": "572000000" }, "balance": { "goodwill": "3504000000", "inventory": "2087000000", "commonStock": "450000000", "currentDebt": "None", "investments": "None", "totalAssets": "14269000000", "longTermDebt": "4883000000", "shortTermDebt": "125000000", "treasuryStock": "-609000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "3370000000", "reportedCurrency": "USD", "retainedEarnings": "-2535000000", "totalLiabilities": "10111000000", "otherCurrentAssets": "325000000", "totalCurrentAssets": "4352000000", "currentLongTermDebt": "3000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1500000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9917000000", "currentAccountsPayable": "1680000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1762000000", "shortLongTermDebtTotal": "5508000000", "totalShareholderEquity": "4158000000", "capitalLeaseObligations": "500000000", "otherCurrentLiabilities": "1469000000", "totalCurrentLiabilities": "3317000000", "otherNonCurrentLiabilities": "983000000", "totalNonCurrentLiabilities": "6794000000", "cashAndShortTermInvestments": "440000000", "commonStockSharesOutstanding": "428000000", "intangibleAssetsExcludingGoodwill": "3370000000", "cashAndCashEquivalentsAtCarryingValue": "440000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "572000000", "profitLoss": "None", "dividendPayout": "394000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-396000000", "operatingCashflow": "884000000", "capitalExpenditures": "289000000", "changeInReceivables": "130000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1143000000", "cashflowFromInvestment": "-268000000", "stockBasedCompensation": "52000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "394000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-527000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "325000000", "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": "2026-06-06T22:26:13.902341+00:00", "is_restated": false, "income_statement": { "revenue": 9385000000, "cost_of_revenue": 6306000000, "gross_profit": 3079000000, "ebit": -732000000, "ebitda": -375000000, "pretax_income": -1006000000, "tax_provision": -236000000, "net_income": -770000000, "net_income_to_common": -770000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 981000000, "total_current_assets": 4628000000, "total_assets": 14700000000, "short_term_debt": 595000000, "long_term_debt": 5141000000, "total_debt": 5736000000, "total_liabilities": 10800000000, "total_equity": 3874000000, "shares_outstanding": 424100000, "goodwill_and_intangibles": 7117000000 }, "cash_flow": { "operating_cash_flow": 1432000000, "capital_expenditure": 259000000, "free_cash_flow": 1691000000, "dividends_paid": 392000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135514, "ticker_id": 7429, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:26:13.902341+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-732000000", "ebitda": "-375000000", "netIncome": "-770000000", "grossProfit": "3079000000", "depreciation": "None", "totalRevenue": "9385000000", "costOfRevenue": "6306000000", "interestIncome": "None", "incomeBeforeTax": "-1006000000", "interestExpense": "274000000", "operatingIncome": "-634000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-236000000", "reportedCurrency": "USD", "netInterestIncome": "-274000000", "nonInterestIncome": "None", "operatingExpenses": "3713000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "144000000", "otherNonOperatingIncome": "-98000000", "costofGoodsAndServicesSold": "6306000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "357000000", "sellingGeneralAndAdministrative": "1827000000", "netIncomeFromContinuingOperations": "-770000000" }, "balance": { "goodwill": "3553000000", "inventory": "1638000000", "commonStock": "448000000", "currentDebt": "None", "investments": "None", "totalAssets": "14700000000", "longTermDebt": "5141000000", "shortTermDebt": "595000000", "treasuryStock": "-598000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "3564000000", "reportedCurrency": "USD", "retainedEarnings": "-3174000000", "totalLiabilities": "10800000000", "otherCurrentAssets": "331000000", "totalCurrentAssets": "4628000000", "currentLongTermDebt": "466000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1678000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10072000000", "currentAccountsPayable": "1526000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1176000000", "shortLongTermDebtTotal": "6208000000", "totalShareholderEquity": "3874000000", "capitalLeaseObligations": "472000000", "otherCurrentLiabilities": "1434000000", "totalCurrentLiabilities": "3621000000", "otherNonCurrentLiabilities": "1624000000", "totalNonCurrentLiabilities": "7179000000", "cashAndShortTermInvestments": "981000000", "commonStockSharesOutstanding": "424100000", "intangibleAssetsExcludingGoodwill": "3564000000", "cashAndCashEquivalentsAtCarryingValue": "981000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-770000000", "profitLoss": "None", "dividendPayout": "392000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-29000000", "operatingCashflow": "1432000000", "capitalExpenditures": "259000000", "changeInReceivables": "168000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-559000000", "cashflowFromInvestment": "-228000000", "stockBasedCompensation": "41000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "392000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "645000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "357000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9385000000, "cost_of_revenue": 6306000000, "gross_profit": 3079000000, "research_and_development": 144000000, "selling_general_admin": 1827000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -732000000, "depreciation_amortisation": 357000000, "ebitda": -375000000, "interest_expense": 274000000, "interest_income": null, "other_non_operating": null, "pretax_income": -1006000000, "tax_provision": -236000000, "effective_tax_rate": null, "net_income": -770000000, "net_income_continuing_ops": -770000000, "net_income_to_common": -770000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 981000000, "short_term_investments": null, "net_receivables": 1678000000, "inventory": 1638000000, "other_current_assets": null, "total_current_assets": 4628000000, "net_ppe": null, "goodwill": 3553000000, "intangible_assets": 3564000000, "goodwill_and_intangibles": 7117000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10072000000, "total_assets": 14700000000, "short_term_debt": 595000000, "accounts_payable": 1526000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3621000000, "long_term_debt": 5141000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7179000000, "total_liabilities": 10800000000, "total_debt": 5736000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3174000000, "total_equity": 3874000000, "shares_outstanding": 424100000, "operating_cash_flow": 1432000000, "stock_based_compensation": 41000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 259000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -228000000, "dividends_paid": 392000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -559000000, "free_cash_flow": 1691000000, "net_change_in_cash": 645000000 }, "raw_data": { "income": { "ebit": "-732000000", "ebitda": "-375000000", "netIncome": "-770000000", "grossProfit": "3079000000", "depreciation": "None", "totalRevenue": "9385000000", "costOfRevenue": "6306000000", "interestIncome": "None", "incomeBeforeTax": "-1006000000", "interestExpense": "274000000", "operatingIncome": "-634000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-236000000", "reportedCurrency": "USD", "netInterestIncome": "-274000000", "nonInterestIncome": "None", "operatingExpenses": "3713000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "144000000", "otherNonOperatingIncome": "-98000000", "costofGoodsAndServicesSold": "6306000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "357000000", "sellingGeneralAndAdministrative": "1827000000", "netIncomeFromContinuingOperations": "-770000000" }, "balance": { "goodwill": "3553000000", "inventory": "1638000000", "commonStock": "448000000", "currentDebt": "None", "investments": "None", "totalAssets": "14700000000", "longTermDebt": "5141000000", "shortTermDebt": "595000000", "treasuryStock": "-598000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "3564000000", "reportedCurrency": "USD", "retainedEarnings": "-3174000000", "totalLiabilities": "10800000000", "otherCurrentAssets": "331000000", "totalCurrentAssets": "4628000000", "currentLongTermDebt": "466000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1678000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10072000000", "currentAccountsPayable": "1526000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1176000000", "shortLongTermDebtTotal": "6208000000", "totalShareholderEquity": "3874000000", "capitalLeaseObligations": "472000000", "otherCurrentLiabilities": "1434000000", "totalCurrentLiabilities": "3621000000", "otherNonCurrentLiabilities": "1624000000", "totalNonCurrentLiabilities": "7179000000", "cashAndShortTermInvestments": "981000000", "commonStockSharesOutstanding": "424100000", "intangibleAssetsExcludingGoodwill": "3564000000", "cashAndCashEquivalentsAtCarryingValue": "981000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-770000000", "profitLoss": "None", "dividendPayout": "392000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-29000000", "operatingCashflow": "1432000000", "capitalExpenditures": "259000000", "changeInReceivables": "168000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-559000000", "cashflowFromInvestment": "-228000000", "stockBasedCompensation": "41000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "392000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "645000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "357000000", "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": "2026-06-06T22:26:13.902341+00:00", "is_restated": false, "income_statement": { "revenue": 9715000000, "cost_of_revenue": 6480000000, "gross_profit": 3235000000, "ebit": 822000000, "ebitda": 1268000000, "pretax_income": -852000000, "tax_provision": -1038000000, "net_income": 107000000, "net_income_to_common": 107000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 348600000, "total_current_assets": 4109900000, "total_assets": 15642000000, "short_term_debt": 465000000, "long_term_debt": 5391300000, "total_debt": 5856300000, "total_liabilities": 10646000000, "total_equity": 4963300000, "shares_outstanding": 423900000, "goodwill_and_intangibles": 8625200000 }, "cash_flow": { "operating_cash_flow": 1044000000, "capital_expenditure": 264900000, "free_cash_flow": 1308900000, "dividends_paid": 390300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135519, "ticker_id": 7429, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:26:13.902341+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "822000000", "ebitda": "1268000000", "netIncome": "107000000", "grossProfit": "3235000000", "depreciation": "None", "totalRevenue": "9715000000", "costOfRevenue": "6480000000", "interestIncome": "308700000", "incomeBeforeTax": "-852000000", "interestExpense": "303000000", "operatingIncome": "-482000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-1038000000", "reportedCurrency": "USD", "netInterestIncome": "-303300000", "nonInterestIncome": "None", "operatingExpenses": "3717000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "149000000", "otherNonOperatingIncome": "-66600000", "costofGoodsAndServicesSold": "6480000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "446000000", "sellingGeneralAndAdministrative": "1875000000", "netIncomeFromContinuingOperations": "186100000" }, "balance": { "goodwill": "3708800000", "inventory": "1606700000", "commonStock": "447100000", "currentDebt": "None", "investments": "None", "totalAssets": "15642000000", "longTermDebt": "5391300000", "shortTermDebt": "465000000", "treasuryStock": "-590300000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "4916400000", "reportedCurrency": "USD", "retainedEarnings": "-2404200000", "totalLiabilities": "10646000000", "otherCurrentAssets": "313100000", "totalCurrentAssets": "4109900000", "currentLongTermDebt": "332400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1841500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11532100000", "currentAccountsPayable": "1101400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1154900000", "shortLongTermDebtTotal": "6407000000", "totalShareholderEquity": "4963300000", "capitalLeaseObligations": "673800000", "otherCurrentLiabilities": "1297600000", "totalCurrentLiabilities": "2978000000", "otherNonCurrentLiabilities": "1651800000", "totalNonCurrentLiabilities": "7668000000", "cashAndShortTermInvestments": "348600000", "commonStockSharesOutstanding": "423900000", "intangibleAssetsExcludingGoodwill": "4916400000", "cashAndCashEquivalentsAtCarryingValue": "348600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106600000", "profitLoss": "None", "dividendPayout": "390300000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "131400000", "operatingCashflow": "1044000000", "capitalExpenditures": "264900000", "changeInReceivables": "310800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1903600000", "cashflowFromInvestment": "735400000", "stockBasedCompensation": "42500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "390300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-124200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "446000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9715000000, "cost_of_revenue": 6480000000, "gross_profit": 3235000000, "research_and_development": 149000000, "selling_general_admin": 1875000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 822000000, "depreciation_amortisation": 446000000, "ebitda": 1268000000, "interest_expense": 303000000, "interest_income": null, "other_non_operating": null, "pretax_income": -852000000, "tax_provision": -1038000000, "effective_tax_rate": null, "net_income": 107000000, "net_income_continuing_ops": 186100000, "net_income_to_common": 107000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 348600000, "short_term_investments": null, "net_receivables": 1841500000, "inventory": 1606700000, "other_current_assets": null, "total_current_assets": 4109900000, "net_ppe": null, "goodwill": 3708800000, "intangible_assets": 4916400000, "goodwill_and_intangibles": 8625200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11532100000, "total_assets": 15642000000, "short_term_debt": 465000000, "accounts_payable": 1101400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2978000000, "long_term_debt": 5391300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7668000000, "total_liabilities": 10646000000, "total_debt": 5856300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2404200000, "total_equity": 4963300000, "shares_outstanding": 423900000, "operating_cash_flow": 1044000000, "stock_based_compensation": 42500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 264900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 735400000, "dividends_paid": 390300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1903600000, "free_cash_flow": 1308900000, "net_change_in_cash": -124200000 }, "raw_data": { "income": { "ebit": "822000000", "ebitda": "1268000000", "netIncome": "107000000", "grossProfit": "3235000000", "depreciation": "None", "totalRevenue": "9715000000", "costOfRevenue": "6480000000", "interestIncome": "308700000", "incomeBeforeTax": "-852000000", "interestExpense": "303000000", "operatingIncome": "-482000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-1038000000", "reportedCurrency": "USD", "netInterestIncome": "-303300000", "nonInterestIncome": "None", "operatingExpenses": "3717000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "149000000", "otherNonOperatingIncome": "-66600000", "costofGoodsAndServicesSold": "6480000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "446000000", "sellingGeneralAndAdministrative": "1875000000", "netIncomeFromContinuingOperations": "186100000" }, "balance": { "goodwill": "3708800000", "inventory": "1606700000", "commonStock": "447100000", "currentDebt": "None", "investments": "None", "totalAssets": "15642000000", "longTermDebt": "5391300000", "shortTermDebt": "465000000", "treasuryStock": "-590300000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "4916400000", "reportedCurrency": "USD", "retainedEarnings": "-2404200000", "totalLiabilities": "10646000000", "otherCurrentAssets": "313100000", "totalCurrentAssets": "4109900000", "currentLongTermDebt": "332400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1841500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11532100000", "currentAccountsPayable": "1101400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1154900000", "shortLongTermDebtTotal": "6407000000", "totalShareholderEquity": "4963300000", "capitalLeaseObligations": "673800000", "otherCurrentLiabilities": "1297600000", "totalCurrentLiabilities": "2978000000", "otherNonCurrentLiabilities": "1651800000", "totalNonCurrentLiabilities": "7668000000", "cashAndShortTermInvestments": "348600000", "commonStockSharesOutstanding": "423900000", "intangibleAssetsExcludingGoodwill": "4916400000", "cashAndCashEquivalentsAtCarryingValue": "348600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106600000", "profitLoss": "None", "dividendPayout": "390300000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "131400000", "operatingCashflow": "1044000000", "capitalExpenditures": "264900000", "changeInReceivables": "310800000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1903600000", "cashflowFromInvestment": "735400000", "stockBasedCompensation": "42500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "390300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-124200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "446000000", "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": "2026-06-06T22:26:13.902341+00:00", "is_restated": false, "income_statement": { "revenue": 8630900000, "cost_of_revenue": 5622100000, "gross_profit": 3008800000, "ebit": -7572100000, "ebitda": -7200100000, "pretax_income": -8267700000, "tax_provision": -1478100000, "net_income": -6917900000, "net_income_to_common": -6917900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 495700000, "total_current_assets": 7748800000, "total_assets": 17716400000, "short_term_debt": 318700000, "long_term_debt": 6696300000, "total_debt": 7015000000, "total_liabilities": 12438600000, "total_equity": 5243000000, "shares_outstanding": 473700000, "goodwill_and_intangibles": 8549800000 }, "cash_flow": { "operating_cash_flow": 680000000, "capital_expenditure": 384400000, "free_cash_flow": 1064400000, "dividends_paid": 434600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135524, "ticker_id": 7429, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:26:13.902341+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7572100000", "ebitda": "-7200100000", "netIncome": "-6917900000", "grossProfit": "3008800000", "depreciation": "None", "totalRevenue": "8630900000", "costOfRevenue": "5622100000", "interestIncome": "440200000", "incomeBeforeTax": "-8267700000", "interestExpense": "446000000", "operatingIncome": "-7828500000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-1478100000", "reportedCurrency": "USD", "netInterestIncome": "-446300000", "nonInterestIncome": "None", "operatingExpenses": "2434800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "151000000", "otherNonOperatingIncome": "7100000", "costofGoodsAndServicesSold": "5622100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "372000000", "sellingGeneralAndAdministrative": "2083000000", "netIncomeFromContinuingOperations": "-6789600000" }, "balance": { "goodwill": "2970200000", "inventory": "1583100000", "commonStock": "446100000", "currentDebt": "None", "investments": "None", "totalAssets": "17716400000", "longTermDebt": "6696300000", "shortTermDebt": "318700000", "treasuryStock": "-584700000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "5579600000", "reportedCurrency": "USD", "retainedEarnings": "-2486700000", "totalLiabilities": "12438600000", "otherCurrentAssets": "1538600000", "totalCurrentAssets": "7748800000", "currentLongTermDebt": "318700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2163500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9967600000", "currentAccountsPayable": "1191600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "925600000", "shortLongTermDebtTotal": "7015000000", "totalShareholderEquity": "5243000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1626300000", "totalCurrentLiabilities": "3330000000", "otherNonCurrentLiabilities": "1370500000", "totalNonCurrentLiabilities": "9108600000", "cashAndShortTermInvestments": "495700000", "commonStockSharesOutstanding": "473700000", "intangibleAssetsExcludingGoodwill": "5579600000", "cashAndCashEquivalentsAtCarryingValue": "495700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6917900000", "profitLoss": "None", "dividendPayout": "434600000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "125700000", "operatingCashflow": "680000000", "capitalExpenditures": "384400000", "changeInReceivables": "161700000", "changeInExchangeRate": "-22900000", "cashflowFromFinancing": "-5454500000", "cashflowFromInvestment": "4807400000", "stockBasedCompensation": "75700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "434600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "10000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1507000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "433900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8630900000, "cost_of_revenue": 5622100000, "gross_profit": 3008800000, "research_and_development": 151000000, "selling_general_admin": 2083000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7572100000, "depreciation_amortisation": 372000000, "ebitda": -7200100000, "interest_expense": 446000000, "interest_income": null, "other_non_operating": null, "pretax_income": -8267700000, "tax_provision": -1478100000, "effective_tax_rate": null, "net_income": -6917900000, "net_income_continuing_ops": -6789600000, "net_income_to_common": -6917900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 495700000, "short_term_investments": null, "net_receivables": 2163500000, "inventory": 1583100000, "other_current_assets": null, "total_current_assets": 7748800000, "net_ppe": null, "goodwill": 2970200000, "intangible_assets": 5579600000, "goodwill_and_intangibles": 8549800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9967600000, "total_assets": 17716400000, "short_term_debt": 318700000, "accounts_payable": 1191600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3330000000, "long_term_debt": 6696300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9108600000, "total_liabilities": 12438600000, "total_debt": 7015000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2486700000, "total_equity": 5243000000, "shares_outstanding": 473700000, "operating_cash_flow": 680000000, "stock_based_compensation": 75700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 384400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4807400000, "dividends_paid": 434600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5454500000, "free_cash_flow": 1064400000, "net_change_in_cash": 10000000 }, "raw_data": { "income": { "ebit": "-7572100000", "ebitda": "-7200100000", "netIncome": "-6917900000", "grossProfit": "3008800000", "depreciation": "None", "totalRevenue": "8630900000", "costOfRevenue": "5622100000", "interestIncome": "440200000", "incomeBeforeTax": "-8267700000", "interestExpense": "446000000", "operatingIncome": "-7828500000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-1478100000", "reportedCurrency": "USD", "netInterestIncome": "-446300000", "nonInterestIncome": "None", "operatingExpenses": "2434800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "151000000", "otherNonOperatingIncome": "7100000", "costofGoodsAndServicesSold": "5622100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "372000000", "sellingGeneralAndAdministrative": "2083000000", "netIncomeFromContinuingOperations": "-6789600000" }, "balance": { "goodwill": "2970200000", "inventory": "1583100000", "commonStock": "446100000", "currentDebt": "None", "investments": "None", "totalAssets": "17716400000", "longTermDebt": "6696300000", "shortTermDebt": "318700000", "treasuryStock": "-584700000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "5579600000", "reportedCurrency": "USD", "retainedEarnings": "-2486700000", "totalLiabilities": "12438600000", "otherCurrentAssets": "1538600000", "totalCurrentAssets": "7748800000", "currentLongTermDebt": "318700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2163500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9967600000", "currentAccountsPayable": "1191600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "925600000", "shortLongTermDebtTotal": "7015000000", "totalShareholderEquity": "5243000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1626300000", "totalCurrentLiabilities": "3330000000", "otherNonCurrentLiabilities": "1370500000", "totalNonCurrentLiabilities": "9108600000", "cashAndShortTermInvestments": "495700000", "commonStockSharesOutstanding": "473700000", "intangibleAssetsExcludingGoodwill": "5579600000", "cashAndCashEquivalentsAtCarryingValue": "495700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6917900000", "profitLoss": "None", "dividendPayout": "434600000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "125700000", "operatingCashflow": "680000000", "capitalExpenditures": "384400000", "changeInReceivables": "161700000", "changeInExchangeRate": "-22900000", "cashflowFromFinancing": "-5454500000", "cashflowFromInvestment": "4807400000", "stockBasedCompensation": "75700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "434600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "10000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1507000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "433900000", "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": "2026-06-06T22:26:13.902341+00:00", "is_restated": false, "income_statement": { "revenue": 1549000000, "cost_of_revenue": 1036000000, "gross_profit": 513000000, "ebit": 50000000, "ebitda": 129000000, "pretax_income": -61000000, "tax_provision": -28000000, "net_income": -33000000, "net_income_to_common": -33000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201000000, "total_current_assets": 2913000000, "total_assets": 10859000000, "short_term_debt": 540000000, "long_term_debt": 4540000000, "total_debt": 5080000000, "total_liabilities": 8517000000, "total_equity": 2342000000, "shares_outstanding": 421600000, "goodwill_and_intangibles": 4699000000 }, "cash_flow": { "operating_cash_flow": -233000000, "capital_expenditure": 37000000, "free_cash_flow": -196000000, "dividends_paid": 36000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135487, "ticker_id": 7429, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:26:13.902341+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50000000", "ebitda": "129000000", "netIncome": "-33000000", "grossProfit": "513000000", "depreciation": "None", "totalRevenue": "1549000000", "costOfRevenue": "1036000000", "interestIncome": "None", "incomeBeforeTax": "-61000000", "interestExpense": "91000000", "operatingIncome": "50000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-28000000", "reportedCurrency": "USD", "netInterestIncome": "-84000000", "nonInterestIncome": "None", "operatingExpenses": "463000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1036000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79000000", "sellingGeneralAndAdministrative": "472000000", "netIncomeFromContinuingOperations": "-33000000" }, "balance": { "goodwill": "3092000000", "inventory": "1493000000", "commonStock": "457000000", "currentDebt": "None", "investments": "None", "totalAssets": "10859000000", "longTermDebt": "4540000000", "shortTermDebt": "540000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1607000000", "reportedCurrency": "USD", "retainedEarnings": "-3260000000", "totalLiabilities": "8517000000", "otherCurrentAssets": "326000000", "totalCurrentAssets": "2913000000", "currentLongTermDebt": "425000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "893000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7946000000", "currentAccountsPayable": "1045000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5523000000", "totalShareholderEquity": "2342000000", "capitalLeaseObligations": "558000000", "otherCurrentLiabilities": "1210000000", "totalCurrentLiabilities": "2795000000", "otherNonCurrentLiabilities": "734000000", "totalNonCurrentLiabilities": "5722000000", "cashAndShortTermInvestments": "201000000", "commonStockSharesOutstanding": "421600000", "intangibleAssetsExcludingGoodwill": "1607000000", "cashAndCashEquivalentsAtCarryingValue": "201000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33000000", "profitLoss": "None", "dividendPayout": "36000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-213000000", "operatingCashflow": "-233000000", "capitalExpenditures": "37000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "286000000", "cashflowFromInvestment": "-29000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1549000000, "cost_of_revenue": 1036000000, "gross_profit": 513000000, "research_and_development": null, "selling_general_admin": 472000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50000000, "depreciation_amortisation": 79000000, "ebitda": 129000000, "interest_expense": 91000000, "interest_income": null, "other_non_operating": null, "pretax_income": -61000000, "tax_provision": -28000000, "effective_tax_rate": null, "net_income": -33000000, "net_income_continuing_ops": -33000000, "net_income_to_common": -33000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 201000000, "short_term_investments": null, "net_receivables": 893000000, "inventory": 1493000000, "other_current_assets": null, "total_current_assets": 2913000000, "net_ppe": null, "goodwill": 3092000000, "intangible_assets": 1607000000, "goodwill_and_intangibles": 4699000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7946000000, "total_assets": 10859000000, "short_term_debt": 540000000, "accounts_payable": 1045000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2795000000, "long_term_debt": 4540000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5722000000, "total_liabilities": 8517000000, "total_debt": 5080000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3260000000, "total_equity": 2342000000, "shares_outstanding": 421600000, "operating_cash_flow": -233000000, "stock_based_compensation": 17000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29000000, "dividends_paid": 36000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 286000000, "free_cash_flow": -196000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "50000000", "ebitda": "129000000", "netIncome": "-33000000", "grossProfit": "513000000", "depreciation": "None", "totalRevenue": "1549000000", "costOfRevenue": "1036000000", "interestIncome": "None", "incomeBeforeTax": "-61000000", "interestExpense": "91000000", "operatingIncome": "50000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-28000000", "reportedCurrency": "USD", "netInterestIncome": "-84000000", "nonInterestIncome": "None", "operatingExpenses": "463000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1036000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79000000", "sellingGeneralAndAdministrative": "472000000", "netIncomeFromContinuingOperations": "-33000000" }, "balance": { "goodwill": "3092000000", "inventory": "1493000000", "commonStock": "457000000", "currentDebt": "None", "investments": "None", "totalAssets": "10859000000", "longTermDebt": "4540000000", "shortTermDebt": "540000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1607000000", "reportedCurrency": "USD", "retainedEarnings": "-3260000000", "totalLiabilities": "8517000000", "otherCurrentAssets": "326000000", "totalCurrentAssets": "2913000000", "currentLongTermDebt": "425000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "893000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7946000000", "currentAccountsPayable": "1045000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5523000000", "totalShareholderEquity": "2342000000", "capitalLeaseObligations": "558000000", "otherCurrentLiabilities": "1210000000", "totalCurrentLiabilities": "2795000000", "otherNonCurrentLiabilities": "734000000", "totalNonCurrentLiabilities": "5722000000", "cashAndShortTermInvestments": "201000000", "commonStockSharesOutstanding": "421600000", "intangibleAssetsExcludingGoodwill": "1607000000", "cashAndCashEquivalentsAtCarryingValue": "201000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33000000", "profitLoss": "None", "dividendPayout": "36000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-213000000", "operatingCashflow": "-233000000", "capitalExpenditures": "37000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "286000000", "cashflowFromInvestment": "-29000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79000000", "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": "2026-06-06T22:26:13.902341+00:00", "is_restated": false, "income_statement": { "revenue": 1897000000, "cost_of_revenue": 1269000000, "gross_profit": 628000000, "ebit": -275000000, "ebitda": -195000000, "pretax_income": -359000000, "tax_provision": -44000000, "net_income": -315000000, "net_income_to_common": -315000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 203000000, "total_current_assets": 2708000000, "total_assets": 10715000000, "short_term_debt": 243000000, "long_term_debt": 4543000000, "total_debt": 4786000000, "total_liabilities": 8324000000, "total_equity": 2391000000, "shares_outstanding": 419200000, "goodwill_and_intangibles": 4735000000 }, "cash_flow": { "operating_cash_flow": 161000000, "capital_expenditure": 70000000, "free_cash_flow": 231000000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135488, "ticker_id": 7429, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:26:13.902341+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-275000000", "ebitda": "-195000000", "netIncome": "-315000000", "grossProfit": "628000000", "depreciation": "None", "totalRevenue": "1897000000", "costOfRevenue": "1269000000", "interestIncome": "None", "incomeBeforeTax": "-359000000", "interestExpense": "84000000", "operatingIncome": "136000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-44000000", "reportedCurrency": "USD", "netInterestIncome": "-84000000", "nonInterestIncome": "None", "operatingExpenses": "492000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1269000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80000000", "sellingGeneralAndAdministrative": "490000000", "netIncomeFromContinuingOperations": "-315000000" }, "balance": { "goodwill": "3101000000", "inventory": "1281000000", "commonStock": "447000000", "currentDebt": "None", "investments": "None", "totalAssets": "10715000000", "longTermDebt": "4543000000", "shortTermDebt": "243000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1634000000", "reportedCurrency": "USD", "retainedEarnings": "-3227000000", "totalLiabilities": "8324000000", "otherCurrentAssets": "237000000", "totalCurrentAssets": "2708000000", "currentLongTermDebt": "130000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "987000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8007000000", "currentAccountsPayable": "931000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5652000000", "totalShareholderEquity": "2391000000", "capitalLeaseObligations": "546000000", "otherCurrentLiabilities": "1351000000", "totalCurrentLiabilities": "2525000000", "otherNonCurrentLiabilities": "773000000", "totalNonCurrentLiabilities": "5799000000", "cashAndShortTermInvestments": "203000000", "commonStockSharesOutstanding": "419200000", "intangibleAssetsExcludingGoodwill": "1634000000", "cashAndCashEquivalentsAtCarryingValue": "203000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-315000000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "174000000", "operatingCashflow": "161000000", "capitalExpenditures": "70000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-160000000", "cashflowFromInvestment": "-49000000", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1897000000, "cost_of_revenue": 1269000000, "gross_profit": 628000000, "research_and_development": null, "selling_general_admin": 490000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -275000000, "depreciation_amortisation": 80000000, "ebitda": -195000000, "interest_expense": 84000000, "interest_income": null, "other_non_operating": null, "pretax_income": -359000000, "tax_provision": -44000000, "effective_tax_rate": null, "net_income": -315000000, "net_income_continuing_ops": -315000000, "net_income_to_common": -315000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 203000000, "short_term_investments": null, "net_receivables": 987000000, "inventory": 1281000000, "other_current_assets": null, "total_current_assets": 2708000000, "net_ppe": null, "goodwill": 3101000000, "intangible_assets": 1634000000, "goodwill_and_intangibles": 4735000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8007000000, "total_assets": 10715000000, "short_term_debt": 243000000, "accounts_payable": 931000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2525000000, "long_term_debt": 4543000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5799000000, "total_liabilities": 8324000000, "total_debt": 4786000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3227000000, "total_equity": 2391000000, "shares_outstanding": 419200000, "operating_cash_flow": 161000000, "stock_based_compensation": 22000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49000000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -160000000, "free_cash_flow": 231000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-275000000", "ebitda": "-195000000", "netIncome": "-315000000", "grossProfit": "628000000", "depreciation": "None", "totalRevenue": "1897000000", "costOfRevenue": "1269000000", "interestIncome": "None", "incomeBeforeTax": "-359000000", "interestExpense": "84000000", "operatingIncome": "136000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-44000000", "reportedCurrency": "USD", "netInterestIncome": "-84000000", "nonInterestIncome": "None", "operatingExpenses": "492000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1269000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80000000", "sellingGeneralAndAdministrative": "490000000", "netIncomeFromContinuingOperations": "-315000000" }, "balance": { "goodwill": "3101000000", "inventory": "1281000000", "commonStock": "447000000", "currentDebt": "None", "investments": "None", "totalAssets": "10715000000", "longTermDebt": "4543000000", "shortTermDebt": "243000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1634000000", "reportedCurrency": "USD", "retainedEarnings": "-3227000000", "totalLiabilities": "8324000000", "otherCurrentAssets": "237000000", "totalCurrentAssets": "2708000000", "currentLongTermDebt": "130000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "987000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8007000000", "currentAccountsPayable": "931000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5652000000", "totalShareholderEquity": "2391000000", "capitalLeaseObligations": "546000000", "otherCurrentLiabilities": "1351000000", "totalCurrentLiabilities": "2525000000", "otherNonCurrentLiabilities": "773000000", "totalNonCurrentLiabilities": "5799000000", "cashAndShortTermInvestments": "203000000", "commonStockSharesOutstanding": "419200000", "intangibleAssetsExcludingGoodwill": "1634000000", "cashAndCashEquivalentsAtCarryingValue": "203000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-315000000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "174000000", "operatingCashflow": "161000000", "capitalExpenditures": "70000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-160000000", "cashflowFromInvestment": "-49000000", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80000000", "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": "2026-06-06T22:26:13.902341+00:00", "is_restated": false, "income_statement": { "revenue": 1806000000, "cost_of_revenue": 1190000000, "gross_profit": 616000000, "ebit": 125000000, "ebitda": 202000000, "pretax_income": 42000000, "tax_provision": 21000000, "net_income": 21000000, "net_income_to_common": 21000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 229000000, "total_current_assets": 2940000000, "total_assets": 11287000000, "short_term_debt": 351000000, "long_term_debt": 4540000000, "total_debt": 4891000000, "total_liabilities": 8590000000, "total_equity": 2697000000, "shares_outstanding": 423500000, "goodwill_and_intangibles": 5099000000 }, "cash_flow": { "operating_cash_flow": 374000000, "capital_expenditure": 59000000, "free_cash_flow": 433000000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135490, "ticker_id": 7429, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:26:13.902341+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "125000000", "ebitda": "202000000", "netIncome": "21000000", "grossProfit": "616000000", "depreciation": "None", "totalRevenue": "1806000000", "costOfRevenue": "1190000000", "interestIncome": "None", "incomeBeforeTax": "42000000", "interestExpense": "83000000", "operatingIncome": "119000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "21000000", "reportedCurrency": "USD", "netInterestIncome": "-83000000", "nonInterestIncome": "None", "operatingExpenses": "497000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1190000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77000000", "sellingGeneralAndAdministrative": "492000000", "netIncomeFromContinuingOperations": "21000000" }, "balance": { "goodwill": "3100000000", "inventory": "1456000000", "commonStock": "447000000", "currentDebt": "None", "investments": "None", "totalAssets": "11287000000", "longTermDebt": "4540000000", "shortTermDebt": "351000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1999000000", "reportedCurrency": "USD", "retainedEarnings": "-2912000000", "totalLiabilities": "8590000000", "otherCurrentAssets": "312000000", "totalCurrentAssets": "2940000000", "currentLongTermDebt": "237000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "943000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8347000000", "currentAccountsPayable": "902000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5327000000", "totalShareholderEquity": "2697000000", "capitalLeaseObligations": "550000000", "otherCurrentLiabilities": "1335000000", "totalCurrentLiabilities": "2588000000", "otherNonCurrentLiabilities": "924000000", "totalNonCurrentLiabilities": "6002000000", "cashAndShortTermInvestments": "229000000", "commonStockSharesOutstanding": "423500000", "intangibleAssetsExcludingGoodwill": "1999000000", "cashAndCashEquivalentsAtCarryingValue": "229000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21000000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "57000000", "operatingCashflow": "374000000", "capitalExpenditures": "59000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-323000000", "cashflowFromInvestment": "-23000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1806000000, "cost_of_revenue": 1190000000, "gross_profit": 616000000, "research_and_development": null, "selling_general_admin": 492000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 125000000, "depreciation_amortisation": 77000000, "ebitda": 202000000, "interest_expense": 83000000, "interest_income": null, "other_non_operating": null, "pretax_income": 42000000, "tax_provision": 21000000, "effective_tax_rate": null, "net_income": 21000000, "net_income_continuing_ops": 21000000, "net_income_to_common": 21000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 229000000, "short_term_investments": null, "net_receivables": 943000000, "inventory": 1456000000, "other_current_assets": null, "total_current_assets": 2940000000, "net_ppe": null, "goodwill": 3100000000, "intangible_assets": 1999000000, "goodwill_and_intangibles": 5099000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8347000000, "total_assets": 11287000000, "short_term_debt": 351000000, "accounts_payable": 902000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2588000000, "long_term_debt": 4540000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6002000000, "total_liabilities": 8590000000, "total_debt": 4891000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2912000000, "total_equity": 2697000000, "shares_outstanding": 423500000, "operating_cash_flow": 374000000, "stock_based_compensation": 13000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23000000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -323000000, "free_cash_flow": 433000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "125000000", "ebitda": "202000000", "netIncome": "21000000", "grossProfit": "616000000", "depreciation": "None", "totalRevenue": "1806000000", "costOfRevenue": "1190000000", "interestIncome": "None", "incomeBeforeTax": "42000000", "interestExpense": "83000000", "operatingIncome": "119000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "21000000", "reportedCurrency": "USD", "netInterestIncome": "-83000000", "nonInterestIncome": "None", "operatingExpenses": "497000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1190000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77000000", "sellingGeneralAndAdministrative": "492000000", "netIncomeFromContinuingOperations": "21000000" }, "balance": { "goodwill": "3100000000", "inventory": "1456000000", "commonStock": "447000000", "currentDebt": "None", "investments": "None", "totalAssets": "11287000000", "longTermDebt": "4540000000", "shortTermDebt": "351000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1999000000", "reportedCurrency": "USD", "retainedEarnings": "-2912000000", "totalLiabilities": "8590000000", "otherCurrentAssets": "312000000", "totalCurrentAssets": "2940000000", "currentLongTermDebt": "237000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "943000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8347000000", "currentAccountsPayable": "902000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5327000000", "totalShareholderEquity": "2697000000", "capitalLeaseObligations": "550000000", "otherCurrentLiabilities": "1335000000", "totalCurrentLiabilities": "2588000000", "otherNonCurrentLiabilities": "924000000", "totalNonCurrentLiabilities": "6002000000", "cashAndShortTermInvestments": "229000000", "commonStockSharesOutstanding": "423500000", "intangibleAssetsExcludingGoodwill": "1999000000", "cashAndCashEquivalentsAtCarryingValue": "229000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21000000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "57000000", "operatingCashflow": "374000000", "capitalExpenditures": "59000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-323000000", "cashflowFromInvestment": "-23000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77000000", "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": "2026-06-06T22:26:13.902341+00:00", "is_restated": false, "income_statement": { "revenue": 1935000000, "cost_of_revenue": 1250000000, "gross_profit": 685000000, "ebit": 153000000, "ebitda": 232000000, "pretax_income": 71000000, "tax_provision": 25000000, "net_income": 46000000, "net_income_to_common": 46000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 219000000, "total_current_assets": 3111000000, "total_assets": 11507000000, "short_term_debt": 657000000, "long_term_debt": 4535000000, "total_debt": 5192000000, "total_liabilities": 8815000000, "total_equity": 2692000000, "shares_outstanding": 420900000, "goodwill_and_intangibles": 5128000000 }, "cash_flow": { "operating_cash_flow": -58000000, "capital_expenditure": 59000000, "free_cash_flow": 1000000, "dividends_paid": 29000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135491, "ticker_id": 7429, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:26:13.902341+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "153000000", "ebitda": "232000000", "netIncome": "46000000", "grossProfit": "685000000", "depreciation": "None", "totalRevenue": "1935000000", "costOfRevenue": "1250000000", "interestIncome": "None", "incomeBeforeTax": "71000000", "interestExpense": "82000000", "operatingIncome": "171000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "25000000", "reportedCurrency": "USD", "netInterestIncome": "-82000000", "nonInterestIncome": "None", "operatingExpenses": "514000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1250000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79000000", "sellingGeneralAndAdministrative": "508000000", "netIncomeFromContinuingOperations": "46000000" }, "balance": { "goodwill": "3103000000", "inventory": "1515000000", "commonStock": "445000000", "currentDebt": "None", "investments": "None", "totalAssets": "11507000000", "longTermDebt": "4535000000", "shortTermDebt": "657000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2025000000", "reportedCurrency": "USD", "retainedEarnings": "-2933000000", "totalLiabilities": "8815000000", "otherCurrentAssets": "296000000", "totalCurrentAssets": "3111000000", "currentLongTermDebt": "542000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1081000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8396000000", "currentAccountsPayable": "885000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5634000000", "totalShareholderEquity": "2692000000", "capitalLeaseObligations": "557000000", "otherCurrentLiabilities": "1237000000", "totalCurrentLiabilities": "2779000000", "otherNonCurrentLiabilities": "942000000", "totalNonCurrentLiabilities": "6036000000", "cashAndShortTermInvestments": "219000000", "commonStockSharesOutstanding": "420900000", "intangibleAssetsExcludingGoodwill": "2025000000", "cashAndCashEquivalentsAtCarryingValue": "219000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46000000", "profitLoss": "None", "dividendPayout": "29000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "109000000", "operatingCashflow": "-58000000", "capitalExpenditures": "59000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "112000000", "cashflowFromInvestment": "-65000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1935000000, "cost_of_revenue": 1250000000, "gross_profit": 685000000, "research_and_development": null, "selling_general_admin": 508000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 153000000, "depreciation_amortisation": 79000000, "ebitda": 232000000, "interest_expense": 82000000, "interest_income": null, "other_non_operating": null, "pretax_income": 71000000, "tax_provision": 25000000, "effective_tax_rate": null, "net_income": 46000000, "net_income_continuing_ops": 46000000, "net_income_to_common": 46000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 219000000, "short_term_investments": null, "net_receivables": 1081000000, "inventory": 1515000000, "other_current_assets": null, "total_current_assets": 3111000000, "net_ppe": null, "goodwill": 3103000000, "intangible_assets": 2025000000, "goodwill_and_intangibles": 5128000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8396000000, "total_assets": 11507000000, "short_term_debt": 657000000, "accounts_payable": 885000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2779000000, "long_term_debt": 4535000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6036000000, "total_liabilities": 8815000000, "total_debt": 5192000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2933000000, "total_equity": 2692000000, "shares_outstanding": 420900000, "operating_cash_flow": -58000000, "stock_based_compensation": 17000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -65000000, "dividends_paid": 29000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 112000000, "free_cash_flow": 1000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "153000000", "ebitda": "232000000", "netIncome": "46000000", "grossProfit": "685000000", "depreciation": "None", "totalRevenue": "1935000000", "costOfRevenue": "1250000000", "interestIncome": "None", "incomeBeforeTax": "71000000", "interestExpense": "82000000", "operatingIncome": "171000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "25000000", "reportedCurrency": "USD", "netInterestIncome": "-82000000", "nonInterestIncome": "None", "operatingExpenses": "514000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1250000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79000000", "sellingGeneralAndAdministrative": "508000000", "netIncomeFromContinuingOperations": "46000000" }, "balance": { "goodwill": "3103000000", "inventory": "1515000000", "commonStock": "445000000", "currentDebt": "None", "investments": "None", "totalAssets": "11507000000", "longTermDebt": "4535000000", "shortTermDebt": "657000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2025000000", "reportedCurrency": "USD", "retainedEarnings": "-2933000000", "totalLiabilities": "8815000000", "otherCurrentAssets": "296000000", "totalCurrentAssets": "3111000000", "currentLongTermDebt": "542000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1081000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8396000000", "currentAccountsPayable": "885000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5634000000", "totalShareholderEquity": "2692000000", "capitalLeaseObligations": "557000000", "otherCurrentLiabilities": "1237000000", "totalCurrentLiabilities": "2779000000", "otherNonCurrentLiabilities": "942000000", "totalNonCurrentLiabilities": "6036000000", "cashAndShortTermInvestments": "219000000", "commonStockSharesOutstanding": "420900000", "intangibleAssetsExcludingGoodwill": "2025000000", "cashAndCashEquivalentsAtCarryingValue": "219000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46000000", "profitLoss": "None", "dividendPayout": "29000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "109000000", "operatingCashflow": "-58000000", "capitalExpenditures": "59000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "112000000", "cashflowFromInvestment": "-65000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79000000", "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": "2026-06-06T22:26:13.902341+00:00", "is_restated": false, "income_statement": { "revenue": 1566000000, "cost_of_revenue": 1063000000, "gross_profit": 503000000, "ebit": 17000000, "ebitda": 92000000, "pretax_income": -55000000, "tax_provision": -18000000, "net_income": -37000000, "net_income_to_common": -37000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 233000000, "total_current_assets": 3046000000, "total_assets": 11279000000, "short_term_debt": 509000000, "long_term_debt": 4523000000, "total_debt": 5032000000, "total_liabilities": 8589000000, "total_equity": 2690000000, "shares_outstanding": 416800000, "goodwill_and_intangibles": 5065000000 }, "cash_flow": { "operating_cash_flow": -213000000, "capital_expenditure": 59000000, "free_cash_flow": -154000000, "dividends_paid": 31000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135492, "ticker_id": 7429, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:26:13.902341+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17000000", "ebitda": "92000000", "netIncome": "-37000000", "grossProfit": "503000000", "depreciation": "None", "totalRevenue": "1566000000", "costOfRevenue": "1063000000", "interestIncome": "None", "incomeBeforeTax": "-55000000", "interestExpense": "72000000", "operatingIncome": "21000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-18000000", "reportedCurrency": "USD", "netInterestIncome": "-72000000", "nonInterestIncome": "None", "operatingExpenses": "482000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1063000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75000000", "sellingGeneralAndAdministrative": "471000000", "netIncomeFromContinuingOperations": "-37000000" }, "balance": { "goodwill": "3059000000", "inventory": "1587000000", "commonStock": "445000000", "currentDebt": "None", "investments": "None", "totalAssets": "11279000000", "longTermDebt": "4523000000", "shortTermDebt": "509000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2006000000", "reportedCurrency": "USD", "retainedEarnings": "-2979000000", "totalLiabilities": "8589000000", "otherCurrentAssets": "334000000", "totalCurrentAssets": "3046000000", "currentLongTermDebt": "397000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "892000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8233000000", "currentAccountsPayable": "1050000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5464000000", "totalShareholderEquity": "2690000000", "capitalLeaseObligations": "544000000", "otherCurrentLiabilities": "1128000000", "totalCurrentLiabilities": "2687000000", "otherNonCurrentLiabilities": "763000000", "totalNonCurrentLiabilities": "5902000000", "cashAndShortTermInvestments": "233000000", "commonStockSharesOutstanding": "416800000", "intangibleAssetsExcludingGoodwill": "2006000000", "cashAndCashEquivalentsAtCarryingValue": "233000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37000000", "profitLoss": "None", "dividendPayout": "31000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-168000000", "operatingCashflow": "-213000000", "capitalExpenditures": "59000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "270000000", "cashflowFromInvestment": "-27000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1566000000, "cost_of_revenue": 1063000000, "gross_profit": 503000000, "research_and_development": null, "selling_general_admin": 471000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17000000, "depreciation_amortisation": 75000000, "ebitda": 92000000, "interest_expense": 72000000, "interest_income": null, "other_non_operating": null, "pretax_income": -55000000, "tax_provision": -18000000, "effective_tax_rate": null, "net_income": -37000000, "net_income_continuing_ops": -37000000, "net_income_to_common": -37000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 233000000, "short_term_investments": null, "net_receivables": 892000000, "inventory": 1587000000, "other_current_assets": null, "total_current_assets": 3046000000, "net_ppe": null, "goodwill": 3059000000, "intangible_assets": 2006000000, "goodwill_and_intangibles": 5065000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8233000000, "total_assets": 11279000000, "short_term_debt": 509000000, "accounts_payable": 1050000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2687000000, "long_term_debt": 4523000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5902000000, "total_liabilities": 8589000000, "total_debt": 5032000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2979000000, "total_equity": 2690000000, "shares_outstanding": 416800000, "operating_cash_flow": -213000000, "stock_based_compensation": 16000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27000000, "dividends_paid": 31000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 270000000, "free_cash_flow": -154000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17000000", "ebitda": "92000000", "netIncome": "-37000000", "grossProfit": "503000000", "depreciation": "None", "totalRevenue": "1566000000", "costOfRevenue": "1063000000", "interestIncome": "None", "incomeBeforeTax": "-55000000", "interestExpense": "72000000", "operatingIncome": "21000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-18000000", "reportedCurrency": "USD", "netInterestIncome": "-72000000", "nonInterestIncome": "None", "operatingExpenses": "482000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1063000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75000000", "sellingGeneralAndAdministrative": "471000000", "netIncomeFromContinuingOperations": "-37000000" }, "balance": { "goodwill": "3059000000", "inventory": "1587000000", "commonStock": "445000000", "currentDebt": "None", "investments": "None", "totalAssets": "11279000000", "longTermDebt": "4523000000", "shortTermDebt": "509000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2006000000", "reportedCurrency": "USD", "retainedEarnings": "-2979000000", "totalLiabilities": "8589000000", "otherCurrentAssets": "334000000", "totalCurrentAssets": "3046000000", "currentLongTermDebt": "397000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "892000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8233000000", "currentAccountsPayable": "1050000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5464000000", "totalShareholderEquity": "2690000000", "capitalLeaseObligations": "544000000", "otherCurrentLiabilities": "1128000000", "totalCurrentLiabilities": "2687000000", "otherNonCurrentLiabilities": "763000000", "totalNonCurrentLiabilities": "5902000000", "cashAndShortTermInvestments": "233000000", "commonStockSharesOutstanding": "416800000", "intangibleAssetsExcludingGoodwill": "2006000000", "cashAndCashEquivalentsAtCarryingValue": "233000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37000000", "profitLoss": "None", "dividendPayout": "31000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-168000000", "operatingCashflow": "-213000000", "capitalExpenditures": "59000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "270000000", "cashflowFromInvestment": "-27000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75000000", "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": "2026-06-06T22:26:13.902341+00:00", "is_restated": false, "income_statement": { "revenue": 1949000000, "cost_of_revenue": 1283000000, "gross_profit": 666000000, "ebit": -7000000, "ebitda": 71000000, "pretax_income": -79000000, "tax_provision": -25000000, "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": 198000000, "total_current_assets": 2775000000, "total_assets": 11004000000, "short_term_debt": 197000000, "long_term_debt": 4508000000, "total_debt": 4705000000, "total_liabilities": 8253000000, "total_equity": 2751000000, "shares_outstanding": 416100000, "goodwill_and_intangibles": 5046000000 }, "cash_flow": { "operating_cash_flow": 150000000, "capital_expenditure": 96000000, "free_cash_flow": 246000000, "dividends_paid": 29000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135493, "ticker_id": 7429, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:26:13.902341+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7000000", "ebitda": "71000000", "netIncome": "-54000000", "grossProfit": "666000000", "depreciation": "None", "totalRevenue": "1949000000", "costOfRevenue": "1283000000", "interestIncome": "None", "incomeBeforeTax": "-79000000", "interestExpense": "72000000", "operatingIncome": "9000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-25000000", "reportedCurrency": "USD", "netInterestIncome": "-72000000", "nonInterestIncome": "None", "operatingExpenses": "657000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "123000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1283000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78000000", "sellingGeneralAndAdministrative": "13000000", "netIncomeFromContinuingOperations": "-54000000" }, "balance": { "goodwill": "3038000000", "inventory": "1400000000", "commonStock": "442000000", "currentDebt": "None", "investments": "None", "totalAssets": "11004000000", "longTermDebt": "4508000000", "shortTermDebt": "197000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2008000000", "reportedCurrency": "USD", "retainedEarnings": "-2942000000", "totalLiabilities": "8253000000", "otherCurrentAssets": "299000000", "totalCurrentAssets": "2775000000", "currentLongTermDebt": "87000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "878000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8229000000", "currentAccountsPayable": "891000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5123000000", "totalShareholderEquity": "2751000000", "capitalLeaseObligations": "528000000", "otherCurrentLiabilities": "1261000000", "totalCurrentLiabilities": "2437000000", "otherNonCurrentLiabilities": "712000000", "totalNonCurrentLiabilities": "5816000000", "cashAndShortTermInvestments": "198000000", "commonStockSharesOutstanding": "416100000", "intangibleAssetsExcludingGoodwill": "2008000000", "cashAndCashEquivalentsAtCarryingValue": "198000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54000000", "profitLoss": "None", "dividendPayout": "29000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "208000000", "operatingCashflow": "150000000", "capitalExpenditures": "96000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-387000000", "cashflowFromInvestment": "-44000000", "stockBasedCompensation": "25000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1949000000, "cost_of_revenue": 1283000000, "gross_profit": 666000000, "research_and_development": 123000000, "selling_general_admin": 13000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7000000, "depreciation_amortisation": 78000000, "ebitda": 71000000, "interest_expense": 72000000, "interest_income": null, "other_non_operating": null, "pretax_income": -79000000, "tax_provision": -25000000, "effective_tax_rate": null, "net_income": -54000000, "net_income_continuing_ops": -54000000, "net_income_to_common": -54000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 198000000, "short_term_investments": null, "net_receivables": 878000000, "inventory": 1400000000, "other_current_assets": null, "total_current_assets": 2775000000, "net_ppe": null, "goodwill": 3038000000, "intangible_assets": 2008000000, "goodwill_and_intangibles": 5046000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8229000000, "total_assets": 11004000000, "short_term_debt": 197000000, "accounts_payable": 891000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2437000000, "long_term_debt": 4508000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5816000000, "total_liabilities": 8253000000, "total_debt": 4705000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2942000000, "total_equity": 2751000000, "shares_outstanding": 416100000, "operating_cash_flow": 150000000, "stock_based_compensation": 25000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 96000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44000000, "dividends_paid": 29000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -387000000, "free_cash_flow": 246000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7000000", "ebitda": "71000000", "netIncome": "-54000000", "grossProfit": "666000000", "depreciation": "None", "totalRevenue": "1949000000", "costOfRevenue": "1283000000", "interestIncome": "None", "incomeBeforeTax": "-79000000", "interestExpense": "72000000", "operatingIncome": "9000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-25000000", "reportedCurrency": "USD", "netInterestIncome": "-72000000", "nonInterestIncome": "None", "operatingExpenses": "657000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "123000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1283000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78000000", "sellingGeneralAndAdministrative": "13000000", "netIncomeFromContinuingOperations": "-54000000" }, "balance": { "goodwill": "3038000000", "inventory": "1400000000", "commonStock": "442000000", "currentDebt": "None", "investments": "None", "totalAssets": "11004000000", "longTermDebt": "4508000000", "shortTermDebt": "197000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2008000000", "reportedCurrency": "USD", "retainedEarnings": "-2942000000", "totalLiabilities": "8253000000", "otherCurrentAssets": "299000000", "totalCurrentAssets": "2775000000", "currentLongTermDebt": "87000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "878000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8229000000", "currentAccountsPayable": "891000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5123000000", "totalShareholderEquity": "2751000000", "capitalLeaseObligations": "528000000", "otherCurrentLiabilities": "1261000000", "totalCurrentLiabilities": "2437000000", "otherNonCurrentLiabilities": "712000000", "totalNonCurrentLiabilities": "5816000000", "cashAndShortTermInvestments": "198000000", "commonStockSharesOutstanding": "416100000", "intangibleAssetsExcludingGoodwill": "2008000000", "cashAndCashEquivalentsAtCarryingValue": "198000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-54000000", "profitLoss": "None", "dividendPayout": "29000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "208000000", "operatingCashflow": "150000000", "capitalExpenditures": "96000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-387000000", "cashflowFromInvestment": "-44000000", "stockBasedCompensation": "25000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78000000", "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": "2026-06-06T22:26:13.902341+00:00", "is_restated": false, "income_statement": { "revenue": 1947000000, "cost_of_revenue": 1268000000, "gross_profit": 679000000, "ebit": -130000000, "ebitda": -49000000, "pretax_income": -205000000, "tax_provision": -7000000, "net_income": -198000000, "net_income_to_common": -198000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 494000000, "total_current_assets": 3362000000, "total_assets": 11773000000, "short_term_debt": 985000000, "long_term_debt": 4092000000, "total_debt": 5077000000, "total_liabilities": 8913000000, "total_equity": 2860000000, "shares_outstanding": 416000000, "goodwill_and_intangibles": 5229000000 }, "cash_flow": { "operating_cash_flow": 282000000, "capital_expenditure": 51000000, "free_cash_flow": 333000000, "dividends_paid": 29000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135495, "ticker_id": 7429, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:26:13.902341+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-130000000", "ebitda": "-49000000", "netIncome": "-198000000", "grossProfit": "679000000", "depreciation": "None", "totalRevenue": "1947000000", "costOfRevenue": "1268000000", "interestIncome": "None", "incomeBeforeTax": "-205000000", "interestExpense": "75000000", "operatingIncome": "-121000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-7000000", "reportedCurrency": "USD", "netInterestIncome": "-75000000", "nonInterestIncome": "None", "operatingExpenses": "800000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1268000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81000000", "sellingGeneralAndAdministrative": "536000000", "netIncomeFromContinuingOperations": "-198000000" }, "balance": { "goodwill": "3074000000", "inventory": "1652000000", "commonStock": "442000000", "currentDebt": "None", "investments": "None", "totalAssets": "11773000000", "longTermDebt": "4092000000", "shortTermDebt": "985000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2155000000", "reportedCurrency": "USD", "retainedEarnings": "-2888000000", "totalLiabilities": "8913000000", "otherCurrentAssets": "285000000", "totalCurrentAssets": "3362000000", "currentLongTermDebt": "869000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "931000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8411000000", "currentAccountsPayable": "1047000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5499000000", "totalShareholderEquity": "2860000000", "capitalLeaseObligations": "538000000", "otherCurrentLiabilities": "1312000000", "totalCurrentLiabilities": "3402000000", "otherNonCurrentLiabilities": "774000000", "totalNonCurrentLiabilities": "5511000000", "cashAndShortTermInvestments": "494000000", "commonStockSharesOutstanding": "416000000", "intangibleAssetsExcludingGoodwill": "2155000000", "cashAndCashEquivalentsAtCarryingValue": "494000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-198000000", "profitLoss": "None", "dividendPayout": "29000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "1000000", "operatingCashflow": "282000000", "capitalExpenditures": "51000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-142000000", "cashflowFromInvestment": "-23000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1947000000, "cost_of_revenue": 1268000000, "gross_profit": 679000000, "research_and_development": null, "selling_general_admin": 536000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -130000000, "depreciation_amortisation": 81000000, "ebitda": -49000000, "interest_expense": 75000000, "interest_income": null, "other_non_operating": null, "pretax_income": -205000000, "tax_provision": -7000000, "effective_tax_rate": null, "net_income": -198000000, "net_income_continuing_ops": -198000000, "net_income_to_common": -198000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 494000000, "short_term_investments": null, "net_receivables": 931000000, "inventory": 1652000000, "other_current_assets": null, "total_current_assets": 3362000000, "net_ppe": null, "goodwill": 3074000000, "intangible_assets": 2155000000, "goodwill_and_intangibles": 5229000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8411000000, "total_assets": 11773000000, "short_term_debt": 985000000, "accounts_payable": 1047000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3402000000, "long_term_debt": 4092000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5511000000, "total_liabilities": 8913000000, "total_debt": 5077000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2888000000, "total_equity": 2860000000, "shares_outstanding": 416000000, "operating_cash_flow": 282000000, "stock_based_compensation": 16000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23000000, "dividends_paid": 29000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -142000000, "free_cash_flow": 333000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-130000000", "ebitda": "-49000000", "netIncome": "-198000000", "grossProfit": "679000000", "depreciation": "None", "totalRevenue": "1947000000", "costOfRevenue": "1268000000", "interestIncome": "None", "incomeBeforeTax": "-205000000", "interestExpense": "75000000", "operatingIncome": "-121000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-7000000", "reportedCurrency": "USD", "netInterestIncome": "-75000000", "nonInterestIncome": "None", "operatingExpenses": "800000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1268000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81000000", "sellingGeneralAndAdministrative": "536000000", "netIncomeFromContinuingOperations": "-198000000" }, "balance": { "goodwill": "3074000000", "inventory": "1652000000", "commonStock": "442000000", "currentDebt": "None", "investments": "None", "totalAssets": "11773000000", "longTermDebt": "4092000000", "shortTermDebt": "985000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2155000000", "reportedCurrency": "USD", "retainedEarnings": "-2888000000", "totalLiabilities": "8913000000", "otherCurrentAssets": "285000000", "totalCurrentAssets": "3362000000", "currentLongTermDebt": "869000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "931000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8411000000", "currentAccountsPayable": "1047000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5499000000", "totalShareholderEquity": "2860000000", "capitalLeaseObligations": "538000000", "otherCurrentLiabilities": "1312000000", "totalCurrentLiabilities": "3402000000", "otherNonCurrentLiabilities": "774000000", "totalNonCurrentLiabilities": "5511000000", "cashAndShortTermInvestments": "494000000", "commonStockSharesOutstanding": "416000000", "intangibleAssetsExcludingGoodwill": "2155000000", "cashAndCashEquivalentsAtCarryingValue": "494000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-198000000", "profitLoss": "None", "dividendPayout": "29000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "1000000", "operatingCashflow": "282000000", "capitalExpenditures": "51000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-142000000", "cashflowFromInvestment": "-23000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81000000", "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": "2026-06-06T22:26:13.902341+00:00", "is_restated": false, "income_statement": { "revenue": 2033000000, "cost_of_revenue": 1334000000, "gross_profit": 699000000, "ebit": 162000000, "ebitda": 241000000, "pretax_income": 84000000, "tax_provision": 39000000, "net_income": 45000000, "net_income_to_common": 45000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 382000000, "total_current_assets": 3425000000, "total_assets": 12048000000, "short_term_debt": 1100000000, "long_term_debt": 4059000000, "total_debt": 5159000000, "total_liabilities": 8968000000, "total_equity": 3080000000, "shares_outstanding": 418200000, "goodwill_and_intangibles": 5467000000 }, "cash_flow": { "operating_cash_flow": 32000000, "capital_expenditure": 53000000, "free_cash_flow": 85000000, "dividends_paid": 29000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135496, "ticker_id": 7429, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:26:13.902341+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "162000000", "ebitda": "241000000", "netIncome": "45000000", "grossProfit": "699000000", "depreciation": "None", "totalRevenue": "2033000000", "costOfRevenue": "1334000000", "interestIncome": "None", "incomeBeforeTax": "84000000", "interestExpense": "78000000", "operatingIncome": "163000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "39000000", "reportedCurrency": "USD", "netInterestIncome": "-78000000", "nonInterestIncome": "None", "operatingExpenses": "536000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1334000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79000000", "sellingGeneralAndAdministrative": "520000000", "netIncomeFromContinuingOperations": "45000000" }, "balance": { "goodwill": "3055000000", "inventory": "1639000000", "commonStock": "441000000", "currentDebt": "None", "investments": "None", "totalAssets": "12048000000", "longTermDebt": "4059000000", "shortTermDebt": "1100000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2412000000", "reportedCurrency": "USD", "retainedEarnings": "-2690000000", "totalLiabilities": "8968000000", "otherCurrentAssets": "332000000", "totalCurrentAssets": "3425000000", "currentLongTermDebt": "983000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1072000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8623000000", "currentAccountsPayable": "1079000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5573000000", "totalShareholderEquity": "3080000000", "capitalLeaseObligations": "531000000", "otherCurrentLiabilities": "1262000000", "totalCurrentLiabilities": "3502000000", "otherNonCurrentLiabilities": "757000000", "totalNonCurrentLiabilities": "5466000000", "cashAndShortTermInvestments": "382000000", "commonStockSharesOutstanding": "418200000", "intangibleAssetsExcludingGoodwill": "2412000000", "cashAndCashEquivalentsAtCarryingValue": "382000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45000000", "profitLoss": "None", "dividendPayout": "29000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "39000000", "operatingCashflow": "32000000", "capitalExpenditures": "53000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18000000", "cashflowFromInvestment": "-34000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2033000000, "cost_of_revenue": 1334000000, "gross_profit": 699000000, "research_and_development": null, "selling_general_admin": 520000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 162000000, "depreciation_amortisation": 79000000, "ebitda": 241000000, "interest_expense": 78000000, "interest_income": null, "other_non_operating": null, "pretax_income": 84000000, "tax_provision": 39000000, "effective_tax_rate": null, "net_income": 45000000, "net_income_continuing_ops": 45000000, "net_income_to_common": 45000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 382000000, "short_term_investments": null, "net_receivables": 1072000000, "inventory": 1639000000, "other_current_assets": null, "total_current_assets": 3425000000, "net_ppe": null, "goodwill": 3055000000, "intangible_assets": 2412000000, "goodwill_and_intangibles": 5467000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8623000000, "total_assets": 12048000000, "short_term_debt": 1100000000, "accounts_payable": 1079000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3502000000, "long_term_debt": 4059000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5466000000, "total_liabilities": 8968000000, "total_debt": 5159000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2690000000, "total_equity": 3080000000, "shares_outstanding": 418200000, "operating_cash_flow": 32000000, "stock_based_compensation": 17000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34000000, "dividends_paid": 29000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18000000, "free_cash_flow": 85000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "162000000", "ebitda": "241000000", "netIncome": "45000000", "grossProfit": "699000000", "depreciation": "None", "totalRevenue": "2033000000", "costOfRevenue": "1334000000", "interestIncome": "None", "incomeBeforeTax": "84000000", "interestExpense": "78000000", "operatingIncome": "163000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "39000000", "reportedCurrency": "USD", "netInterestIncome": "-78000000", "nonInterestIncome": "None", "operatingExpenses": "536000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1334000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79000000", "sellingGeneralAndAdministrative": "520000000", "netIncomeFromContinuingOperations": "45000000" }, "balance": { "goodwill": "3055000000", "inventory": "1639000000", "commonStock": "441000000", "currentDebt": "None", "investments": "None", "totalAssets": "12048000000", "longTermDebt": "4059000000", "shortTermDebt": "1100000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2412000000", "reportedCurrency": "USD", "retainedEarnings": "-2690000000", "totalLiabilities": "8968000000", "otherCurrentAssets": "332000000", "totalCurrentAssets": "3425000000", "currentLongTermDebt": "983000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1072000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8623000000", "currentAccountsPayable": "1079000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5573000000", "totalShareholderEquity": "3080000000", "capitalLeaseObligations": "531000000", "otherCurrentLiabilities": "1262000000", "totalCurrentLiabilities": "3502000000", "otherNonCurrentLiabilities": "757000000", "totalNonCurrentLiabilities": "5466000000", "cashAndShortTermInvestments": "382000000", "commonStockSharesOutstanding": "418200000", "intangibleAssetsExcludingGoodwill": "2412000000", "cashAndCashEquivalentsAtCarryingValue": "382000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45000000", "profitLoss": "None", "dividendPayout": "29000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "39000000", "operatingCashflow": "32000000", "capitalExpenditures": "53000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18000000", "cashflowFromInvestment": "-34000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79000000", "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": "2026-06-06T22:26:13.902341+00:00", "is_restated": false, "income_statement": { "revenue": 1653000000, "cost_of_revenue": 1149000000, "gross_profit": 504000000, "ebit": 10000000, "ebitda": 95000000, "pretax_income": -60000000, "tax_provision": -51000000, "net_income": -9000000, "net_income_to_common": -9000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 372000000, "total_current_assets": 3401000000, "total_assets": 12100000000, "short_term_debt": 551000000, "long_term_debt": 4558000000, "total_debt": 5109000000, "total_liabilities": 9024000000, "total_equity": 3076000000, "shares_outstanding": 414700000, "goodwill_and_intangibles": 5506000000 }, "cash_flow": { "operating_cash_flow": 32000000, "capital_expenditure": 59000000, "free_cash_flow": 91000000, "dividends_paid": 31000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135497, "ticker_id": 7429, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:26:13.902341+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10000000", "ebitda": "95000000", "netIncome": "-9000000", "grossProfit": "504000000", "depreciation": "None", "totalRevenue": "1653000000", "costOfRevenue": "1149000000", "interestIncome": "None", "incomeBeforeTax": "-60000000", "interestExpense": "70000000", "operatingIncome": "16000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-51000000", "reportedCurrency": "USD", "netInterestIncome": "-70000000", "nonInterestIncome": "None", "operatingExpenses": "488000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1149000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85000000", "sellingGeneralAndAdministrative": "462000000", "netIncomeFromContinuingOperations": "-9000000" }, "balance": { "goodwill": "3059000000", "inventory": "1695000000", "commonStock": "441000000", "currentDebt": "None", "investments": "None", "totalAssets": "12100000000", "longTermDebt": "4558000000", "shortTermDebt": "551000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2447000000", "reportedCurrency": "USD", "retainedEarnings": "-2735000000", "totalLiabilities": "9024000000", "otherCurrentAssets": "376000000", "totalCurrentAssets": "3401000000", "currentLongTermDebt": "429000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "958000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8699000000", "currentAccountsPayable": "1038000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5531000000", "totalShareholderEquity": "3076000000", "capitalLeaseObligations": "544000000", "otherCurrentLiabilities": "1316000000", "totalCurrentLiabilities": "2956000000", "otherNonCurrentLiabilities": "851000000", "totalNonCurrentLiabilities": "6068000000", "cashAndShortTermInvestments": "372000000", "commonStockSharesOutstanding": "414700000", "intangibleAssetsExcludingGoodwill": "2447000000", "cashAndCashEquivalentsAtCarryingValue": "372000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9000000", "profitLoss": "None", "dividendPayout": "31000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-178000000", "operatingCashflow": "32000000", "capitalExpenditures": "59000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "60000000", "cashflowFromInvestment": "-50000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1653000000, "cost_of_revenue": 1149000000, "gross_profit": 504000000, "research_and_development": null, "selling_general_admin": 462000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10000000, "depreciation_amortisation": 85000000, "ebitda": 95000000, "interest_expense": 70000000, "interest_income": null, "other_non_operating": null, "pretax_income": -60000000, "tax_provision": -51000000, "effective_tax_rate": null, "net_income": -9000000, "net_income_continuing_ops": -9000000, "net_income_to_common": -9000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 372000000, "short_term_investments": null, "net_receivables": 958000000, "inventory": 1695000000, "other_current_assets": null, "total_current_assets": 3401000000, "net_ppe": null, "goodwill": 3059000000, "intangible_assets": 2447000000, "goodwill_and_intangibles": 5506000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8699000000, "total_assets": 12100000000, "short_term_debt": 551000000, "accounts_payable": 1038000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2956000000, "long_term_debt": 4558000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6068000000, "total_liabilities": 9024000000, "total_debt": 5109000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2735000000, "total_equity": 3076000000, "shares_outstanding": 414700000, "operating_cash_flow": 32000000, "stock_based_compensation": 16000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50000000, "dividends_paid": 31000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 60000000, "free_cash_flow": 91000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10000000", "ebitda": "95000000", "netIncome": "-9000000", "grossProfit": "504000000", "depreciation": "None", "totalRevenue": "1653000000", "costOfRevenue": "1149000000", "interestIncome": "None", "incomeBeforeTax": "-60000000", "interestExpense": "70000000", "operatingIncome": "16000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-51000000", "reportedCurrency": "USD", "netInterestIncome": "-70000000", "nonInterestIncome": "None", "operatingExpenses": "488000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1149000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85000000", "sellingGeneralAndAdministrative": "462000000", "netIncomeFromContinuingOperations": "-9000000" }, "balance": { "goodwill": "3059000000", "inventory": "1695000000", "commonStock": "441000000", "currentDebt": "None", "investments": "None", "totalAssets": "12100000000", "longTermDebt": "4558000000", "shortTermDebt": "551000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2447000000", "reportedCurrency": "USD", "retainedEarnings": "-2735000000", "totalLiabilities": "9024000000", "otherCurrentAssets": "376000000", "totalCurrentAssets": "3401000000", "currentLongTermDebt": "429000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "958000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8699000000", "currentAccountsPayable": "1038000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5531000000", "totalShareholderEquity": "3076000000", "capitalLeaseObligations": "544000000", "otherCurrentLiabilities": "1316000000", "totalCurrentLiabilities": "2956000000", "otherNonCurrentLiabilities": "851000000", "totalNonCurrentLiabilities": "6068000000", "cashAndShortTermInvestments": "372000000", "commonStockSharesOutstanding": "414700000", "intangibleAssetsExcludingGoodwill": "2447000000", "cashAndCashEquivalentsAtCarryingValue": "372000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9000000", "profitLoss": "None", "dividendPayout": "31000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-178000000", "operatingCashflow": "32000000", "capitalExpenditures": "59000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "60000000", "cashflowFromInvestment": "-50000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85000000", "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": "2026-06-06T22:26:13.902341+00:00", "is_restated": false, "income_statement": { "revenue": 2076000000, "cost_of_revenue": 1455000000, "gross_profit": 621000000, "ebit": 116000000, "ebitda": 210000000, "pretax_income": -164000000, "tax_provision": -78000000, "net_income": -86000000, "net_income_to_common": -86000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 332000000, "total_current_assets": 3354000000, "total_assets": 12163000000, "short_term_debt": 451000000, "long_term_debt": 4575000000, "total_debt": 5026000000, "total_liabilities": 9051000000, "total_equity": 3112000000, "shares_outstanding": 414200000, "goodwill_and_intangibles": 5559000000 }, "cash_flow": { "operating_cash_flow": 251000000, "capital_expenditure": 75000000, "free_cash_flow": 326000000, "dividends_paid": 29000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135498, "ticker_id": 7429, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:26:13.902341+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "116000000", "ebitda": "210000000", "netIncome": "-86000000", "grossProfit": "621000000", "depreciation": "None", "totalRevenue": "2076000000", "costOfRevenue": "1455000000", "interestIncome": "None", "incomeBeforeTax": "-164000000", "interestExpense": "70000000", "operatingIncome": "-10000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-78000000", "reportedCurrency": "USD", "netInterestIncome": "-70000000", "nonInterestIncome": "None", "operatingExpenses": "631000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "117000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1455000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94000000", "sellingGeneralAndAdministrative": "141000000", "netIncomeFromContinuingOperations": "-86000000" }, "balance": { "goodwill": "3071000000", "inventory": "1531000000", "commonStock": "440000000", "currentDebt": "None", "investments": "None", "totalAssets": "12163000000", "longTermDebt": "4575000000", "shortTermDebt": "451000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2488000000", "reportedCurrency": "USD", "retainedEarnings": "-2726000000", "totalLiabilities": "9051000000", "otherCurrentAssets": "296000000", "totalCurrentAssets": "3354000000", "currentLongTermDebt": "329000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1195000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8809000000", "currentAccountsPayable": "1003000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5472000000", "totalShareholderEquity": "3112000000", "capitalLeaseObligations": "568000000", "otherCurrentLiabilities": "1354000000", "totalCurrentLiabilities": "2897000000", "otherNonCurrentLiabilities": "892000000", "totalNonCurrentLiabilities": "6154000000", "cashAndShortTermInvestments": "332000000", "commonStockSharesOutstanding": "414200000", "intangibleAssetsExcludingGoodwill": "2488000000", "cashAndCashEquivalentsAtCarryingValue": "332000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-86000000", "profitLoss": "None", "dividendPayout": "29000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "262000000", "operatingCashflow": "251000000", "capitalExpenditures": "75000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-259000000", "cashflowFromInvestment": "-52000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2076000000, "cost_of_revenue": 1455000000, "gross_profit": 621000000, "research_and_development": 117000000, "selling_general_admin": 141000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 116000000, "depreciation_amortisation": 94000000, "ebitda": 210000000, "interest_expense": 70000000, "interest_income": null, "other_non_operating": null, "pretax_income": -164000000, "tax_provision": -78000000, "effective_tax_rate": null, "net_income": -86000000, "net_income_continuing_ops": -86000000, "net_income_to_common": -86000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 332000000, "short_term_investments": null, "net_receivables": 1195000000, "inventory": 1531000000, "other_current_assets": null, "total_current_assets": 3354000000, "net_ppe": null, "goodwill": 3071000000, "intangible_assets": 2488000000, "goodwill_and_intangibles": 5559000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8809000000, "total_assets": 12163000000, "short_term_debt": 451000000, "accounts_payable": 1003000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2897000000, "long_term_debt": 4575000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6154000000, "total_liabilities": 9051000000, "total_debt": 5026000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2726000000, "total_equity": 3112000000, "shares_outstanding": 414200000, "operating_cash_flow": 251000000, "stock_based_compensation": 18000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52000000, "dividends_paid": 29000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -259000000, "free_cash_flow": 326000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "116000000", "ebitda": "210000000", "netIncome": "-86000000", "grossProfit": "621000000", "depreciation": "None", "totalRevenue": "2076000000", "costOfRevenue": "1455000000", "interestIncome": "None", "incomeBeforeTax": "-164000000", "interestExpense": "70000000", "operatingIncome": "-10000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-78000000", "reportedCurrency": "USD", "netInterestIncome": "-70000000", "nonInterestIncome": "None", "operatingExpenses": "631000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "117000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1455000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94000000", "sellingGeneralAndAdministrative": "141000000", "netIncomeFromContinuingOperations": "-86000000" }, "balance": { "goodwill": "3071000000", "inventory": "1531000000", "commonStock": "440000000", "currentDebt": "None", "investments": "None", "totalAssets": "12163000000", "longTermDebt": "4575000000", "shortTermDebt": "451000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2488000000", "reportedCurrency": "USD", "retainedEarnings": "-2726000000", "totalLiabilities": "9051000000", "otherCurrentAssets": "296000000", "totalCurrentAssets": "3354000000", "currentLongTermDebt": "329000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1195000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8809000000", "currentAccountsPayable": "1003000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5472000000", "totalShareholderEquity": "3112000000", "capitalLeaseObligations": "568000000", "otherCurrentLiabilities": "1354000000", "totalCurrentLiabilities": "2897000000", "otherNonCurrentLiabilities": "892000000", "totalNonCurrentLiabilities": "6154000000", "cashAndShortTermInvestments": "332000000", "commonStockSharesOutstanding": "414200000", "intangibleAssetsExcludingGoodwill": "2488000000", "cashAndCashEquivalentsAtCarryingValue": "332000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-86000000", "profitLoss": "None", "dividendPayout": "29000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "262000000", "operatingCashflow": "251000000", "capitalExpenditures": "75000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-259000000", "cashflowFromInvestment": "-52000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94000000", "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": "2026-06-06T22:26:13.902341+00:00", "is_restated": false, "income_statement": { "revenue": 2048000000, "cost_of_revenue": 1427000000, "gross_profit": 621000000, "ebit": -229000000, "ebitda": -148000000, "pretax_income": -298000000, "tax_provision": -80000000, "net_income": -218000000, "net_income_to_common": -218000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 396000000, "total_current_assets": 3748000000, "total_assets": 12572000000, "short_term_debt": 495000000, "long_term_debt": 4737000000, "total_debt": 5232000000, "total_liabilities": 9446000000, "total_equity": 3126000000, "shares_outstanding": 414200000, "goodwill_and_intangibles": 5599000000 }, "cash_flow": { "operating_cash_flow": 402000000, "capital_expenditure": 67000000, "free_cash_flow": 469000000, "dividends_paid": 29000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135500, "ticker_id": 7429, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:26:13.902341+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-229000000", "ebitda": "-148000000", "netIncome": "-218000000", "grossProfit": "621000000", "depreciation": "None", "totalRevenue": "2048000000", "costOfRevenue": "1427000000", "interestIncome": "None", "incomeBeforeTax": "-298000000", "interestExpense": "69000000", "operatingIncome": "-159000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-80000000", "reportedCurrency": "USD", "netInterestIncome": "-69000000", "nonInterestIncome": "None", "operatingExpenses": "780000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1427000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81000000", "sellingGeneralAndAdministrative": "501000000", "netIncomeFromContinuingOperations": "-218000000" }, "balance": { "goodwill": "3049000000", "inventory": "1778000000", "commonStock": "440000000", "currentDebt": "None", "investments": "None", "totalAssets": "12572000000", "longTermDebt": "4737000000", "shortTermDebt": "495000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2550000000", "reportedCurrency": "USD", "retainedEarnings": "-2640000000", "totalLiabilities": "9446000000", "otherCurrentAssets": "362000000", "totalCurrentAssets": "3748000000", "currentLongTermDebt": "376000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1212000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8824000000", "currentAccountsPayable": "1084000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5690000000", "totalShareholderEquity": "3126000000", "capitalLeaseObligations": "458000000", "otherCurrentLiabilities": "1361000000", "totalCurrentLiabilities": "3019000000", "otherNonCurrentLiabilities": "839000000", "totalNonCurrentLiabilities": "6427000000", "cashAndShortTermInvestments": "396000000", "commonStockSharesOutstanding": "414200000", "intangibleAssetsExcludingGoodwill": "2550000000", "cashAndCashEquivalentsAtCarryingValue": "396000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-218000000", "profitLoss": "None", "dividendPayout": "29000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "129000000", "operatingCashflow": "402000000", "capitalExpenditures": "67000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-247000000", "cashflowFromInvestment": "-53000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2048000000, "cost_of_revenue": 1427000000, "gross_profit": 621000000, "research_and_development": null, "selling_general_admin": 501000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -229000000, "depreciation_amortisation": 81000000, "ebitda": -148000000, "interest_expense": 69000000, "interest_income": null, "other_non_operating": null, "pretax_income": -298000000, "tax_provision": -80000000, "effective_tax_rate": null, "net_income": -218000000, "net_income_continuing_ops": -218000000, "net_income_to_common": -218000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 396000000, "short_term_investments": null, "net_receivables": 1212000000, "inventory": 1778000000, "other_current_assets": null, "total_current_assets": 3748000000, "net_ppe": null, "goodwill": 3049000000, "intangible_assets": 2550000000, "goodwill_and_intangibles": 5599000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8824000000, "total_assets": 12572000000, "short_term_debt": 495000000, "accounts_payable": 1084000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3019000000, "long_term_debt": 4737000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6427000000, "total_liabilities": 9446000000, "total_debt": 5232000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2640000000, "total_equity": 3126000000, "shares_outstanding": 414200000, "operating_cash_flow": 402000000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 67000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53000000, "dividends_paid": 29000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -247000000, "free_cash_flow": 469000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-229000000", "ebitda": "-148000000", "netIncome": "-218000000", "grossProfit": "621000000", "depreciation": "None", "totalRevenue": "2048000000", "costOfRevenue": "1427000000", "interestIncome": "None", "incomeBeforeTax": "-298000000", "interestExpense": "69000000", "operatingIncome": "-159000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-80000000", "reportedCurrency": "USD", "netInterestIncome": "-69000000", "nonInterestIncome": "None", "operatingExpenses": "780000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1427000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81000000", "sellingGeneralAndAdministrative": "501000000", "netIncomeFromContinuingOperations": "-218000000" }, "balance": { "goodwill": "3049000000", "inventory": "1778000000", "commonStock": "440000000", "currentDebt": "None", "investments": "None", "totalAssets": "12572000000", "longTermDebt": "4737000000", "shortTermDebt": "495000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2550000000", "reportedCurrency": "USD", "retainedEarnings": "-2640000000", "totalLiabilities": "9446000000", "otherCurrentAssets": "362000000", "totalCurrentAssets": "3748000000", "currentLongTermDebt": "376000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1212000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8824000000", "currentAccountsPayable": "1084000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5690000000", "totalShareholderEquity": "3126000000", "capitalLeaseObligations": "458000000", "otherCurrentLiabilities": "1361000000", "totalCurrentLiabilities": "3019000000", "otherNonCurrentLiabilities": "839000000", "totalNonCurrentLiabilities": "6427000000", "cashAndShortTermInvestments": "396000000", "commonStockSharesOutstanding": "414200000", "intangibleAssetsExcludingGoodwill": "2550000000", "cashAndCashEquivalentsAtCarryingValue": "396000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-218000000", "profitLoss": "None", "dividendPayout": "29000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "129000000", "operatingCashflow": "402000000", "capitalExpenditures": "67000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-247000000", "cashflowFromInvestment": "-53000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81000000", "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": "2026-06-06T22:26:13.902341+00:00", "is_restated": false, "income_statement": { "revenue": 2204000000, "cost_of_revenue": 1575000000, "gross_profit": 629000000, "ebit": 111000000, "ebitda": 189000000, "pretax_income": 35000000, "tax_provision": 17000000, "net_income": 18000000, "net_income_to_common": 18000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 317000000, "total_current_assets": 3839000000, "total_assets": 13020000000, "short_term_debt": 722000000, "long_term_debt": 4753000000, "total_debt": 5475000000, "total_liabilities": 9705000000, "total_equity": 3315000000, "shares_outstanding": 415300000, "goodwill_and_intangibles": 5922000000 }, "cash_flow": { "operating_cash_flow": 354000000, "capital_expenditure": 59000000, "free_cash_flow": 413000000, "dividends_paid": 29000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 135501, "ticker_id": 7429, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:26:13.902341+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "111000000", "ebitda": "189000000", "netIncome": "18000000", "grossProfit": "629000000", "depreciation": "None", "totalRevenue": "2204000000", "costOfRevenue": "1575000000", "interestIncome": "None", "incomeBeforeTax": "35000000", "interestExpense": "76000000", "operatingIncome": "120000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "17000000", "reportedCurrency": "USD", "netInterestIncome": "-76000000", "nonInterestIncome": "None", "operatingExpenses": "509000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-9000000", "costofGoodsAndServicesSold": "1575000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78000000", "sellingGeneralAndAdministrative": "476000000", "netIncomeFromContinuingOperations": "18000000" }, "balance": { "goodwill": "3310000000", "inventory": "1937000000", "commonStock": "440000000", "currentDebt": "None", "investments": "None", "totalAssets": "13020000000", "longTermDebt": "4753000000", "shortTermDebt": "722000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2612000000", "reportedCurrency": "USD", "retainedEarnings": "-2422000000", "totalLiabilities": "9705000000", "otherCurrentAssets": "300000000", "totalCurrentAssets": "3839000000", "currentLongTermDebt": "597000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1285000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9181000000", "currentAccountsPayable": "1013000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1757000000", "shortLongTermDebtTotal": "5957000000", "totalShareholderEquity": "3315000000", "capitalLeaseObligations": "482000000", "otherCurrentLiabilities": "1311000000", "totalCurrentLiabilities": "3060000000", "otherNonCurrentLiabilities": "931000000", "totalNonCurrentLiabilities": "6645000000", "cashAndShortTermInvestments": "317000000", "commonStockSharesOutstanding": "415300000", "intangibleAssetsExcludingGoodwill": "2612000000", "cashAndCashEquivalentsAtCarryingValue": "317000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18000000", "profitLoss": "None", "dividendPayout": "29000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "309000000", "operatingCashflow": "354000000", "capitalExpenditures": "59000000", "changeInReceivables": "-59000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-286000000", "cashflowFromInvestment": "-26000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "42000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2204000000, "cost_of_revenue": 1575000000, "gross_profit": 629000000, "research_and_development": null, "selling_general_admin": 476000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 111000000, "depreciation_amortisation": 78000000, "ebitda": 189000000, "interest_expense": 76000000, "interest_income": null, "other_non_operating": null, "pretax_income": 35000000, "tax_provision": 17000000, "effective_tax_rate": null, "net_income": 18000000, "net_income_continuing_ops": 18000000, "net_income_to_common": 18000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 317000000, "short_term_investments": null, "net_receivables": 1285000000, "inventory": 1937000000, "other_current_assets": null, "total_current_assets": 3839000000, "net_ppe": null, "goodwill": 3310000000, "intangible_assets": 2612000000, "goodwill_and_intangibles": 5922000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9181000000, "total_assets": 13020000000, "short_term_debt": 722000000, "accounts_payable": 1013000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3060000000, "long_term_debt": 4753000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6645000000, "total_liabilities": 9705000000, "total_debt": 5475000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2422000000, "total_equity": 3315000000, "shares_outstanding": 415300000, "operating_cash_flow": 354000000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26000000, "dividends_paid": 29000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -286000000, "free_cash_flow": 413000000, "net_change_in_cash": 42000000 }, "raw_data": { "income": { "ebit": "111000000", "ebitda": "189000000", "netIncome": "18000000", "grossProfit": "629000000", "depreciation": "None", "totalRevenue": "2204000000", "costOfRevenue": "1575000000", "interestIncome": "None", "incomeBeforeTax": "35000000", "interestExpense": "76000000", "operatingIncome": "120000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "17000000", "reportedCurrency": "USD", "netInterestIncome": "-76000000", "nonInterestIncome": "None", "operatingExpenses": "509000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-9000000", "costofGoodsAndServicesSold": "1575000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78000000", "sellingGeneralAndAdministrative": "476000000", "netIncomeFromContinuingOperations": "18000000" }, "balance": { "goodwill": "3310000000", "inventory": "1937000000", "commonStock": "440000000", "currentDebt": "None", "investments": "None", "totalAssets": "13020000000", "longTermDebt": "4753000000", "shortTermDebt": "722000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2612000000", "reportedCurrency": "USD", "retainedEarnings": "-2422000000", "totalLiabilities": "9705000000", "otherCurrentAssets": "300000000", "totalCurrentAssets": "3839000000", "currentLongTermDebt": "597000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1285000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9181000000", "currentAccountsPayable": "1013000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1757000000", "shortLongTermDebtTotal": "5957000000", "totalShareholderEquity": "3315000000", "capitalLeaseObligations": "482000000", "otherCurrentLiabilities": "1311000000", "totalCurrentLiabilities": "3060000000", "otherNonCurrentLiabilities": "931000000", "totalNonCurrentLiabilities": "6645000000", "cashAndShortTermInvestments": "317000000", "commonStockSharesOutstanding": "415300000", "intangibleAssetsExcludingGoodwill": "2612000000", "cashAndCashEquivalentsAtCarryingValue": "317000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18000000", "profitLoss": "None", "dividendPayout": "29000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "309000000", "operatingCashflow": "354000000", "capitalExpenditures": "59000000", "changeInReceivables": "-59000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-286000000", "cashflowFromInvestment": "-26000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "42000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }