{ "ticker": { "uuid": "3785402d-9664-4c60-b5a0-6d9c203f4758", "symbol": "OI", "name": "O-I Glass Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Packaging & Containers", "page_url": "https://sharemaestro.com/factors/ticker/3785402d-9664-4c60-b5a0-6d9c203f4758/", "api_url": "https://sharemaestro.com/factors/api/tickers/3785402d-9664-4c60-b5a0-6d9c203f4758/" }, "ticker_metadata": { "id": 2990, "uuid": "3785402d-9664-4c60-b5a0-6d9c203f4758", "symbol": "OI", "name": "O-I Glass Inc", "asset_type": "equity", "market_cap": 1341371000, "stock_exchange_id": 3, "industry": "Packaging & Containers", "sector": "Consumer Cyclical", "description": "OI Glass, Inc. manufactures and sells glass containers to food and beverage manufacturers primarily in the Americas, Europe, and Asia Pacific. The company is headquartered in Perrysburg, Ohio.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "3785402d-9664-4c60-b5a0-6d9c203f4758", "symbol": "OI", "name": "O-I Glass Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Packaging & Containers", "page_url": "https://sharemaestro.com/factors/ticker/3785402d-9664-4c60-b5a0-6d9c203f4758/", "api_url": "https://sharemaestro.com/factors/api/tickers/3785402d-9664-4c60-b5a0-6d9c203f4758/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.52, "value": 0.87, "quality": 0.17, "momentum": 0.06, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 7.91, "market_cap": 1207722530, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1326, "shareholder_yield": 0, "roe": -0.1458, "piotroski_f_score": 6, "momentum_12_1": -0.3179, "volatility_252d": 0.4544 }, "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": "2026-06-07T06:54:03.196341+00:00", "batch_id": "" }, "size": { "price_close": 7.91, "market_cap": 1207722530, "market_cap_usd": 1207722530, "enterprise_value": 5850722530, "shares_outstanding": 152683000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.9465, "ptbv_ratio": null, "ps_ratio": 0.1887, "pcf_ratio": 2.5319, "pfcf_ratio": 1.3185, "ev_ebitda": 7.5396, "ev_ebit": 20.4571, "ev_sales": 0.9143, "ev_fcf": 6.3873, "earnings_yield": null, "fcf_yield": 0.1566, "price_to_sales": 0.1887, "price_to_book": 0.9465, "price_to_cashflow": 2.5319, "ebitda_to_ev": 0.1326, "sales_yield": 1.0937 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1605, "operating_margin": 0.0447, "net_margin": -0.0291, "ebitda_margin": 0.1213, "fcf_margin": 0.1431, "roe": -0.1458, "roa": -0.0208, "roic": 0.0362, "roc_greenblatt": null, "asset_turnover": 0.715, "cash_conversion": -4.9247, "accruals_ratio": -0.0741, "sbc_to_revenue": 0.0041, "piotroski_f_score": 6, "altman_z_score": 1.0568, "earnings_stability_5y": 1.6147, "revenue_stability_5y": 0.0511, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1147, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 5.8918, "net_debt_to_ebitda": 5.9832, "debt_to_assets": 0.5542, "interest_coverage": 0.8363, "current_ratio": 1.2587, "quick_ratio": 0.7291, "net_debt": 4643000000, "local_beta": 0.0025, "volatility_252d": 0.4544, "volatility_60d": 1.0646, "max_drawdown_12m": -0.5244, "risk_adjusted_momentum": -0.6996 }, "growth": { "revenue_growth_1y": -0.0161, "revenue_growth_3y_cagr": -0.0214, "revenue_growth_5y_cagr": 0.0108, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.1872, "book_value_growth_1y": 0.2076, "revenue_growth": -0.0161, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1485, "price_return_3m": -0.3049, "price_return_6m": -0.4515, "price_return_9m": -0.3806, "price_return_12m": -0.4192, "price_return_12m_ex1m": -0.3179, "momentum_6m": -0.4515, "momentum_12m": -0.4192, "momentum_12_1": -0.3179, "distance_from_52w_high": -0.5244, "distance_from_52w_low": 0, "relative_strength": -0.5192 }, "raw_ttm": { "revenue_ttm": 6399000000, "gross_profit_ttm": 1027000000, "ebit_ttm": 286000000, "ebitda_ttm": 776000000, "net_income_ttm": -186000000, "eps_diluted_ttm": -1.2182, "operating_cash_flow_ttm": 477000000, "capital_expenditure_ttm": 439000000, "fcf_ttm": 916000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 342000000, "cash_and_equivalents": 317000000, "total_current_assets": 2384000000, "total_current_liabilities": 1894000000, "net_ppe": null, "total_assets": 8950000000, "total_debt": 4960000000, "total_equity": 1276000000, "net_working_capital": 333000000, "book_value_per_share": 8.3572, "retained_earnings": 475000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -374000000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 19, "rank_ptbv": 50, "rank_ps": 5, "rank_pcf": 8, "rank_ev_ebitda": 23, "rank_ev_ebit": 70, "rank_earnings_yield": 50, "rank_fcf_yield": 23, "rank_dividend_yield": 89, "rank_shareholder_yield": 89, "rank_total_yield": 89, "rank_roe": 82, "rank_roc": 50, "rank_roic": 67, "rank_gross_margin": 87, "rank_fcf_margin": 61, "rank_piotroski": 39, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 92, "rank_momentum_12m_ex1m": 88, "rank_relative_strength": 90 }, "composites": { "value_composite": 13, "quality_composite": 83, "momentum_composite": 94, "growth_composite": 79, "yield_composite": 92, "svqf_composite": 31, "vc1_composite": 5, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 48, "quality_value_composite": 0.3846, "os_score": 0.52, "value_percentile": 0.87, "quality_percentile": 0.17, "momentum_percentile": 0.06, "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": 25, "small_cap_core_rank": 16, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4659, "ticker_id": 2990, "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": "2026-06-07T06:54:03.196341+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.91, "market_cap": 1207722530, "market_cap_usd": 1207722530, "enterprise_value": 5850722530, "shares_outstanding": 152683000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.94649101, "ptbv_ratio": null, "ps_ratio": 0.18873614, "pcf_ratio": 2.53191306, "pfcf_ratio": 1.31847438, "ev_ebitda": 7.53959089, "ev_ebit": 20.45707178, "ev_sales": 0.91431826, "ev_fcf": 6.38725167, "earnings_yield": null, "fcf_yield": 0.15656186, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.16049383, "operating_margin": 0.04469448, "net_margin": -0.02906704, "ebitda_margin": 0.12126895, "fcf_margin": 0.14314737, "roe": -0.14576803, "roa": -0.02078212, "roic": 0.03623923, "roc_greenblatt": null, "asset_turnover": 0.71497207, "cash_conversion": -4.92473118, "accruals_ratio": -0.07407821, "sbc_to_revenue": 0.00406313, "debt_to_equity": 5.89184953, "net_debt_to_ebitda": 5.98324742, "debt_to_assets": 0.55418994, "interest_coverage": 0.83625731, "current_ratio": 1.25871172, "quick_ratio": 0.72914467, "net_debt": 4643000000, "revenue_growth_1y": -0.01614391, "revenue_growth_3y_cagr": -0.02135923, "revenue_growth_5y_cagr": 0.01076553, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.18722272, "book_value_growth_1y": 0.20759196, "piotroski_f_score": 6, "altman_z_score": 1.05681106, "earnings_stability_5y": 1.614739, "revenue_stability_5y": 0.051132, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.14854682, "price_return_3m": -0.30492091, "price_return_6m": -0.45145631, "price_return_9m": -0.38057948, "price_return_12m": -0.41923642, "price_return_12m_ex1m": -0.31791483, "distance_from_52w_high": -0.52435358, "distance_from_52w_low": 0, "relative_strength": -0.5192, "local_beta": 0.0025, "volatility_252d": 0.454396, "volatility_60d": 1.064601, "max_drawdown_12m": -0.52435358, "revenue_ttm": 6399000000, "gross_profit_ttm": 1027000000, "ebit_ttm": 286000000, "ebitda_ttm": 776000000, "net_income_ttm": -186000000, "eps_diluted_ttm": -1.21821028, "operating_cash_flow_ttm": 477000000, "capital_expenditure_ttm": 439000000, "fcf_ttm": 916000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 342000000, "cash_and_equivalents": 317000000, "total_current_assets": 2384000000, "total_current_liabilities": 1894000000, "net_ppe": null, "total_assets": 8950000000, "total_debt": 4960000000, "total_equity": 1276000000, "net_working_capital": 333000000, "book_value_per_share": 8.35718449, "retained_earnings": 475000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -374000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 19, "rank_ptbv": 50, "rank_ps": 5, "rank_pcf": 8, "rank_ev_ebitda": 23, "rank_ev_ebit": 70, "rank_earnings_yield": 50, "rank_fcf_yield": 23, "rank_dividend_yield": 89, "rank_shareholder_yield": 89, "rank_total_yield": 89, "rank_roe": 82, "rank_roc": 50, "rank_roic": 67, "rank_gross_margin": 87, "rank_fcf_margin": 61, "rank_piotroski": 39, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 92, "rank_momentum_12m_ex1m": 88, "rank_relative_strength": 90, "value_composite": 13, "quality_composite": 83, "momentum_composite": 94, "growth_composite": 79, "yield_composite": 92, "svqf_composite": 31, "vc1_composite": 5, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 48, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 16, "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": 7.91, "os": 0.52, "value": 0.87, "quality": 0.17, "momentum": 0.06, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.1458, "momentum_12_1": -0.3179, "complete_fields": { "id": 4659, "ticker_id": 2990, "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": "2026-06-07T06:54:03.196341+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.91, "market_cap": 1207722530, "market_cap_usd": 1207722530, "enterprise_value": 5850722530, "shares_outstanding": 152683000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.94649101, "ptbv_ratio": null, "ps_ratio": 0.18873614, "pcf_ratio": 2.53191306, "pfcf_ratio": 1.31847438, "ev_ebitda": 7.53959089, "ev_ebit": 20.45707178, "ev_sales": 0.91431826, "ev_fcf": 6.38725167, "earnings_yield": null, "fcf_yield": 0.15656186, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.16049383, "operating_margin": 0.04469448, "net_margin": -0.02906704, "ebitda_margin": 0.12126895, "fcf_margin": 0.14314737, "roe": -0.14576803, "roa": -0.02078212, "roic": 0.03623923, "roc_greenblatt": null, "asset_turnover": 0.71497207, "cash_conversion": -4.92473118, "accruals_ratio": -0.07407821, "sbc_to_revenue": 0.00406313, "debt_to_equity": 5.89184953, "net_debt_to_ebitda": 5.98324742, "debt_to_assets": 0.55418994, "interest_coverage": 0.83625731, "current_ratio": 1.25871172, "quick_ratio": 0.72914467, "net_debt": 4643000000, "revenue_growth_1y": -0.01614391, "revenue_growth_3y_cagr": -0.02135923, "revenue_growth_5y_cagr": 0.01076553, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.18722272, "book_value_growth_1y": 0.20759196, "piotroski_f_score": 6, "altman_z_score": 1.05681106, "earnings_stability_5y": 1.614739, "revenue_stability_5y": 0.051132, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.14854682, "price_return_3m": -0.30492091, "price_return_6m": -0.45145631, "price_return_9m": -0.38057948, "price_return_12m": -0.41923642, "price_return_12m_ex1m": -0.31791483, "distance_from_52w_high": -0.52435358, "distance_from_52w_low": 0, "relative_strength": -0.5192, "local_beta": 0.0025, "volatility_252d": 0.454396, "volatility_60d": 1.064601, "max_drawdown_12m": -0.52435358, "revenue_ttm": 6399000000, "gross_profit_ttm": 1027000000, "ebit_ttm": 286000000, "ebitda_ttm": 776000000, "net_income_ttm": -186000000, "eps_diluted_ttm": -1.21821028, "operating_cash_flow_ttm": 477000000, "capital_expenditure_ttm": 439000000, "fcf_ttm": 916000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 342000000, "cash_and_equivalents": 317000000, "total_current_assets": 2384000000, "total_current_liabilities": 1894000000, "net_ppe": null, "total_assets": 8950000000, "total_debt": 4960000000, "total_equity": 1276000000, "net_working_capital": 333000000, "book_value_per_share": 8.35718449, "retained_earnings": 475000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -374000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 19, "rank_ptbv": 50, "rank_ps": 5, "rank_pcf": 8, "rank_ev_ebitda": 23, "rank_ev_ebit": 70, "rank_earnings_yield": 50, "rank_fcf_yield": 23, "rank_dividend_yield": 89, "rank_shareholder_yield": 89, "rank_total_yield": 89, "rank_roe": 82, "rank_roc": 50, "rank_roic": 67, "rank_gross_margin": 87, "rank_fcf_margin": 61, "rank_piotroski": 39, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 92, "rank_momentum_12m_ex1m": 88, "rank_relative_strength": 90, "value_composite": 13, "quality_composite": 83, "momentum_composite": 94, "growth_composite": 79, "yield_composite": 92, "svqf_composite": 31, "vc1_composite": 5, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 48, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 16, "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": "2026-06-07T02:56:28.217462+00:00", "is_restated": false, "income_statement": { "revenue": 6426000000, "cost_of_revenue": 5317000000, "gross_profit": 1109000000, "ebit": 292000000, "ebitda": 781000000, "pretax_income": -49000000, "tax_provision": 54000000, "net_income": -129000000, "net_income_to_common": -129000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 759000000, "total_current_assets": 2601000000, "total_assets": 9243000000, "short_term_debt": 162000000, "long_term_debt": 4837000000, "total_debt": 4999000000, "total_liabilities": 7798000000, "total_equity": 1294000000, "shares_outstanding": 153552000, "goodwill_and_intangibles": 1709000000 }, "cash_flow": { "operating_cash_flow": 600000000, "capital_expenditure": 432000000, "free_cash_flow": 1032000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308947, "ticker_id": 2990, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:28.217462+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "292000000", "ebitda": "781000000", "netIncome": "-129000000", "grossProfit": "1109000000", "depreciation": "None", "totalRevenue": "6426000000", "costOfRevenue": "5317000000", "interestIncome": "341000000", "incomeBeforeTax": "-49000000", "interestExpense": "341000000", "operatingIncome": "633000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "54000000", "reportedCurrency": "USD", "netInterestIncome": "-341000000", "nonInterestIncome": "None", "operatingExpenses": "476000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "42000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5317000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "489000000", "sellingGeneralAndAdministrative": "439000000", "netIncomeFromContinuingOperations": "-103000000" }, "balance": { "goodwill": "1487000000", "inventory": "1002000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "9243000000", "longTermDebt": "4837000000", "shortTermDebt": "162000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "222000000", "reportedCurrency": "USD", "retainedEarnings": "548000000", "totalLiabilities": "7798000000", "otherCurrentAssets": "239000000", "totalCurrentAssets": "2601000000", "currentLongTermDebt": "162000000", "longTermInvestments": "735000000", "shortTermInvestments": "None", "currentNetReceivables": "601000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6642000000", "currentAccountsPayable": "1201000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3447000000", "shortLongTermDebtTotal": "4999000000", "totalShareholderEquity": "1294000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "726000000", "totalCurrentLiabilities": "2089000000", "otherNonCurrentLiabilities": "546000000", "totalNonCurrentLiabilities": "5709000000", "cashAndShortTermInvestments": "759000000", "commonStockSharesOutstanding": "153552000", "intangibleAssetsExcludingGoodwill": "222000000", "cashAndCashEquivalentsAtCarryingValue": "759000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "41000000", "operatingCashflow": "600000000", "capitalExpenditures": "432000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-250000000", "cashflowFromInvestment": "-368000000", "stockBasedCompensation": "25000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "489000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6426000000, "cost_of_revenue": 5317000000, "gross_profit": 1109000000, "research_and_development": 42000000, "selling_general_admin": 439000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 292000000, "depreciation_amortisation": 489000000, "ebitda": 781000000, "interest_expense": 341000000, "interest_income": null, "other_non_operating": null, "pretax_income": -49000000, "tax_provision": 54000000, "effective_tax_rate": null, "net_income": -129000000, "net_income_continuing_ops": -103000000, "net_income_to_common": -129000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 759000000, "short_term_investments": null, "net_receivables": 601000000, "inventory": 1002000000, "other_current_assets": null, "total_current_assets": 2601000000, "net_ppe": null, "goodwill": 1487000000, "intangible_assets": 222000000, "goodwill_and_intangibles": 1709000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6642000000, "total_assets": 9243000000, "short_term_debt": 162000000, "accounts_payable": 1201000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2089000000, "long_term_debt": 4837000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5709000000, "total_liabilities": 7798000000, "total_debt": 4999000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 548000000, "total_equity": 1294000000, "shares_outstanding": 153552000, "operating_cash_flow": 600000000, "stock_based_compensation": 25000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 432000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -368000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -250000000, "free_cash_flow": 1032000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "292000000", "ebitda": "781000000", "netIncome": "-129000000", "grossProfit": "1109000000", "depreciation": "None", "totalRevenue": "6426000000", "costOfRevenue": "5317000000", "interestIncome": "341000000", "incomeBeforeTax": "-49000000", "interestExpense": "341000000", "operatingIncome": "633000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "54000000", "reportedCurrency": "USD", "netInterestIncome": "-341000000", "nonInterestIncome": "None", "operatingExpenses": "476000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "42000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5317000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "489000000", "sellingGeneralAndAdministrative": "439000000", "netIncomeFromContinuingOperations": "-103000000" }, "balance": { "goodwill": "1487000000", "inventory": "1002000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "9243000000", "longTermDebt": "4837000000", "shortTermDebt": "162000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "222000000", "reportedCurrency": "USD", "retainedEarnings": "548000000", "totalLiabilities": "7798000000", "otherCurrentAssets": "239000000", "totalCurrentAssets": "2601000000", "currentLongTermDebt": "162000000", "longTermInvestments": "735000000", "shortTermInvestments": "None", "currentNetReceivables": "601000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6642000000", "currentAccountsPayable": "1201000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3447000000", "shortLongTermDebtTotal": "4999000000", "totalShareholderEquity": "1294000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "726000000", "totalCurrentLiabilities": "2089000000", "otherNonCurrentLiabilities": "546000000", "totalNonCurrentLiabilities": "5709000000", "cashAndShortTermInvestments": "759000000", "commonStockSharesOutstanding": "153552000", "intangibleAssetsExcludingGoodwill": "222000000", "cashAndCashEquivalentsAtCarryingValue": "759000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "41000000", "operatingCashflow": "600000000", "capitalExpenditures": "432000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-250000000", "cashflowFromInvestment": "-368000000", "stockBasedCompensation": "25000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "489000000", "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": "2026-06-07T02:56:28.217462+00:00", "is_restated": false, "income_statement": { "revenue": 6531000000, "cost_of_revenue": 5486000000, "gross_profit": 1045000000, "ebit": 373000000, "ebitda": 859000000, "pretax_income": 38000000, "tax_provision": 126000000, "net_income": -106000000, "net_income_to_common": -106000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 734000000, "total_current_assets": 2478000000, "total_assets": 8654000000, "short_term_debt": 457000000, "long_term_debt": 4553000000, "total_debt": 5010000000, "total_liabilities": 7449000000, "total_equity": 1079000000, "shares_outstanding": 154619000, "goodwill_and_intangibles": 1556000000 }, "cash_flow": { "operating_cash_flow": 489000000, "capital_expenditure": 617000000, "free_cash_flow": 1106000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308952, "ticker_id": 2990, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:28.217462+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "373000000", "ebitda": "859000000", "netIncome": "-106000000", "grossProfit": "1045000000", "depreciation": "None", "totalRevenue": "6531000000", "costOfRevenue": "5486000000", "interestIncome": "335000000", "incomeBeforeTax": "38000000", "interestExpense": "335000000", "operatingIncome": "520000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "126000000", "reportedCurrency": "USD", "netInterestIncome": "-335000000", "nonInterestIncome": "None", "operatingExpenses": "525000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "80000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5486000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "486000000", "sellingGeneralAndAdministrative": "450000000", "netIncomeFromContinuingOperations": "-88000000" }, "balance": { "goodwill": "1321000000", "inventory": "963000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "8654000000", "longTermDebt": "4553000000", "shortTermDebt": "457000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "235000000", "reportedCurrency": "USD", "retainedEarnings": "676000000", "totalLiabilities": "7449000000", "otherCurrentAssets": "209000000", "totalCurrentAssets": "2478000000", "currentLongTermDebt": "416000000", "longTermInvestments": "661000000", "shortTermInvestments": "None", "currentNetReceivables": "572000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6176000000", "currentAccountsPayable": "1142000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3497000000", "shortLongTermDebtTotal": "5179000000", "totalShareholderEquity": "1079000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "512000000", "totalCurrentLiabilities": "2160000000", "otherNonCurrentLiabilities": "407000000", "totalNonCurrentLiabilities": "5289000000", "cashAndShortTermInvestments": "734000000", "commonStockSharesOutstanding": "154619000", "intangibleAssetsExcludingGoodwill": "235000000", "cashAndCashEquivalentsAtCarryingValue": "734000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-88000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "35000000", "operatingCashflow": "489000000", "capitalExpenditures": "617000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8000000", "cashflowFromInvestment": "-620000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "486000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6531000000, "cost_of_revenue": 5486000000, "gross_profit": 1045000000, "research_and_development": 80000000, "selling_general_admin": 450000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 373000000, "depreciation_amortisation": 486000000, "ebitda": 859000000, "interest_expense": 335000000, "interest_income": null, "other_non_operating": null, "pretax_income": 38000000, "tax_provision": 126000000, "effective_tax_rate": null, "net_income": -106000000, "net_income_continuing_ops": -88000000, "net_income_to_common": -106000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 734000000, "short_term_investments": null, "net_receivables": 572000000, "inventory": 963000000, "other_current_assets": null, "total_current_assets": 2478000000, "net_ppe": null, "goodwill": 1321000000, "intangible_assets": 235000000, "goodwill_and_intangibles": 1556000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6176000000, "total_assets": 8654000000, "short_term_debt": 457000000, "accounts_payable": 1142000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2160000000, "long_term_debt": 4553000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5289000000, "total_liabilities": 7449000000, "total_debt": 5010000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 676000000, "total_equity": 1079000000, "shares_outstanding": 154619000, "operating_cash_flow": 489000000, "stock_based_compensation": 14000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 617000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -620000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8000000, "free_cash_flow": 1106000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "373000000", "ebitda": "859000000", "netIncome": "-106000000", "grossProfit": "1045000000", "depreciation": "None", "totalRevenue": "6531000000", "costOfRevenue": "5486000000", "interestIncome": "335000000", "incomeBeforeTax": "38000000", "interestExpense": "335000000", "operatingIncome": "520000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "126000000", "reportedCurrency": "USD", "netInterestIncome": "-335000000", "nonInterestIncome": "None", "operatingExpenses": "525000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "80000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5486000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "486000000", "sellingGeneralAndAdministrative": "450000000", "netIncomeFromContinuingOperations": "-88000000" }, "balance": { "goodwill": "1321000000", "inventory": "963000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "8654000000", "longTermDebt": "4553000000", "shortTermDebt": "457000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "235000000", "reportedCurrency": "USD", "retainedEarnings": "676000000", "totalLiabilities": "7449000000", "otherCurrentAssets": "209000000", "totalCurrentAssets": "2478000000", "currentLongTermDebt": "416000000", "longTermInvestments": "661000000", "shortTermInvestments": "None", "currentNetReceivables": "572000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6176000000", "currentAccountsPayable": "1142000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3497000000", "shortLongTermDebtTotal": "5179000000", "totalShareholderEquity": "1079000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "512000000", "totalCurrentLiabilities": "2160000000", "otherNonCurrentLiabilities": "407000000", "totalNonCurrentLiabilities": "5289000000", "cashAndShortTermInvestments": "734000000", "commonStockSharesOutstanding": "154619000", "intangibleAssetsExcludingGoodwill": "235000000", "cashAndCashEquivalentsAtCarryingValue": "734000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-88000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "35000000", "operatingCashflow": "489000000", "capitalExpenditures": "617000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8000000", "cashflowFromInvestment": "-620000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "486000000", "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": "2026-06-07T02:56:28.217462+00:00", "is_restated": false, "income_statement": { "revenue": 7105000000, "cost_of_revenue": 5609000000, "gross_profit": 1496000000, "ebit": 864000000, "ebitda": 1340000000, "pretax_income": 67000000, "tax_provision": -152000000, "net_income": 219000000, "net_income_to_common": 219000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 913000000, "total_current_assets": 2884000000, "total_assets": 9669000000, "short_term_debt": 248000000, "long_term_debt": 4698000000, "total_debt": 4946000000, "total_liabilities": 7925000000, "total_equity": 1609000000, "shares_outstanding": 154651000, "goodwill_and_intangibles": 1769000000 }, "cash_flow": { "operating_cash_flow": 818000000, "capital_expenditure": 688000000, "free_cash_flow": 1506000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308957, "ticker_id": 2990, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:28.217462+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "864000000", "ebitda": "1340000000", "netIncome": "219000000", "grossProfit": "1496000000", "depreciation": "None", "totalRevenue": "7105000000", "costOfRevenue": "5609000000", "interestIncome": "342000000", "incomeBeforeTax": "67000000", "interestExpense": "342000000", "operatingIncome": "864000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-152000000", "reportedCurrency": "USD", "netInterestIncome": "-327000000", "nonInterestIncome": "None", "operatingExpenses": "632000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "92000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5609000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "476000000", "sellingGeneralAndAdministrative": "549000000", "netIncomeFromContinuingOperations": "394000000" }, "balance": { "goodwill": "1473000000", "inventory": "1071000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "9669000000", "longTermDebt": "4698000000", "shortTermDebt": "248000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "296000000", "reportedCurrency": "USD", "retainedEarnings": "782000000", "totalLiabilities": "7925000000", "otherCurrentAssets": "229000000", "totalCurrentAssets": "2884000000", "currentLongTermDebt": "248000000", "longTermInvestments": "743000000", "shortTermInvestments": "None", "currentNetReceivables": "671000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6785000000", "currentAccountsPayable": "1437000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3775000000", "shortLongTermDebtTotal": "4946000000", "totalShareholderEquity": "1609000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "571000000", "totalCurrentLiabilities": "2346000000", "otherNonCurrentLiabilities": "480000000", "totalNonCurrentLiabilities": "5579000000", "cashAndShortTermInvestments": "913000000", "commonStockSharesOutstanding": "154651000", "intangibleAssetsExcludingGoodwill": "296000000", "cashAndCashEquivalentsAtCarryingValue": "913000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-103000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-174000000", "operatingCashflow": "818000000", "capitalExpenditures": "688000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27000000", "cashflowFromInvestment": "-683000000", "stockBasedCompensation": "43000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "483000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7105000000, "cost_of_revenue": 5609000000, "gross_profit": 1496000000, "research_and_development": 92000000, "selling_general_admin": 549000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 864000000, "depreciation_amortisation": 476000000, "ebitda": 1340000000, "interest_expense": 342000000, "interest_income": null, "other_non_operating": null, "pretax_income": 67000000, "tax_provision": -152000000, "effective_tax_rate": null, "net_income": 219000000, "net_income_continuing_ops": 394000000, "net_income_to_common": 219000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 913000000, "short_term_investments": null, "net_receivables": 671000000, "inventory": 1071000000, "other_current_assets": null, "total_current_assets": 2884000000, "net_ppe": null, "goodwill": 1473000000, "intangible_assets": 296000000, "goodwill_and_intangibles": 1769000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6785000000, "total_assets": 9669000000, "short_term_debt": 248000000, "accounts_payable": 1437000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2346000000, "long_term_debt": 4698000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5579000000, "total_liabilities": 7925000000, "total_debt": 4946000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 782000000, "total_equity": 1609000000, "shares_outstanding": 154651000, "operating_cash_flow": 818000000, "stock_based_compensation": 43000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 688000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -683000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27000000, "free_cash_flow": 1506000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "864000000", "ebitda": "1340000000", "netIncome": "219000000", "grossProfit": "1496000000", "depreciation": "None", "totalRevenue": "7105000000", "costOfRevenue": "5609000000", "interestIncome": "342000000", "incomeBeforeTax": "67000000", "interestExpense": "342000000", "operatingIncome": "864000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-152000000", "reportedCurrency": "USD", "netInterestIncome": "-327000000", "nonInterestIncome": "None", "operatingExpenses": "632000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "92000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5609000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "476000000", "sellingGeneralAndAdministrative": "549000000", "netIncomeFromContinuingOperations": "394000000" }, "balance": { "goodwill": "1473000000", "inventory": "1071000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "9669000000", "longTermDebt": "4698000000", "shortTermDebt": "248000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "296000000", "reportedCurrency": "USD", "retainedEarnings": "782000000", "totalLiabilities": "7925000000", "otherCurrentAssets": "229000000", "totalCurrentAssets": "2884000000", "currentLongTermDebt": "248000000", "longTermInvestments": "743000000", "shortTermInvestments": "None", "currentNetReceivables": "671000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6785000000", "currentAccountsPayable": "1437000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3775000000", "shortLongTermDebtTotal": "4946000000", "totalShareholderEquity": "1609000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "571000000", "totalCurrentLiabilities": "2346000000", "otherNonCurrentLiabilities": "480000000", "totalNonCurrentLiabilities": "5579000000", "cashAndShortTermInvestments": "913000000", "commonStockSharesOutstanding": "154651000", "intangibleAssetsExcludingGoodwill": "296000000", "cashAndCashEquivalentsAtCarryingValue": "913000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-103000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-174000000", "operatingCashflow": "818000000", "capitalExpenditures": "688000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27000000", "cashflowFromInvestment": "-683000000", "stockBasedCompensation": "43000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "483000000", "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": "2026-06-07T02:56:28.217462+00:00", "is_restated": false, "income_statement": { "revenue": 6856000000, "cost_of_revenue": 5643000000, "gross_profit": 1213000000, "ebit": 1044000000, "ebitda": 1498000000, "pretax_income": 805000000, "tax_provision": 178000000, "net_income": 584000000, "net_income_to_common": 584000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 773000000, "total_current_assets": 2603000000, "total_assets": 9061000000, "short_term_debt": 345000000, "long_term_debt": 4371000000, "total_debt": 4716000000, "total_liabilities": 7533000000, "total_equity": 1417000000, "shares_outstanding": 158985000, "goodwill_and_intangibles": 2119000000 }, "cash_flow": { "operating_cash_flow": 154000000, "capital_expenditure": 539000000, "free_cash_flow": 693000000, "dividends_paid": 27000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308962, "ticker_id": 2990, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:28.217462+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1044000000", "ebitda": "1498000000", "netIncome": "584000000", "grossProfit": "1213000000", "depreciation": "None", "totalRevenue": "6856000000", "costOfRevenue": "5643000000", "interestIncome": "239000000", "incomeBeforeTax": "805000000", "interestExpense": "239000000", "operatingIncome": "585000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "178000000", "reportedCurrency": "USD", "netInterestIncome": "-239000000", "nonInterestIncome": "None", "operatingExpenses": "628000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "79000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5643000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "454000000", "sellingGeneralAndAdministrative": "516000000", "netIncomeFromContinuingOperations": "627000000" }, "balance": { "goodwill": "1813000000", "inventory": "848000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "9061000000", "longTermDebt": "4371000000", "shortTermDebt": "345000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "306000000", "reportedCurrency": "USD", "retainedEarnings": "885000000", "totalLiabilities": "7533000000", "otherCurrentAssets": "222000000", "totalCurrentAssets": "2603000000", "currentLongTermDebt": "345000000", "longTermInvestments": "695000000", "shortTermInvestments": "None", "currentNetReceivables": "760000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6458000000", "currentAccountsPayable": "1355000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2962000000", "shortLongTermDebtTotal": "4716000000", "totalShareholderEquity": "1417000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "580000000", "totalCurrentLiabilities": "2357000000", "otherNonCurrentLiabilities": "805000000", "totalNonCurrentLiabilities": "5176000000", "cashAndShortTermInvestments": "773000000", "commonStockSharesOutstanding": "158985000", "intangibleAssetsExcludingGoodwill": "306000000", "cashAndCashEquivalentsAtCarryingValue": "773000000", "accumulatedDepreciationAmortizationPPE": "-4141000000" }, "cashflow": { "netIncome": "627000000", "profitLoss": "None", "dividendPayout": "27000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-61000000", "operatingCashflow": "154000000", "capitalExpenditures": "539000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6000000", "cashflowFromInvestment": "-97000000", "stockBasedCompensation": "33000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "63000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "454000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6856000000, "cost_of_revenue": 5643000000, "gross_profit": 1213000000, "research_and_development": 79000000, "selling_general_admin": 516000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1044000000, "depreciation_amortisation": 454000000, "ebitda": 1498000000, "interest_expense": 239000000, "interest_income": null, "other_non_operating": null, "pretax_income": 805000000, "tax_provision": 178000000, "effective_tax_rate": null, "net_income": 584000000, "net_income_continuing_ops": 627000000, "net_income_to_common": 584000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 773000000, "short_term_investments": null, "net_receivables": 760000000, "inventory": 848000000, "other_current_assets": null, "total_current_assets": 2603000000, "net_ppe": null, "goodwill": 1813000000, "intangible_assets": 306000000, "goodwill_and_intangibles": 2119000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6458000000, "total_assets": 9061000000, "short_term_debt": 345000000, "accounts_payable": 1355000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2357000000, "long_term_debt": 4371000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5176000000, "total_liabilities": 7533000000, "total_debt": 4716000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 885000000, "total_equity": 1417000000, "shares_outstanding": 158985000, "operating_cash_flow": 154000000, "stock_based_compensation": 33000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 539000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -97000000, "dividends_paid": 27000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6000000, "free_cash_flow": 693000000, "net_change_in_cash": 63000000 }, "raw_data": { "income": { "ebit": "1044000000", "ebitda": "1498000000", "netIncome": "584000000", "grossProfit": "1213000000", "depreciation": "None", "totalRevenue": "6856000000", "costOfRevenue": "5643000000", "interestIncome": "239000000", "incomeBeforeTax": "805000000", "interestExpense": "239000000", "operatingIncome": "585000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "178000000", "reportedCurrency": "USD", "netInterestIncome": "-239000000", "nonInterestIncome": "None", "operatingExpenses": "628000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "79000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5643000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "454000000", "sellingGeneralAndAdministrative": "516000000", "netIncomeFromContinuingOperations": "627000000" }, "balance": { "goodwill": "1813000000", "inventory": "848000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "9061000000", "longTermDebt": "4371000000", "shortTermDebt": "345000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "306000000", "reportedCurrency": "USD", "retainedEarnings": "885000000", "totalLiabilities": "7533000000", "otherCurrentAssets": "222000000", "totalCurrentAssets": "2603000000", "currentLongTermDebt": "345000000", "longTermInvestments": "695000000", "shortTermInvestments": "None", "currentNetReceivables": "760000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6458000000", "currentAccountsPayable": "1355000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2962000000", "shortLongTermDebtTotal": "4716000000", "totalShareholderEquity": "1417000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "580000000", "totalCurrentLiabilities": "2357000000", "otherNonCurrentLiabilities": "805000000", "totalNonCurrentLiabilities": "5176000000", "cashAndShortTermInvestments": "773000000", "commonStockSharesOutstanding": "158985000", "intangibleAssetsExcludingGoodwill": "306000000", "cashAndCashEquivalentsAtCarryingValue": "773000000", "accumulatedDepreciationAmortizationPPE": "-4141000000" }, "cashflow": { "netIncome": "627000000", "profitLoss": "None", "dividendPayout": "27000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-61000000", "operatingCashflow": "154000000", "capitalExpenditures": "539000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6000000", "cashflowFromInvestment": "-97000000", "stockBasedCompensation": "33000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "63000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "454000000", "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": "2026-06-07T02:56:28.217462+00:00", "is_restated": false, "income_statement": { "revenue": 6357000000, "cost_of_revenue": 5266000000, "gross_profit": 1091000000, "ebit": 548000000, "ebitda": 997000000, "pretax_income": 332000000, "tax_provision": 167000000, "net_income": 149000000, "net_income_to_common": 149000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 725000000, "total_current_assets": 2519000000, "total_assets": 8832000000, "short_term_debt": 72000000, "long_term_debt": 4753000000, "total_debt": 4825000000, "total_liabilities": 8005000000, "total_equity": 720000000, "shares_outstanding": 160309000, "goodwill_and_intangibles": 2175000000 }, "cash_flow": { "operating_cash_flow": 687000000, "capital_expenditure": 398000000, "free_cash_flow": 1085000000, "dividends_paid": 16000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308967, "ticker_id": 2990, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:28.217462+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "548000000", "ebitda": "997000000", "netIncome": "149000000", "grossProfit": "1091000000", "depreciation": "None", "totalRevenue": "6357000000", "costOfRevenue": "5266000000", "interestIncome": "216000000", "incomeBeforeTax": "332000000", "interestExpense": "216000000", "operatingIncome": "539000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "167000000", "reportedCurrency": "USD", "netInterestIncome": "-216000000", "nonInterestIncome": "None", "operatingExpenses": "552000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "82000000", "otherNonOperatingIncome": "90000000", "costofGoodsAndServicesSold": "5266000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "449000000", "sellingGeneralAndAdministrative": "507000000", "netIncomeFromContinuingOperations": "165000000" }, "balance": { "goodwill": "1840000000", "inventory": "816000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "8832000000", "longTermDebt": "4753000000", "shortTermDebt": "72000000", "treasuryStock": "-701000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "335000000", "reportedCurrency": "USD", "retainedEarnings": "301000000", "totalLiabilities": "8005000000", "otherCurrentAssets": "286000000", "totalCurrentAssets": "2519000000", "currentLongTermDebt": "72000000", "longTermInvestments": "643000000", "shortTermInvestments": "None", "currentNetReceivables": "692000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6313000000", "currentAccountsPayable": "1210000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2817000000", "shortLongTermDebtTotal": "4825000000", "totalShareholderEquity": "720000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "523000000", "totalCurrentLiabilities": "1846000000", "otherNonCurrentLiabilities": "1406000000", "totalNonCurrentLiabilities": "6159000000", "cashAndShortTermInvestments": "725000000", "commonStockSharesOutstanding": "160309000", "intangibleAssetsExcludingGoodwill": "335000000", "cashAndCashEquivalentsAtCarryingValue": "725000000", "accumulatedDepreciationAmortizationPPE": "-4038000000" }, "cashflow": { "netIncome": "142000000", "profitLoss": "None", "dividendPayout": "16000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-32000000", "operatingCashflow": "687000000", "capitalExpenditures": "398000000", "changeInReceivables": "None", "changeInExchangeRate": "-29000000", "cashflowFromFinancing": "-273000000", "cashflowFromInvestment": "-220000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "165000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "401000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6357000000, "cost_of_revenue": 5266000000, "gross_profit": 1091000000, "research_and_development": 82000000, "selling_general_admin": 507000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 548000000, "depreciation_amortisation": 449000000, "ebitda": 997000000, "interest_expense": 216000000, "interest_income": null, "other_non_operating": null, "pretax_income": 332000000, "tax_provision": 167000000, "effective_tax_rate": null, "net_income": 149000000, "net_income_continuing_ops": 165000000, "net_income_to_common": 149000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 725000000, "short_term_investments": null, "net_receivables": 692000000, "inventory": 816000000, "other_current_assets": null, "total_current_assets": 2519000000, "net_ppe": null, "goodwill": 1840000000, "intangible_assets": 335000000, "goodwill_and_intangibles": 2175000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6313000000, "total_assets": 8832000000, "short_term_debt": 72000000, "accounts_payable": 1210000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1846000000, "long_term_debt": 4753000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6159000000, "total_liabilities": 8005000000, "total_debt": 4825000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 301000000, "total_equity": 720000000, "shares_outstanding": 160309000, "operating_cash_flow": 687000000, "stock_based_compensation": 8000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 398000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -220000000, "dividends_paid": 16000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -273000000, "free_cash_flow": 1085000000, "net_change_in_cash": 165000000 }, "raw_data": { "income": { "ebit": "548000000", "ebitda": "997000000", "netIncome": "149000000", "grossProfit": "1091000000", "depreciation": "None", "totalRevenue": "6357000000", "costOfRevenue": "5266000000", "interestIncome": "216000000", "incomeBeforeTax": "332000000", "interestExpense": "216000000", "operatingIncome": "539000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "167000000", "reportedCurrency": "USD", "netInterestIncome": "-216000000", "nonInterestIncome": "None", "operatingExpenses": "552000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "82000000", "otherNonOperatingIncome": "90000000", "costofGoodsAndServicesSold": "5266000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "449000000", "sellingGeneralAndAdministrative": "507000000", "netIncomeFromContinuingOperations": "165000000" }, "balance": { "goodwill": "1840000000", "inventory": "816000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "8832000000", "longTermDebt": "4753000000", "shortTermDebt": "72000000", "treasuryStock": "-701000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "335000000", "reportedCurrency": "USD", "retainedEarnings": "301000000", "totalLiabilities": "8005000000", "otherCurrentAssets": "286000000", "totalCurrentAssets": "2519000000", "currentLongTermDebt": "72000000", "longTermInvestments": "643000000", "shortTermInvestments": "None", "currentNetReceivables": "692000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6313000000", "currentAccountsPayable": "1210000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2817000000", "shortLongTermDebtTotal": "4825000000", "totalShareholderEquity": "720000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "523000000", "totalCurrentLiabilities": "1846000000", "otherNonCurrentLiabilities": "1406000000", "totalNonCurrentLiabilities": "6159000000", "cashAndShortTermInvestments": "725000000", "commonStockSharesOutstanding": "160309000", "intangibleAssetsExcludingGoodwill": "335000000", "cashAndCashEquivalentsAtCarryingValue": "725000000", "accumulatedDepreciationAmortizationPPE": "-4038000000" }, "cashflow": { "netIncome": "142000000", "profitLoss": "None", "dividendPayout": "16000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-32000000", "operatingCashflow": "687000000", "capitalExpenditures": "398000000", "changeInReceivables": "None", "changeInExchangeRate": "-29000000", "cashflowFromFinancing": "-273000000", "cashflowFromInvestment": "-220000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "165000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "401000000", "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": "2026-06-07T02:56:28.217462+00:00", "is_restated": false, "income_statement": { "revenue": 6091000000, "cost_of_revenue": 5119000000, "gross_profit": 972000000, "ebit": 618000000, "ebitda": 1086000000, "pretax_income": 353000000, "tax_provision": 89000000, "net_income": 249000000, "net_income_to_common": 249000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 563000000, "total_current_assets": 2297000000, "total_assets": 8882000000, "short_term_debt": 197000000, "long_term_debt": 4945000000, "total_debt": 5142000000, "total_liabilities": 8481000000, "total_equity": 297000000, "shares_outstanding": 158785000, "goodwill_and_intangibles": 2335000000 }, "cash_flow": { "operating_cash_flow": 457000000, "capital_expenditure": 311000000, "free_cash_flow": 768000000, "dividends_paid": 8000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308972, "ticker_id": 2990, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:28.217462+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "618000000", "ebitda": "1086000000", "netIncome": "249000000", "grossProfit": "972000000", "depreciation": "None", "totalRevenue": "6091000000", "costOfRevenue": "5119000000", "interestIncome": "265000000", "incomeBeforeTax": "353000000", "interestExpense": "265000000", "operatingIncome": "618000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "89000000", "reportedCurrency": "USD", "netInterestIncome": "-265000000", "nonInterestIncome": "None", "operatingExpenses": "972000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "75000000", "otherNonOperatingIncome": "37000000", "costofGoodsAndServicesSold": "5119000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "468000000", "sellingGeneralAndAdministrative": "429000000", "netIncomeFromContinuingOperations": "264000000" }, "balance": { "goodwill": "1951000000", "inventory": "841000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "8882000000", "longTermDebt": "4945000000", "shortTermDebt": "197000000", "treasuryStock": "-714000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "384000000", "reportedCurrency": "USD", "retainedEarnings": "152000000", "totalLiabilities": "8481000000", "otherCurrentAssets": "270000000", "totalCurrentAssets": "2297000000", "currentLongTermDebt": "197000000", "longTermInvestments": "673000000", "shortTermInvestments": "673000000", "currentNetReceivables": "623000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6585000000", "currentAccountsPayable": "1126000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2907000000", "shortLongTermDebtTotal": "5142000000", "totalShareholderEquity": "297000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "553000000", "totalCurrentLiabilities": "1898000000", "otherNonCurrentLiabilities": "1058000000", "totalNonCurrentLiabilities": "6583000000", "cashAndShortTermInvestments": "563000000", "commonStockSharesOutstanding": "158785000", "intangibleAssetsExcludingGoodwill": "384000000", "cashAndCashEquivalentsAtCarryingValue": "563000000", "accumulatedDepreciationAmortizationPPE": "-4113000000" }, "cashflow": { "netIncome": "264000000", "profitLoss": "None", "dividendPayout": "8000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "75000000", "operatingCashflow": "457000000", "capitalExpenditures": "311000000", "changeInReceivables": "None", "changeInExchangeRate": "19000000", "cashflowFromFinancing": "-557000000", "cashflowFromInvestment": "93000000", "stockBasedCompensation": "-170000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "482000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6091000000, "cost_of_revenue": 5119000000, "gross_profit": 972000000, "research_and_development": 75000000, "selling_general_admin": 429000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 618000000, "depreciation_amortisation": 468000000, "ebitda": 1086000000, "interest_expense": 265000000, "interest_income": null, "other_non_operating": null, "pretax_income": 353000000, "tax_provision": 89000000, "effective_tax_rate": null, "net_income": 249000000, "net_income_continuing_ops": 264000000, "net_income_to_common": 249000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 563000000, "short_term_investments": 673000000, "net_receivables": 623000000, "inventory": 841000000, "other_current_assets": null, "total_current_assets": 2297000000, "net_ppe": null, "goodwill": 1951000000, "intangible_assets": 384000000, "goodwill_and_intangibles": 2335000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6585000000, "total_assets": 8882000000, "short_term_debt": 197000000, "accounts_payable": 1126000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1898000000, "long_term_debt": 4945000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6583000000, "total_liabilities": 8481000000, "total_debt": 5142000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 152000000, "total_equity": 297000000, "shares_outstanding": 158785000, "operating_cash_flow": 457000000, "stock_based_compensation": -170000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 311000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 93000000, "dividends_paid": 8000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -557000000, "free_cash_flow": 768000000, "net_change_in_cash": 12000000 }, "raw_data": { "income": { "ebit": "618000000", "ebitda": "1086000000", "netIncome": "249000000", "grossProfit": "972000000", "depreciation": "None", "totalRevenue": "6091000000", "costOfRevenue": "5119000000", "interestIncome": "265000000", "incomeBeforeTax": "353000000", "interestExpense": "265000000", "operatingIncome": "618000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "89000000", "reportedCurrency": "USD", "netInterestIncome": "-265000000", "nonInterestIncome": "None", "operatingExpenses": "972000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "75000000", "otherNonOperatingIncome": "37000000", "costofGoodsAndServicesSold": "5119000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "468000000", "sellingGeneralAndAdministrative": "429000000", "netIncomeFromContinuingOperations": "264000000" }, "balance": { "goodwill": "1951000000", "inventory": "841000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "8882000000", "longTermDebt": "4945000000", "shortTermDebt": "197000000", "treasuryStock": "-714000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "384000000", "reportedCurrency": "USD", "retainedEarnings": "152000000", "totalLiabilities": "8481000000", "otherCurrentAssets": "270000000", "totalCurrentAssets": "2297000000", "currentLongTermDebt": "197000000", "longTermInvestments": "673000000", "shortTermInvestments": "673000000", "currentNetReceivables": "623000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6585000000", "currentAccountsPayable": "1126000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2907000000", "shortLongTermDebtTotal": "5142000000", "totalShareholderEquity": "297000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "553000000", "totalCurrentLiabilities": "1898000000", "otherNonCurrentLiabilities": "1058000000", "totalNonCurrentLiabilities": "6583000000", "cashAndShortTermInvestments": "563000000", "commonStockSharesOutstanding": "158785000", "intangibleAssetsExcludingGoodwill": "384000000", "cashAndCashEquivalentsAtCarryingValue": "563000000", "accumulatedDepreciationAmortizationPPE": "-4113000000" }, "cashflow": { "netIncome": "264000000", "profitLoss": "None", "dividendPayout": "8000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "75000000", "operatingCashflow": "457000000", "capitalExpenditures": "311000000", "changeInReceivables": "None", "changeInExchangeRate": "19000000", "cashflowFromFinancing": "-557000000", "cashflowFromInvestment": "93000000", "stockBasedCompensation": "-170000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "482000000", "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": "2026-06-07T02:56:28.217462+00:00", "is_restated": false, "income_statement": { "revenue": 6691000000, "cost_of_revenue": 5523000000, "gross_profit": 1168000000, "ebit": 50000000, "ebitda": 494000000, "pretax_income": -261000000, "tax_provision": 118000000, "net_income": -400000000, "net_income_to_common": -400000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 551000000, "total_current_assets": 2488000000, "total_assets": 9610000000, "short_term_debt": 124000000, "long_term_debt": 5435000000, "total_debt": 5559000000, "total_liabilities": 9046000000, "total_equity": 467000000, "shares_outstanding": 155250000, "goodwill_and_intangibles": 2379000000 }, "cash_flow": { "operating_cash_flow": 405000000, "capital_expenditure": 426000000, "free_cash_flow": 831000000, "dividends_paid": 31000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308977, "ticker_id": 2990, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:28.217462+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50000000", "ebitda": "494000000", "netIncome": "-400000000", "grossProfit": "1168000000", "depreciation": "None", "totalRevenue": "6691000000", "costOfRevenue": "5523000000", "interestIncome": "311000000", "incomeBeforeTax": "-261000000", "interestExpense": "311000000", "operatingIncome": "663000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "118000000", "reportedCurrency": "USD", "netInterestIncome": "-311000000", "nonInterestIncome": "None", "operatingExpenses": "505000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "68000000", "otherNonOperatingIncome": "78000000", "costofGoodsAndServicesSold": "5523000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "444000000", "sellingGeneralAndAdministrative": "439000000", "netIncomeFromContinuingOperations": "-379000000" }, "balance": { "goodwill": "1934000000", "inventory": "1045000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "9610000000", "longTermDebt": "5435000000", "shortTermDebt": "124000000", "treasuryStock": "-733000000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "445000000", "reportedCurrency": "USD", "retainedEarnings": "-89000000", "totalLiabilities": "9046000000", "otherCurrentAssets": "271000000", "totalCurrentAssets": "2488000000", "currentLongTermDebt": "124000000", "longTermInvestments": "694000000", "shortTermInvestments": "None", "currentNetReceivables": "621000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7122000000", "currentAccountsPayable": "1276000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3273000000", "shortLongTermDebtTotal": "5559000000", "totalShareholderEquity": "467000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "563000000", "totalCurrentLiabilities": "1995000000", "otherNonCurrentLiabilities": "1506000000", "totalNonCurrentLiabilities": "7051000000", "cashAndShortTermInvestments": "551000000", "commonStockSharesOutstanding": "155250000", "intangibleAssetsExcludingGoodwill": "445000000", "cashAndCashEquivalentsAtCarryingValue": "551000000", "accumulatedDepreciationAmortizationPPE": "-4355000000" }, "cashflow": { "netIncome": "-379000000", "profitLoss": "None", "dividendPayout": "31000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-26000000", "operatingCashflow": "405000000", "capitalExpenditures": "426000000", "changeInReceivables": "None", "changeInExchangeRate": "3000000", "cashflowFromFinancing": "68000000", "cashflowFromInvestment": "-437000000", "stockBasedCompensation": "558000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "39000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "509000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6691000000, "cost_of_revenue": 5523000000, "gross_profit": 1168000000, "research_and_development": 68000000, "selling_general_admin": 439000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50000000, "depreciation_amortisation": 444000000, "ebitda": 494000000, "interest_expense": 311000000, "interest_income": null, "other_non_operating": null, "pretax_income": -261000000, "tax_provision": 118000000, "effective_tax_rate": null, "net_income": -400000000, "net_income_continuing_ops": -379000000, "net_income_to_common": -400000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 551000000, "short_term_investments": null, "net_receivables": 621000000, "inventory": 1045000000, "other_current_assets": null, "total_current_assets": 2488000000, "net_ppe": null, "goodwill": 1934000000, "intangible_assets": 445000000, "goodwill_and_intangibles": 2379000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7122000000, "total_assets": 9610000000, "short_term_debt": 124000000, "accounts_payable": 1276000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1995000000, "long_term_debt": 5435000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7051000000, "total_liabilities": 9046000000, "total_debt": 5559000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -89000000, "total_equity": 467000000, "shares_outstanding": 155250000, "operating_cash_flow": 405000000, "stock_based_compensation": 558000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 426000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -437000000, "dividends_paid": 31000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 68000000, "free_cash_flow": 831000000, "net_change_in_cash": 39000000 }, "raw_data": { "income": { "ebit": "50000000", "ebitda": "494000000", "netIncome": "-400000000", "grossProfit": "1168000000", "depreciation": "None", "totalRevenue": "6691000000", "costOfRevenue": "5523000000", "interestIncome": "311000000", "incomeBeforeTax": "-261000000", "interestExpense": "311000000", "operatingIncome": "663000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "118000000", "reportedCurrency": "USD", "netInterestIncome": "-311000000", "nonInterestIncome": "None", "operatingExpenses": "505000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "68000000", "otherNonOperatingIncome": "78000000", "costofGoodsAndServicesSold": "5523000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "444000000", "sellingGeneralAndAdministrative": "439000000", "netIncomeFromContinuingOperations": "-379000000" }, "balance": { "goodwill": "1934000000", "inventory": "1045000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "9610000000", "longTermDebt": "5435000000", "shortTermDebt": "124000000", "treasuryStock": "-733000000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "445000000", "reportedCurrency": "USD", "retainedEarnings": "-89000000", "totalLiabilities": "9046000000", "otherCurrentAssets": "271000000", "totalCurrentAssets": "2488000000", "currentLongTermDebt": "124000000", "longTermInvestments": "694000000", "shortTermInvestments": "None", "currentNetReceivables": "621000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7122000000", "currentAccountsPayable": "1276000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3273000000", "shortLongTermDebtTotal": "5559000000", "totalShareholderEquity": "467000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "563000000", "totalCurrentLiabilities": "1995000000", "otherNonCurrentLiabilities": "1506000000", "totalNonCurrentLiabilities": "7051000000", "cashAndShortTermInvestments": "551000000", "commonStockSharesOutstanding": "155250000", "intangibleAssetsExcludingGoodwill": "445000000", "cashAndCashEquivalentsAtCarryingValue": "551000000", "accumulatedDepreciationAmortizationPPE": "-4355000000" }, "cashflow": { "netIncome": "-379000000", "profitLoss": "None", "dividendPayout": "31000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-26000000", "operatingCashflow": "405000000", "capitalExpenditures": "426000000", "changeInReceivables": "None", "changeInExchangeRate": "3000000", "cashflowFromFinancing": "68000000", "cashflowFromInvestment": "-437000000", "stockBasedCompensation": "558000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "39000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "509000000", "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": "2026-06-07T02:56:28.217462+00:00", "is_restated": false, "income_statement": { "revenue": 6877000000, "cost_of_revenue": 5594000000, "gross_profit": 1283000000, "ebit": 538000000, "ebitda": 978000000, "pretax_income": 277000000, "tax_provision": 108000000, "net_income": 257000000, "net_income_to_common": 257000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 512000000, "total_current_assets": 2357000000, "total_assets": 9699000000, "short_term_debt": 160000000, "long_term_debt": 5181000000, "total_debt": 5341000000, "total_liabilities": 8799000000, "total_equity": 900000000, "shares_outstanding": 162088000, "goodwill_and_intangibles": 2913000000 }, "cash_flow": { "operating_cash_flow": 791000000, "capital_expenditure": 536000000, "free_cash_flow": 1327000000, "dividends_paid": 2493000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308982, "ticker_id": 2990, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:28.217462+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "538000000", "ebitda": "978000000", "netIncome": "257000000", "grossProfit": "1283000000", "depreciation": "None", "totalRevenue": "6877000000", "costOfRevenue": "5594000000", "interestIncome": "261000000", "incomeBeforeTax": "277000000", "interestExpense": "261000000", "operatingIncome": "709000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "108000000", "reportedCurrency": "USD", "netInterestIncome": "-261000000", "nonInterestIncome": "None", "operatingExpenses": "553000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "70000000", "otherNonOperatingIncome": "77000000", "costofGoodsAndServicesSold": "5594000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "440000000", "sellingGeneralAndAdministrative": "483000000", "netIncomeFromContinuingOperations": "169000000" }, "balance": { "goodwill": "2513000000", "inventory": "1018000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "9699000000", "longTermDebt": "5181000000", "shortTermDebt": "160000000", "treasuryStock": "-705000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "400000000", "reportedCurrency": "USD", "retainedEarnings": "333000000", "totalLiabilities": "8799000000", "otherCurrentAssets": "278000000", "totalCurrentAssets": "2357000000", "currentLongTermDebt": "160000000", "longTermInvestments": "698000000", "shortTermInvestments": "None", "currentNetReceivables": "549000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7342000000", "currentAccountsPayable": "1321000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3085000000", "shortLongTermDebtTotal": "5341000000", "totalShareholderEquity": "900000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "692000000", "totalCurrentLiabilities": "2207000000", "otherNonCurrentLiabilities": "1315000000", "totalNonCurrentLiabilities": "6592000000", "cashAndShortTermInvestments": "512000000", "commonStockSharesOutstanding": "162088000", "intangibleAssetsExcludingGoodwill": "400000000", "cashAndCashEquivalentsAtCarryingValue": "512000000", "accumulatedDepreciationAmortizationPPE": "-3939000000" }, "cashflow": { "netIncome": "169000000", "profitLoss": "None", "dividendPayout": "2493000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-29000000", "operatingCashflow": "791000000", "capitalExpenditures": "536000000", "changeInReceivables": "None", "changeInExchangeRate": "-20000000", "cashflowFromFinancing": "-53000000", "cashflowFromInvestment": "-698000000", "stockBasedCompensation": "27000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2493000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "20000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-163000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "507000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6877000000, "cost_of_revenue": 5594000000, "gross_profit": 1283000000, "research_and_development": 70000000, "selling_general_admin": 483000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 538000000, "depreciation_amortisation": 440000000, "ebitda": 978000000, "interest_expense": 261000000, "interest_income": null, "other_non_operating": null, "pretax_income": 277000000, "tax_provision": 108000000, "effective_tax_rate": null, "net_income": 257000000, "net_income_continuing_ops": 169000000, "net_income_to_common": 257000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 512000000, "short_term_investments": null, "net_receivables": 549000000, "inventory": 1018000000, "other_current_assets": null, "total_current_assets": 2357000000, "net_ppe": null, "goodwill": 2513000000, "intangible_assets": 400000000, "goodwill_and_intangibles": 2913000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7342000000, "total_assets": 9699000000, "short_term_debt": 160000000, "accounts_payable": 1321000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2207000000, "long_term_debt": 5181000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6592000000, "total_liabilities": 8799000000, "total_debt": 5341000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 333000000, "total_equity": 900000000, "shares_outstanding": 162088000, "operating_cash_flow": 791000000, "stock_based_compensation": 27000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 536000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -698000000, "dividends_paid": 2493000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -53000000, "free_cash_flow": 1327000000, "net_change_in_cash": 20000000 }, "raw_data": { "income": { "ebit": "538000000", "ebitda": "978000000", "netIncome": "257000000", "grossProfit": "1283000000", "depreciation": "None", "totalRevenue": "6877000000", "costOfRevenue": "5594000000", "interestIncome": "261000000", "incomeBeforeTax": "277000000", "interestExpense": "261000000", "operatingIncome": "709000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "108000000", "reportedCurrency": "USD", "netInterestIncome": "-261000000", "nonInterestIncome": "None", "operatingExpenses": "553000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "70000000", "otherNonOperatingIncome": "77000000", "costofGoodsAndServicesSold": "5594000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "440000000", "sellingGeneralAndAdministrative": "483000000", "netIncomeFromContinuingOperations": "169000000" }, "balance": { "goodwill": "2513000000", "inventory": "1018000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "9699000000", "longTermDebt": "5181000000", "shortTermDebt": "160000000", "treasuryStock": "-705000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "400000000", "reportedCurrency": "USD", "retainedEarnings": "333000000", "totalLiabilities": "8799000000", "otherCurrentAssets": "278000000", "totalCurrentAssets": "2357000000", "currentLongTermDebt": "160000000", "longTermInvestments": "698000000", "shortTermInvestments": "None", "currentNetReceivables": "549000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7342000000", "currentAccountsPayable": "1321000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3085000000", "shortLongTermDebtTotal": "5341000000", "totalShareholderEquity": "900000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "692000000", "totalCurrentLiabilities": "2207000000", "otherNonCurrentLiabilities": "1315000000", "totalNonCurrentLiabilities": "6592000000", "cashAndShortTermInvestments": "512000000", "commonStockSharesOutstanding": "162088000", "intangibleAssetsExcludingGoodwill": "400000000", "cashAndCashEquivalentsAtCarryingValue": "512000000", "accumulatedDepreciationAmortizationPPE": "-3939000000" }, "cashflow": { "netIncome": "169000000", "profitLoss": "None", "dividendPayout": "2493000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-29000000", "operatingCashflow": "791000000", "capitalExpenditures": "536000000", "changeInReceivables": "None", "changeInExchangeRate": "-20000000", "cashflowFromFinancing": "-53000000", "cashflowFromInvestment": "-698000000", "stockBasedCompensation": "27000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2493000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "20000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-163000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "507000000", "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": "2026-06-07T02:56:28.217462+00:00", "is_restated": false, "income_statement": { "revenue": 1540000000, "cost_of_revenue": 1341000000, "gross_profit": 199000000, "ebit": 91000000, "ebitda": 210000000, "pretax_income": -53000000, "tax_provision": 18000000, "net_income": -73000000, "net_income_to_common": -73000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 317000000, "total_current_assets": 2384000000, "total_assets": 8950000000, "short_term_debt": 160000000, "long_term_debt": 4800000000, "total_debt": 4960000000, "total_liabilities": 7518000000, "total_equity": 1276000000, "shares_outstanding": 152683000, "goodwill_and_intangibles": 1650000000 }, "cash_flow": { "operating_cash_flow": -294000000, "capital_expenditure": 142000000, "free_cash_flow": -152000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308945, "ticker_id": 2990, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:28.217462+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "91000000", "ebitda": "210000000", "netIncome": "-73000000", "grossProfit": "199000000", "depreciation": "None", "totalRevenue": "1540000000", "costOfRevenue": "1341000000", "interestIncome": "None", "incomeBeforeTax": "-53000000", "interestExpense": "79000000", "operatingIncome": "91000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "18000000", "reportedCurrency": "USD", "netInterestIncome": "-79000000", "nonInterestIncome": "None", "operatingExpenses": "108000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1341000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119000000", "sellingGeneralAndAdministrative": "99000000", "netIncomeFromContinuingOperations": "-71000000" }, "balance": { "goodwill": "1469000000", "inventory": "1003000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "8950000000", "longTermDebt": "4800000000", "shortTermDebt": "160000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "181000000", "reportedCurrency": "USD", "retainedEarnings": "475000000", "totalLiabilities": "7518000000", "otherCurrentAssets": "259000000", "totalCurrentAssets": "2384000000", "currentLongTermDebt": "160000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "805000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6566000000", "currentAccountsPayable": "1057000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4960000000", "totalShareholderEquity": "1276000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "677000000", "totalCurrentLiabilities": "1894000000", "otherNonCurrentLiabilities": "824000000", "totalNonCurrentLiabilities": "5624000000", "cashAndShortTermInvestments": "317000000", "commonStockSharesOutstanding": "152683000", "intangibleAssetsExcludingGoodwill": "181000000", "cashAndCashEquivalentsAtCarryingValue": "317000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-71000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-294000000", "capitalExpenditures": "142000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19000000", "cashflowFromInvestment": "-139000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1540000000, "cost_of_revenue": 1341000000, "gross_profit": 199000000, "research_and_development": 9000000, "selling_general_admin": 99000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 91000000, "depreciation_amortisation": 119000000, "ebitda": 210000000, "interest_expense": 79000000, "interest_income": null, "other_non_operating": null, "pretax_income": -53000000, "tax_provision": 18000000, "effective_tax_rate": null, "net_income": -73000000, "net_income_continuing_ops": -71000000, "net_income_to_common": -73000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 317000000, "short_term_investments": null, "net_receivables": 805000000, "inventory": 1003000000, "other_current_assets": null, "total_current_assets": 2384000000, "net_ppe": null, "goodwill": 1469000000, "intangible_assets": 181000000, "goodwill_and_intangibles": 1650000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6566000000, "total_assets": 8950000000, "short_term_debt": 160000000, "accounts_payable": 1057000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1894000000, "long_term_debt": 4800000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5624000000, "total_liabilities": 7518000000, "total_debt": 4960000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 475000000, "total_equity": 1276000000, "shares_outstanding": 152683000, "operating_cash_flow": -294000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 142000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -139000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19000000, "free_cash_flow": -152000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "91000000", "ebitda": "210000000", "netIncome": "-73000000", "grossProfit": "199000000", "depreciation": "None", "totalRevenue": "1540000000", "costOfRevenue": "1341000000", "interestIncome": "None", "incomeBeforeTax": "-53000000", "interestExpense": "79000000", "operatingIncome": "91000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "18000000", "reportedCurrency": "USD", "netInterestIncome": "-79000000", "nonInterestIncome": "None", "operatingExpenses": "108000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1341000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119000000", "sellingGeneralAndAdministrative": "99000000", "netIncomeFromContinuingOperations": "-71000000" }, "balance": { "goodwill": "1469000000", "inventory": "1003000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "8950000000", "longTermDebt": "4800000000", "shortTermDebt": "160000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "181000000", "reportedCurrency": "USD", "retainedEarnings": "475000000", "totalLiabilities": "7518000000", "otherCurrentAssets": "259000000", "totalCurrentAssets": "2384000000", "currentLongTermDebt": "160000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "805000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6566000000", "currentAccountsPayable": "1057000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4960000000", "totalShareholderEquity": "1276000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "677000000", "totalCurrentLiabilities": "1894000000", "otherNonCurrentLiabilities": "824000000", "totalNonCurrentLiabilities": "5624000000", "cashAndShortTermInvestments": "317000000", "commonStockSharesOutstanding": "152683000", "intangibleAssetsExcludingGoodwill": "181000000", "cashAndCashEquivalentsAtCarryingValue": "317000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-71000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-294000000", "capitalExpenditures": "142000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19000000", "cashflowFromInvestment": "-139000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119000000", "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": "2026-06-07T02:56:28.217462+00:00", "is_restated": false, "income_statement": { "revenue": 1500000000, "cost_of_revenue": 1271000000, "gross_profit": 229000000, "ebit": -49000000, "ebitda": 79000000, "pretax_income": -133000000, "tax_provision": -5000000, "net_income": -138000000, "net_income_to_common": -138000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 759000000, "total_current_assets": 2601000000, "total_assets": 9243000000, "short_term_debt": 162000000, "long_term_debt": 4837000000, "total_debt": 4999000000, "total_liabilities": 7798000000, "total_equity": 1294000000, "shares_outstanding": 152946000, "goodwill_and_intangibles": 1709000000 }, "cash_flow": { "operating_cash_flow": 402000000, "capital_expenditure": 93000000, "free_cash_flow": 495000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308946, "ticker_id": 2990, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:28.217462+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-49000000", "ebitda": "79000000", "netIncome": "-138000000", "grossProfit": "229000000", "depreciation": "None", "totalRevenue": "1500000000", "costOfRevenue": "1271000000", "interestIncome": "84000000", "incomeBeforeTax": "-133000000", "interestExpense": "84000000", "operatingIncome": "103000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-5000000", "reportedCurrency": "USD", "netInterestIncome": "-84000000", "nonInterestIncome": "None", "operatingExpenses": "126000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1271000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128000000", "sellingGeneralAndAdministrative": "121000000", "netIncomeFromContinuingOperations": "-129000000" }, "balance": { "goodwill": "1487000000", "inventory": "1002000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "9243000000", "longTermDebt": "4837000000", "shortTermDebt": "162000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "222000000", "reportedCurrency": "USD", "retainedEarnings": "548000000", "totalLiabilities": "7798000000", "otherCurrentAssets": "239000000", "totalCurrentAssets": "2601000000", "currentLongTermDebt": "162000000", "longTermInvestments": "735000000", "shortTermInvestments": "None", "currentNetReceivables": "601000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6642000000", "currentAccountsPayable": "1201000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3447000000", "shortLongTermDebtTotal": "4999000000", "totalShareholderEquity": "1294000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "726000000", "totalCurrentLiabilities": "2089000000", "otherNonCurrentLiabilities": "546000000", "totalNonCurrentLiabilities": "5709000000", "cashAndShortTermInvestments": "759000000", "commonStockSharesOutstanding": "152946000", "intangibleAssetsExcludingGoodwill": "222000000", "cashAndCashEquivalentsAtCarryingValue": "759000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "402000000", "capitalExpenditures": "93000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-147000000", "cashflowFromInvestment": "-59000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1500000000, "cost_of_revenue": 1271000000, "gross_profit": 229000000, "research_and_development": 9000000, "selling_general_admin": 121000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -49000000, "depreciation_amortisation": 128000000, "ebitda": 79000000, "interest_expense": 84000000, "interest_income": null, "other_non_operating": null, "pretax_income": -133000000, "tax_provision": -5000000, "effective_tax_rate": null, "net_income": -138000000, "net_income_continuing_ops": -129000000, "net_income_to_common": -138000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 759000000, "short_term_investments": null, "net_receivables": 601000000, "inventory": 1002000000, "other_current_assets": null, "total_current_assets": 2601000000, "net_ppe": null, "goodwill": 1487000000, "intangible_assets": 222000000, "goodwill_and_intangibles": 1709000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6642000000, "total_assets": 9243000000, "short_term_debt": 162000000, "accounts_payable": 1201000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2089000000, "long_term_debt": 4837000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5709000000, "total_liabilities": 7798000000, "total_debt": 4999000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 548000000, "total_equity": 1294000000, "shares_outstanding": 152946000, "operating_cash_flow": 402000000, "stock_based_compensation": 13000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -147000000, "free_cash_flow": 495000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-49000000", "ebitda": "79000000", "netIncome": "-138000000", "grossProfit": "229000000", "depreciation": "None", "totalRevenue": "1500000000", "costOfRevenue": "1271000000", "interestIncome": "84000000", "incomeBeforeTax": "-133000000", "interestExpense": "84000000", "operatingIncome": "103000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-5000000", "reportedCurrency": "USD", "netInterestIncome": "-84000000", "nonInterestIncome": "None", "operatingExpenses": "126000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1271000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128000000", "sellingGeneralAndAdministrative": "121000000", "netIncomeFromContinuingOperations": "-129000000" }, "balance": { "goodwill": "1487000000", "inventory": "1002000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "9243000000", "longTermDebt": "4837000000", "shortTermDebt": "162000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "222000000", "reportedCurrency": "USD", "retainedEarnings": "548000000", "totalLiabilities": "7798000000", "otherCurrentAssets": "239000000", "totalCurrentAssets": "2601000000", "currentLongTermDebt": "162000000", "longTermInvestments": "735000000", "shortTermInvestments": "None", "currentNetReceivables": "601000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6642000000", "currentAccountsPayable": "1201000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3447000000", "shortLongTermDebtTotal": "4999000000", "totalShareholderEquity": "1294000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "726000000", "totalCurrentLiabilities": "2089000000", "otherNonCurrentLiabilities": "546000000", "totalNonCurrentLiabilities": "5709000000", "cashAndShortTermInvestments": "759000000", "commonStockSharesOutstanding": "152946000", "intangibleAssetsExcludingGoodwill": "222000000", "cashAndCashEquivalentsAtCarryingValue": "759000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "402000000", "capitalExpenditures": "93000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-147000000", "cashflowFromInvestment": "-59000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128000000", "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": "2026-06-07T02:56:28.217462+00:00", "is_restated": false, "income_statement": { "revenue": 1653000000, "cost_of_revenue": 1353000000, "gross_profit": 300000000, "ebit": 152000000, "ebitda": 275000000, "pretax_income": 58000000, "tax_provision": 21000000, "net_income": 30000000, "net_income_to_common": 30000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 556000000, "total_current_assets": 2660000000, "total_assets": 9258000000, "short_term_debt": 170000000, "long_term_debt": 4946000000, "total_debt": 5116000000, "total_liabilities": 7788000000, "total_equity": 1327000000, "shares_outstanding": 155215000, "goodwill_and_intangibles": 1673000000 }, "cash_flow": { "operating_cash_flow": 214000000, "capital_expenditure": 100000000, "free_cash_flow": 314000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308948, "ticker_id": 2990, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:28.217462+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "152000000", "ebitda": "275000000", "netIncome": "30000000", "grossProfit": "300000000", "depreciation": "None", "totalRevenue": "1653000000", "costOfRevenue": "1353000000", "interestIncome": "91000000", "incomeBeforeTax": "58000000", "interestExpense": "94000000", "operatingIncome": "182000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "21000000", "reportedCurrency": "USD", "netInterestIncome": "-91000000", "nonInterestIncome": "None", "operatingExpenses": "118000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1353000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123000000", "sellingGeneralAndAdministrative": "105000000", "netIncomeFromContinuingOperations": "37000000" }, "balance": { "goodwill": "1480000000", "inventory": "982000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "9258000000", "longTermDebt": "4946000000", "shortTermDebt": "170000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "193000000", "reportedCurrency": "USD", "retainedEarnings": "686000000", "totalLiabilities": "7788000000", "otherCurrentAssets": "231000000", "totalCurrentAssets": "2660000000", "currentLongTermDebt": "170000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "891000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6598000000", "currentAccountsPayable": "1081000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3441000000", "shortLongTermDebtTotal": "5116000000", "totalShareholderEquity": "1327000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "742000000", "totalCurrentLiabilities": "1993000000", "otherNonCurrentLiabilities": "849000000", "totalNonCurrentLiabilities": "5795000000", "cashAndShortTermInvestments": "556000000", "commonStockSharesOutstanding": "155215000", "intangibleAssetsExcludingGoodwill": "193000000", "cashAndCashEquivalentsAtCarryingValue": "556000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "214000000", "capitalExpenditures": "100000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56000000", "cashflowFromInvestment": "-88000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1653000000, "cost_of_revenue": 1353000000, "gross_profit": 300000000, "research_and_development": 8000000, "selling_general_admin": 105000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 152000000, "depreciation_amortisation": 123000000, "ebitda": 275000000, "interest_expense": 94000000, "interest_income": null, "other_non_operating": null, "pretax_income": 58000000, "tax_provision": 21000000, "effective_tax_rate": null, "net_income": 30000000, "net_income_continuing_ops": 37000000, "net_income_to_common": 30000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 556000000, "short_term_investments": null, "net_receivables": 891000000, "inventory": 982000000, "other_current_assets": null, "total_current_assets": 2660000000, "net_ppe": null, "goodwill": 1480000000, "intangible_assets": 193000000, "goodwill_and_intangibles": 1673000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6598000000, "total_assets": 9258000000, "short_term_debt": 170000000, "accounts_payable": 1081000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1993000000, "long_term_debt": 4946000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5795000000, "total_liabilities": 7788000000, "total_debt": 5116000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 686000000, "total_equity": 1327000000, "shares_outstanding": 155215000, "operating_cash_flow": 214000000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 100000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -88000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -56000000, "free_cash_flow": 314000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "152000000", "ebitda": "275000000", "netIncome": "30000000", "grossProfit": "300000000", "depreciation": "None", "totalRevenue": "1653000000", "costOfRevenue": "1353000000", "interestIncome": "91000000", "incomeBeforeTax": "58000000", "interestExpense": "94000000", "operatingIncome": "182000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "21000000", "reportedCurrency": "USD", "netInterestIncome": "-91000000", "nonInterestIncome": "None", "operatingExpenses": "118000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1353000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123000000", "sellingGeneralAndAdministrative": "105000000", "netIncomeFromContinuingOperations": "37000000" }, "balance": { "goodwill": "1480000000", "inventory": "982000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "9258000000", "longTermDebt": "4946000000", "shortTermDebt": "170000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "193000000", "reportedCurrency": "USD", "retainedEarnings": "686000000", "totalLiabilities": "7788000000", "otherCurrentAssets": "231000000", "totalCurrentAssets": "2660000000", "currentLongTermDebt": "170000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "891000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6598000000", "currentAccountsPayable": "1081000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3441000000", "shortLongTermDebtTotal": "5116000000", "totalShareholderEquity": "1327000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "742000000", "totalCurrentLiabilities": "1993000000", "otherNonCurrentLiabilities": "849000000", "totalNonCurrentLiabilities": "5795000000", "cashAndShortTermInvestments": "556000000", "commonStockSharesOutstanding": "155215000", "intangibleAssetsExcludingGoodwill": "193000000", "cashAndCashEquivalentsAtCarryingValue": "556000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "214000000", "capitalExpenditures": "100000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56000000", "cashflowFromInvestment": "-88000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123000000", "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": "2026-06-07T02:56:28.217462+00:00", "is_restated": false, "income_statement": { "revenue": 1706000000, "cost_of_revenue": 1407000000, "gross_profit": 299000000, "ebit": 92000000, "ebitda": 212000000, "pretax_income": 7000000, "tax_provision": 6000000, "net_income": -5000000, "net_income_to_common": -5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 487000000, "total_current_assets": 2604000000, "total_assets": 9179000000, "short_term_debt": 236000000, "long_term_debt": 4898000000, "total_debt": 5134000000, "total_liabilities": 7810000000, "total_equity": 1236000000, "shares_outstanding": 153993000, "goodwill_and_intangibles": 1663000000 }, "cash_flow": { "operating_cash_flow": 155000000, "capital_expenditure": 104000000, "free_cash_flow": 259000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308949, "ticker_id": 2990, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:28.217462+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "92000000", "ebitda": "212000000", "netIncome": "-5000000", "grossProfit": "299000000", "depreciation": "None", "totalRevenue": "1706000000", "costOfRevenue": "1407000000", "interestIncome": "85000000", "incomeBeforeTax": "7000000", "interestExpense": "85000000", "operatingIncome": "175000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-85000000", "nonInterestIncome": "None", "operatingExpenses": "124000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1407000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120000000", "sellingGeneralAndAdministrative": "106000000", "netIncomeFromContinuingOperations": "1000000" }, "balance": { "goodwill": "1467000000", "inventory": "990000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "9179000000", "longTermDebt": "4898000000", "shortTermDebt": "236000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "196000000", "reportedCurrency": "USD", "retainedEarnings": "656000000", "totalLiabilities": "7810000000", "otherCurrentAssets": "279000000", "totalCurrentAssets": "2604000000", "currentLongTermDebt": "236000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "848000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6575000000", "currentAccountsPayable": "1104000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3458000000", "shortLongTermDebtTotal": "5134000000", "totalShareholderEquity": "1236000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "762000000", "totalCurrentLiabilities": "2102000000", "otherNonCurrentLiabilities": "810000000", "totalNonCurrentLiabilities": "5708000000", "cashAndShortTermInvestments": "487000000", "commonStockSharesOutstanding": "153993000", "intangibleAssetsExcludingGoodwill": "196000000", "cashAndCashEquivalentsAtCarryingValue": "487000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "155000000", "capitalExpenditures": "104000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14000000", "cashflowFromInvestment": "-101000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1706000000, "cost_of_revenue": 1407000000, "gross_profit": 299000000, "research_and_development": 11000000, "selling_general_admin": 106000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 92000000, "depreciation_amortisation": 120000000, "ebitda": 212000000, "interest_expense": 85000000, "interest_income": null, "other_non_operating": null, "pretax_income": 7000000, "tax_provision": 6000000, "effective_tax_rate": null, "net_income": -5000000, "net_income_continuing_ops": 1000000, "net_income_to_common": -5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 487000000, "short_term_investments": null, "net_receivables": 848000000, "inventory": 990000000, "other_current_assets": null, "total_current_assets": 2604000000, "net_ppe": null, "goodwill": 1467000000, "intangible_assets": 196000000, "goodwill_and_intangibles": 1663000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6575000000, "total_assets": 9179000000, "short_term_debt": 236000000, "accounts_payable": 1104000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2102000000, "long_term_debt": 4898000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5708000000, "total_liabilities": 7810000000, "total_debt": 5134000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 656000000, "total_equity": 1236000000, "shares_outstanding": 153993000, "operating_cash_flow": 155000000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 104000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -101000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14000000, "free_cash_flow": 259000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "92000000", "ebitda": "212000000", "netIncome": "-5000000", "grossProfit": "299000000", "depreciation": "None", "totalRevenue": "1706000000", "costOfRevenue": "1407000000", "interestIncome": "85000000", "incomeBeforeTax": "7000000", "interestExpense": "85000000", "operatingIncome": "175000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-85000000", "nonInterestIncome": "None", "operatingExpenses": "124000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1407000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120000000", "sellingGeneralAndAdministrative": "106000000", "netIncomeFromContinuingOperations": "1000000" }, "balance": { "goodwill": "1467000000", "inventory": "990000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "9179000000", "longTermDebt": "4898000000", "shortTermDebt": "236000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "196000000", "reportedCurrency": "USD", "retainedEarnings": "656000000", "totalLiabilities": "7810000000", "otherCurrentAssets": "279000000", "totalCurrentAssets": "2604000000", "currentLongTermDebt": "236000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "848000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6575000000", "currentAccountsPayable": "1104000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3458000000", "shortLongTermDebtTotal": "5134000000", "totalShareholderEquity": "1236000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "762000000", "totalCurrentLiabilities": "2102000000", "otherNonCurrentLiabilities": "810000000", "totalNonCurrentLiabilities": "5708000000", "cashAndShortTermInvestments": "487000000", "commonStockSharesOutstanding": "153993000", "intangibleAssetsExcludingGoodwill": "196000000", "cashAndCashEquivalentsAtCarryingValue": "487000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "155000000", "capitalExpenditures": "104000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14000000", "cashflowFromInvestment": "-101000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120000000", "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": "2026-06-07T02:56:28.217462+00:00", "is_restated": false, "income_statement": { "revenue": 1567000000, "cost_of_revenue": 1287000000, "gross_profit": 280000000, "ebit": 99000000, "ebitda": 217000000, "pretax_income": 18000000, "tax_provision": 30000000, "net_income": -16000000, "net_income_to_common": -16000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 424000000, "total_current_assets": 2391000000, "total_assets": 8729000000, "short_term_debt": 226000000, "long_term_debt": 4786000000, "total_debt": 5012000000, "total_liabilities": 7480000000, "total_equity": 1114000000, "shares_outstanding": 153708000, "goodwill_and_intangibles": 1558000000 }, "cash_flow": { "operating_cash_flow": -171000000, "capital_expenditure": 135000000, "free_cash_flow": -36000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308950, "ticker_id": 2990, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:28.217462+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "99000000", "ebitda": "217000000", "netIncome": "-16000000", "grossProfit": "280000000", "depreciation": "None", "totalRevenue": "1567000000", "costOfRevenue": "1287000000", "interestIncome": "81000000", "incomeBeforeTax": "18000000", "interestExpense": "81000000", "operatingIncome": "152000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "30000000", "reportedCurrency": "USD", "netInterestIncome": "-81000000", "nonInterestIncome": "None", "operatingExpenses": "128000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1287000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118000000", "sellingGeneralAndAdministrative": "109000000", "netIncomeFromContinuingOperations": "-12000000" }, "balance": { "goodwill": "1365000000", "inventory": "985000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "8729000000", "longTermDebt": "4786000000", "shortTermDebt": "226000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "193000000", "reportedCurrency": "USD", "retainedEarnings": "660000000", "totalLiabilities": "7480000000", "otherCurrentAssets": "224000000", "totalCurrentAssets": "2391000000", "currentLongTermDebt": "226000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "758000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6338000000", "currentAccountsPayable": "1026000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3381000000", "shortLongTermDebtTotal": "5012000000", "totalShareholderEquity": "1114000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "679000000", "totalCurrentLiabilities": "1931000000", "otherNonCurrentLiabilities": "763000000", "totalNonCurrentLiabilities": "5549000000", "cashAndShortTermInvestments": "424000000", "commonStockSharesOutstanding": "153708000", "intangibleAssetsExcludingGoodwill": "193000000", "cashAndCashEquivalentsAtCarryingValue": "424000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-171000000", "capitalExpenditures": "135000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33000000", "cashflowFromInvestment": "-120000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1567000000, "cost_of_revenue": 1287000000, "gross_profit": 280000000, "research_and_development": 13000000, "selling_general_admin": 109000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 99000000, "depreciation_amortisation": 118000000, "ebitda": 217000000, "interest_expense": 81000000, "interest_income": null, "other_non_operating": null, "pretax_income": 18000000, "tax_provision": 30000000, "effective_tax_rate": null, "net_income": -16000000, "net_income_continuing_ops": -12000000, "net_income_to_common": -16000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 424000000, "short_term_investments": null, "net_receivables": 758000000, "inventory": 985000000, "other_current_assets": null, "total_current_assets": 2391000000, "net_ppe": null, "goodwill": 1365000000, "intangible_assets": 193000000, "goodwill_and_intangibles": 1558000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6338000000, "total_assets": 8729000000, "short_term_debt": 226000000, "accounts_payable": 1026000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1931000000, "long_term_debt": 4786000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5549000000, "total_liabilities": 7480000000, "total_debt": 5012000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 660000000, "total_equity": 1114000000, "shares_outstanding": 153708000, "operating_cash_flow": -171000000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 135000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -120000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33000000, "free_cash_flow": -36000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "99000000", "ebitda": "217000000", "netIncome": "-16000000", "grossProfit": "280000000", "depreciation": "None", "totalRevenue": "1567000000", "costOfRevenue": "1287000000", "interestIncome": "81000000", "incomeBeforeTax": "18000000", "interestExpense": "81000000", "operatingIncome": "152000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "30000000", "reportedCurrency": "USD", "netInterestIncome": "-81000000", "nonInterestIncome": "None", "operatingExpenses": "128000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1287000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118000000", "sellingGeneralAndAdministrative": "109000000", "netIncomeFromContinuingOperations": "-12000000" }, "balance": { "goodwill": "1365000000", "inventory": "985000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "8729000000", "longTermDebt": "4786000000", "shortTermDebt": "226000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "193000000", "reportedCurrency": "USD", "retainedEarnings": "660000000", "totalLiabilities": "7480000000", "otherCurrentAssets": "224000000", "totalCurrentAssets": "2391000000", "currentLongTermDebt": "226000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "758000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6338000000", "currentAccountsPayable": "1026000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3381000000", "shortLongTermDebtTotal": "5012000000", "totalShareholderEquity": "1114000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "679000000", "totalCurrentLiabilities": "1931000000", "otherNonCurrentLiabilities": "763000000", "totalNonCurrentLiabilities": "5549000000", "cashAndShortTermInvestments": "424000000", "commonStockSharesOutstanding": "153708000", "intangibleAssetsExcludingGoodwill": "193000000", "cashAndCashEquivalentsAtCarryingValue": "424000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-171000000", "capitalExpenditures": "135000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33000000", "cashflowFromInvestment": "-120000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118000000", "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": "2026-06-07T02:56:28.217462+00:00", "is_restated": false, "income_statement": { "revenue": 1529000000, "cost_of_revenue": 1321000000, "gross_profit": 208000000, "ebit": -42000000, "ebitda": 67000000, "pretax_income": -125000000, "tax_provision": 24000000, "net_income": -154000000, "net_income_to_common": -154000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 734000000, "total_current_assets": 2478000000, "total_assets": 8654000000, "short_term_debt": 416000000, "long_term_debt": 4553000000, "total_debt": 4969000000, "total_liabilities": 7449000000, "total_equity": 1079000000, "shares_outstanding": 154040000, "goodwill_and_intangibles": 1556000000 }, "cash_flow": { "operating_cash_flow": 318000000, "capital_expenditure": 108000000, "free_cash_flow": 426000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308951, "ticker_id": 2990, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:28.217462+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-42000000", "ebitda": "67000000", "netIncome": "-154000000", "grossProfit": "208000000", "depreciation": "None", "totalRevenue": "1529000000", "costOfRevenue": "1321000000", "interestIncome": "83000000", "incomeBeforeTax": "-125000000", "interestExpense": "83000000", "operatingIncome": "70000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "24000000", "reportedCurrency": "USD", "netInterestIncome": "-83000000", "nonInterestIncome": "None", "operatingExpenses": "138000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1321000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109000000", "sellingGeneralAndAdministrative": "113000000", "netIncomeFromContinuingOperations": "-149000000" }, "balance": { "goodwill": "1321000000", "inventory": "963000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "8654000000", "longTermDebt": "4553000000", "shortTermDebt": "416000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "235000000", "reportedCurrency": "USD", "retainedEarnings": "676000000", "totalLiabilities": "7449000000", "otherCurrentAssets": "209000000", "totalCurrentAssets": "2478000000", "currentLongTermDebt": "416000000", "longTermInvestments": "661000000", "shortTermInvestments": "None", "currentNetReceivables": "572000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6176000000", "currentAccountsPayable": "1142000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3296000000", "shortLongTermDebtTotal": "4969000000", "totalShareholderEquity": "1079000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "553000000", "totalCurrentLiabilities": "2160000000", "otherNonCurrentLiabilities": "407000000", "totalNonCurrentLiabilities": "5289000000", "cashAndShortTermInvestments": "734000000", "commonStockSharesOutstanding": "154040000", "intangibleAssetsExcludingGoodwill": "235000000", "cashAndCashEquivalentsAtCarryingValue": "734000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-149000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "318000000", "capitalExpenditures": "108000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-192000000", "cashflowFromInvestment": "-114000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1529000000, "cost_of_revenue": 1321000000, "gross_profit": 208000000, "research_and_development": 18000000, "selling_general_admin": 113000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -42000000, "depreciation_amortisation": 109000000, "ebitda": 67000000, "interest_expense": 83000000, "interest_income": null, "other_non_operating": null, "pretax_income": -125000000, "tax_provision": 24000000, "effective_tax_rate": null, "net_income": -154000000, "net_income_continuing_ops": -149000000, "net_income_to_common": -154000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 734000000, "short_term_investments": null, "net_receivables": 572000000, "inventory": 963000000, "other_current_assets": null, "total_current_assets": 2478000000, "net_ppe": null, "goodwill": 1321000000, "intangible_assets": 235000000, "goodwill_and_intangibles": 1556000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6176000000, "total_assets": 8654000000, "short_term_debt": 416000000, "accounts_payable": 1142000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2160000000, "long_term_debt": 4553000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5289000000, "total_liabilities": 7449000000, "total_debt": 4969000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 676000000, "total_equity": 1079000000, "shares_outstanding": 154040000, "operating_cash_flow": 318000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 108000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -114000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -192000000, "free_cash_flow": 426000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-42000000", "ebitda": "67000000", "netIncome": "-154000000", "grossProfit": "208000000", "depreciation": "None", "totalRevenue": "1529000000", "costOfRevenue": "1321000000", "interestIncome": "83000000", "incomeBeforeTax": "-125000000", "interestExpense": "83000000", "operatingIncome": "70000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "24000000", "reportedCurrency": "USD", "netInterestIncome": "-83000000", "nonInterestIncome": "None", "operatingExpenses": "138000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1321000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109000000", "sellingGeneralAndAdministrative": "113000000", "netIncomeFromContinuingOperations": "-149000000" }, "balance": { "goodwill": "1321000000", "inventory": "963000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "8654000000", "longTermDebt": "4553000000", "shortTermDebt": "416000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "235000000", "reportedCurrency": "USD", "retainedEarnings": "676000000", "totalLiabilities": "7449000000", "otherCurrentAssets": "209000000", "totalCurrentAssets": "2478000000", "currentLongTermDebt": "416000000", "longTermInvestments": "661000000", "shortTermInvestments": "None", "currentNetReceivables": "572000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6176000000", "currentAccountsPayable": "1142000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3296000000", "shortLongTermDebtTotal": "4969000000", "totalShareholderEquity": "1079000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "553000000", "totalCurrentLiabilities": "2160000000", "otherNonCurrentLiabilities": "407000000", "totalNonCurrentLiabilities": "5289000000", "cashAndShortTermInvestments": "734000000", "commonStockSharesOutstanding": "154040000", "intangibleAssetsExcludingGoodwill": "235000000", "cashAndCashEquivalentsAtCarryingValue": "734000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-149000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "318000000", "capitalExpenditures": "108000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-192000000", "cashflowFromInvestment": "-114000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109000000", "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": "2026-06-07T02:56:28.217462+00:00", "is_restated": false, "income_statement": { "revenue": 1679000000, "cost_of_revenue": 1464000000, "gross_profit": 215000000, "ebit": 30000000, "ebitda": 157000000, "pretax_income": -57000000, "tax_provision": 19000000, "net_income": -80000000, "net_income_to_common": -80000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 755000000, "total_current_assets": 2822000000, "total_assets": 9372000000, "short_term_debt": 537000000, "long_term_debt": 4709000000, "total_debt": 5246000000, "total_liabilities": 7891000000, "total_equity": 1348000000, "shares_outstanding": 154619000, "goodwill_and_intangibles": 1618000000 }, "cash_flow": { "operating_cash_flow": 191000000, "capital_expenditure": 136000000, "free_cash_flow": 327000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308953, "ticker_id": 2990, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:28.217462+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30000000", "ebitda": "157000000", "netIncome": "-80000000", "grossProfit": "215000000", "depreciation": "None", "totalRevenue": "1679000000", "costOfRevenue": "1464000000", "interestIncome": "87000000", "incomeBeforeTax": "-57000000", "interestExpense": "87000000", "operatingIncome": "85000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "19000000", "reportedCurrency": "USD", "netInterestIncome": "-87000000", "nonInterestIncome": "None", "operatingExpenses": "130000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1464000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127000000", "sellingGeneralAndAdministrative": "103000000", "netIncomeFromContinuingOperations": "-76000000" }, "balance": { "goodwill": "1408000000", "inventory": "1050000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "9372000000", "longTermDebt": "4709000000", "shortTermDebt": "537000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "210000000", "reportedCurrency": "USD", "retainedEarnings": "830000000", "totalLiabilities": "7891000000", "otherCurrentAssets": "223000000", "totalCurrentAssets": "2822000000", "currentLongTermDebt": "537000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "794000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6550000000", "currentAccountsPayable": "1092000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3498000000", "shortLongTermDebtTotal": "5246000000", "totalShareholderEquity": "1348000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "663000000", "totalCurrentLiabilities": "2292000000", "otherNonCurrentLiabilities": "890000000", "totalNonCurrentLiabilities": "5599000000", "cashAndShortTermInvestments": "755000000", "commonStockSharesOutstanding": "154619000", "intangibleAssetsExcludingGoodwill": "210000000", "cashAndCashEquivalentsAtCarryingValue": "755000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "191000000", "capitalExpenditures": "136000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4000000", "cashflowFromInvestment": "-126000000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1679000000, "cost_of_revenue": 1464000000, "gross_profit": 215000000, "research_and_development": 20000000, "selling_general_admin": 103000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30000000, "depreciation_amortisation": 127000000, "ebitda": 157000000, "interest_expense": 87000000, "interest_income": null, "other_non_operating": null, "pretax_income": -57000000, "tax_provision": 19000000, "effective_tax_rate": null, "net_income": -80000000, "net_income_continuing_ops": -76000000, "net_income_to_common": -80000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 755000000, "short_term_investments": null, "net_receivables": 794000000, "inventory": 1050000000, "other_current_assets": null, "total_current_assets": 2822000000, "net_ppe": null, "goodwill": 1408000000, "intangible_assets": 210000000, "goodwill_and_intangibles": 1618000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6550000000, "total_assets": 9372000000, "short_term_debt": 537000000, "accounts_payable": 1092000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2292000000, "long_term_debt": 4709000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5599000000, "total_liabilities": 7891000000, "total_debt": 5246000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 830000000, "total_equity": 1348000000, "shares_outstanding": 154619000, "operating_cash_flow": 191000000, "stock_based_compensation": 3000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 136000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -126000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4000000, "free_cash_flow": 327000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30000000", "ebitda": "157000000", "netIncome": "-80000000", "grossProfit": "215000000", "depreciation": "None", "totalRevenue": "1679000000", "costOfRevenue": "1464000000", "interestIncome": "87000000", "incomeBeforeTax": "-57000000", "interestExpense": "87000000", "operatingIncome": "85000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "19000000", "reportedCurrency": "USD", "netInterestIncome": "-87000000", "nonInterestIncome": "None", "operatingExpenses": "130000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1464000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127000000", "sellingGeneralAndAdministrative": "103000000", "netIncomeFromContinuingOperations": "-76000000" }, "balance": { "goodwill": "1408000000", "inventory": "1050000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "9372000000", "longTermDebt": "4709000000", "shortTermDebt": "537000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "210000000", "reportedCurrency": "USD", "retainedEarnings": "830000000", "totalLiabilities": "7891000000", "otherCurrentAssets": "223000000", "totalCurrentAssets": "2822000000", "currentLongTermDebt": "537000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "794000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6550000000", "currentAccountsPayable": "1092000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3498000000", "shortLongTermDebtTotal": "5246000000", "totalShareholderEquity": "1348000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "663000000", "totalCurrentLiabilities": "2292000000", "otherNonCurrentLiabilities": "890000000", "totalNonCurrentLiabilities": "5599000000", "cashAndShortTermInvestments": "755000000", "commonStockSharesOutstanding": "154619000", "intangibleAssetsExcludingGoodwill": "210000000", "cashAndCashEquivalentsAtCarryingValue": "755000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "191000000", "capitalExpenditures": "136000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4000000", "cashflowFromInvestment": "-126000000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127000000", "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": "2026-06-07T02:56:28.217462+00:00", "is_restated": false, "income_statement": { "revenue": 1729000000, "cost_of_revenue": 1426000000, "gross_profit": 303000000, "ebit": 191000000, "ebitda": 316000000, "pretax_income": 104000000, "tax_provision": 42000000, "net_income": 57000000, "net_income_to_common": 57000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 671000000, "total_current_assets": 2819000000, "total_assets": 9334000000, "short_term_debt": 500000000, "long_term_debt": 4648000000, "total_debt": 5148000000, "total_liabilities": 7703000000, "total_equity": 1503000000, "shares_outstanding": 157382000, "goodwill_and_intangibles": 1621000000 }, "cash_flow": { "operating_cash_flow": 250000000, "capital_expenditure": 160000000, "free_cash_flow": 410000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308954, "ticker_id": 2990, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:28.217462+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "191000000", "ebitda": "316000000", "netIncome": "57000000", "grossProfit": "303000000", "depreciation": "None", "totalRevenue": "1729000000", "costOfRevenue": "1426000000", "interestIncome": "None", "incomeBeforeTax": "104000000", "interestExpense": "87000000", "operatingIncome": "166000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "42000000", "reportedCurrency": "USD", "netInterestIncome": "-87000000", "nonInterestIncome": "None", "operatingExpenses": "137000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1426000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125000000", "sellingGeneralAndAdministrative": "110000000", "netIncomeFromContinuingOperations": "62000000" }, "balance": { "goodwill": "1395000000", "inventory": "1153000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "9334000000", "longTermDebt": "4648000000", "shortTermDebt": "500000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "226000000", "reportedCurrency": "USD", "retainedEarnings": "911000000", "totalLiabilities": "7703000000", "otherCurrentAssets": "270000000", "totalCurrentAssets": "2819000000", "currentLongTermDebt": "500000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "725000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6515000000", "currentAccountsPayable": "1127000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5148000000", "totalShareholderEquity": "1503000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "607000000", "totalCurrentLiabilities": "2234000000", "otherNonCurrentLiabilities": "821000000", "totalNonCurrentLiabilities": "5469000000", "cashAndShortTermInvestments": "671000000", "commonStockSharesOutstanding": "157382000", "intangibleAssetsExcludingGoodwill": "226000000", "cashAndCashEquivalentsAtCarryingValue": "671000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "250000000", "capitalExpenditures": "160000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "197000000", "cashflowFromInvestment": "-165000000", "stockBasedCompensation": "-1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1729000000, "cost_of_revenue": 1426000000, "gross_profit": 303000000, "research_and_development": 20000000, "selling_general_admin": 110000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 191000000, "depreciation_amortisation": 125000000, "ebitda": 316000000, "interest_expense": 87000000, "interest_income": null, "other_non_operating": null, "pretax_income": 104000000, "tax_provision": 42000000, "effective_tax_rate": null, "net_income": 57000000, "net_income_continuing_ops": 62000000, "net_income_to_common": 57000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 671000000, "short_term_investments": null, "net_receivables": 725000000, "inventory": 1153000000, "other_current_assets": null, "total_current_assets": 2819000000, "net_ppe": null, "goodwill": 1395000000, "intangible_assets": 226000000, "goodwill_and_intangibles": 1621000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6515000000, "total_assets": 9334000000, "short_term_debt": 500000000, "accounts_payable": 1127000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2234000000, "long_term_debt": 4648000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5469000000, "total_liabilities": 7703000000, "total_debt": 5148000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 911000000, "total_equity": 1503000000, "shares_outstanding": 157382000, "operating_cash_flow": 250000000, "stock_based_compensation": -1000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 160000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -165000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 197000000, "free_cash_flow": 410000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "191000000", "ebitda": "316000000", "netIncome": "57000000", "grossProfit": "303000000", "depreciation": "None", "totalRevenue": "1729000000", "costOfRevenue": "1426000000", "interestIncome": "None", "incomeBeforeTax": "104000000", "interestExpense": "87000000", "operatingIncome": "166000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "42000000", "reportedCurrency": "USD", "netInterestIncome": "-87000000", "nonInterestIncome": "None", "operatingExpenses": "137000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1426000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125000000", "sellingGeneralAndAdministrative": "110000000", "netIncomeFromContinuingOperations": "62000000" }, "balance": { "goodwill": "1395000000", "inventory": "1153000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "9334000000", "longTermDebt": "4648000000", "shortTermDebt": "500000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "226000000", "reportedCurrency": "USD", "retainedEarnings": "911000000", "totalLiabilities": "7703000000", "otherCurrentAssets": "270000000", "totalCurrentAssets": "2819000000", "currentLongTermDebt": "500000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "725000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6515000000", "currentAccountsPayable": "1127000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5148000000", "totalShareholderEquity": "1503000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "607000000", "totalCurrentLiabilities": "2234000000", "otherNonCurrentLiabilities": "821000000", "totalNonCurrentLiabilities": "5469000000", "cashAndShortTermInvestments": "671000000", "commonStockSharesOutstanding": "157382000", "intangibleAssetsExcludingGoodwill": "226000000", "cashAndCashEquivalentsAtCarryingValue": "671000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "250000000", "capitalExpenditures": "160000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "197000000", "cashflowFromInvestment": "-165000000", "stockBasedCompensation": "-1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125000000", "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": "2026-06-07T02:56:28.217462+00:00", "is_restated": false, "income_statement": { "revenue": 1593000000, "cost_of_revenue": 1280000000, "gross_profit": 313000000, "ebit": 173000000, "ebitda": 298000000, "pretax_income": 117000000, "tax_provision": 41000000, "net_income": 72000000, "net_income_to_common": 72000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 395000000, "total_current_assets": 2660000000, "total_assets": 9409000000, "short_term_debt": 815000000, "long_term_debt": 4119000000, "total_debt": 4934000000, "total_liabilities": 7583000000, "total_equity": 1687000000, "shares_outstanding": 158467000, "goodwill_and_intangibles": 1708000000 }, "cash_flow": { "operating_cash_flow": -270000000, "capital_expenditure": 213000000, "free_cash_flow": -57000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308955, "ticker_id": 2990, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:28.217462+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "173000000", "ebitda": "298000000", "netIncome": "72000000", "grossProfit": "313000000", "depreciation": "None", "totalRevenue": "1593000000", "costOfRevenue": "1280000000", "interestIncome": "None", "incomeBeforeTax": "117000000", "interestExpense": "78000000", "operatingIncome": "179000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "41000000", "reportedCurrency": "USD", "netInterestIncome": "-78000000", "nonInterestIncome": "None", "operatingExpenses": "134000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1280000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125000000", "sellingGeneralAndAdministrative": "-10000000", "netIncomeFromContinuingOperations": "76000000" }, "balance": { "goodwill": "1458000000", "inventory": "1210000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "9409000000", "longTermDebt": "4119000000", "shortTermDebt": "815000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "250000000", "reportedCurrency": "USD", "retainedEarnings": "854000000", "totalLiabilities": "7583000000", "otherCurrentAssets": "254000000", "totalCurrentAssets": "2660000000", "currentLongTermDebt": "815000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "801000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6749000000", "currentAccountsPayable": "1170000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4934000000", "totalShareholderEquity": "1687000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "617000000", "totalCurrentLiabilities": "2602000000", "otherNonCurrentLiabilities": "862000000", "totalNonCurrentLiabilities": "4981000000", "cashAndShortTermInvestments": "395000000", "commonStockSharesOutstanding": "158467000", "intangibleAssetsExcludingGoodwill": "250000000", "cashAndCashEquivalentsAtCarryingValue": "395000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-270000000", "capitalExpenditures": "213000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17000000", "cashflowFromInvestment": "-215000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1593000000, "cost_of_revenue": 1280000000, "gross_profit": 313000000, "research_and_development": 21000000, "selling_general_admin": -10000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 173000000, "depreciation_amortisation": 125000000, "ebitda": 298000000, "interest_expense": 78000000, "interest_income": null, "other_non_operating": null, "pretax_income": 117000000, "tax_provision": 41000000, "effective_tax_rate": null, "net_income": 72000000, "net_income_continuing_ops": 76000000, "net_income_to_common": 72000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 395000000, "short_term_investments": null, "net_receivables": 801000000, "inventory": 1210000000, "other_current_assets": null, "total_current_assets": 2660000000, "net_ppe": null, "goodwill": 1458000000, "intangible_assets": 250000000, "goodwill_and_intangibles": 1708000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6749000000, "total_assets": 9409000000, "short_term_debt": 815000000, "accounts_payable": 1170000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2602000000, "long_term_debt": 4119000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4981000000, "total_liabilities": 7583000000, "total_debt": 4934000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 854000000, "total_equity": 1687000000, "shares_outstanding": 158467000, "operating_cash_flow": -270000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 213000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -215000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17000000, "free_cash_flow": -57000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "173000000", "ebitda": "298000000", "netIncome": "72000000", "grossProfit": "313000000", "depreciation": "None", "totalRevenue": "1593000000", "costOfRevenue": "1280000000", "interestIncome": "None", "incomeBeforeTax": "117000000", "interestExpense": "78000000", "operatingIncome": "179000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "41000000", "reportedCurrency": "USD", "netInterestIncome": "-78000000", "nonInterestIncome": "None", "operatingExpenses": "134000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1280000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125000000", "sellingGeneralAndAdministrative": "-10000000", "netIncomeFromContinuingOperations": "76000000" }, "balance": { "goodwill": "1458000000", "inventory": "1210000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "9409000000", "longTermDebt": "4119000000", "shortTermDebt": "815000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "250000000", "reportedCurrency": "USD", "retainedEarnings": "854000000", "totalLiabilities": "7583000000", "otherCurrentAssets": "254000000", "totalCurrentAssets": "2660000000", "currentLongTermDebt": "815000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "801000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6749000000", "currentAccountsPayable": "1170000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4934000000", "totalShareholderEquity": "1687000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "617000000", "totalCurrentLiabilities": "2602000000", "otherNonCurrentLiabilities": "862000000", "totalNonCurrentLiabilities": "4981000000", "cashAndShortTermInvestments": "395000000", "commonStockSharesOutstanding": "158467000", "intangibleAssetsExcludingGoodwill": "250000000", "cashAndCashEquivalentsAtCarryingValue": "395000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-270000000", "capitalExpenditures": "213000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17000000", "cashflowFromInvestment": "-215000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125000000", "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": "2026-06-07T02:56:28.217462+00:00", "is_restated": false, "income_statement": { "revenue": 1641000000, "cost_of_revenue": 1410000000, "gross_profit": 231000000, "ebit": -360000000, "ebitda": -246000000, "pretax_income": -439000000, "tax_provision": 25000000, "net_income": -470000000, "net_income_to_common": -470000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 913000000, "total_current_assets": 2884000000, "total_assets": 9669000000, "short_term_debt": 248000000, "long_term_debt": 4698000000, "total_debt": 4946000000, "total_liabilities": 7925000000, "total_equity": 1609000000, "shares_outstanding": 154223000, "goodwill_and_intangibles": 1769000000 }, "cash_flow": { "operating_cash_flow": 381000000, "capital_expenditure": 223000000, "free_cash_flow": 604000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308956, "ticker_id": 2990, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:28.217462+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-360000000", "ebitda": "-246000000", "netIncome": "-470000000", "grossProfit": "231000000", "depreciation": "None", "totalRevenue": "1641000000", "costOfRevenue": "1410000000", "interestIncome": "None", "incomeBeforeTax": "-439000000", "interestExpense": "79000000", "operatingIncome": "62000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "25000000", "reportedCurrency": "USD", "netInterestIncome": "-79000000", "nonInterestIncome": "None", "operatingExpenses": "169000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1410000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114000000", "sellingGeneralAndAdministrative": "135000000", "netIncomeFromContinuingOperations": "-464000000" }, "balance": { "goodwill": "1473000000", "inventory": "1071000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "9669000000", "longTermDebt": "4698000000", "shortTermDebt": "248000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "296000000", "reportedCurrency": "USD", "retainedEarnings": "782000000", "totalLiabilities": "7925000000", "otherCurrentAssets": "229000000", "totalCurrentAssets": "2884000000", "currentLongTermDebt": "248000000", "longTermInvestments": "743000000", "shortTermInvestments": "None", "currentNetReceivables": "671000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6785000000", "currentAccountsPayable": "1437000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4946000000", "totalShareholderEquity": "1609000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "571000000", "totalCurrentLiabilities": "2346000000", "otherNonCurrentLiabilities": "480000000", "totalNonCurrentLiabilities": "5579000000", "cashAndShortTermInvestments": "913000000", "commonStockSharesOutstanding": "154223000", "intangibleAssetsExcludingGoodwill": "296000000", "cashAndCashEquivalentsAtCarryingValue": "913000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-464000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-174000000", "operatingCashflow": "381000000", "capitalExpenditures": "223000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58000000", "cashflowFromInvestment": "-226000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1641000000, "cost_of_revenue": 1410000000, "gross_profit": 231000000, "research_and_development": 26000000, "selling_general_admin": 135000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -360000000, "depreciation_amortisation": 114000000, "ebitda": -246000000, "interest_expense": 79000000, "interest_income": null, "other_non_operating": null, "pretax_income": -439000000, "tax_provision": 25000000, "effective_tax_rate": null, "net_income": -470000000, "net_income_continuing_ops": -464000000, "net_income_to_common": -470000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 913000000, "short_term_investments": null, "net_receivables": 671000000, "inventory": 1071000000, "other_current_assets": null, "total_current_assets": 2884000000, "net_ppe": null, "goodwill": 1473000000, "intangible_assets": 296000000, "goodwill_and_intangibles": 1769000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6785000000, "total_assets": 9669000000, "short_term_debt": 248000000, "accounts_payable": 1437000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2346000000, "long_term_debt": 4698000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5579000000, "total_liabilities": 7925000000, "total_debt": 4946000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 782000000, "total_equity": 1609000000, "shares_outstanding": 154223000, "operating_cash_flow": 381000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 223000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -226000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -58000000, "free_cash_flow": 604000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-360000000", "ebitda": "-246000000", "netIncome": "-470000000", "grossProfit": "231000000", "depreciation": "None", "totalRevenue": "1641000000", "costOfRevenue": "1410000000", "interestIncome": "None", "incomeBeforeTax": "-439000000", "interestExpense": "79000000", "operatingIncome": "62000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "25000000", "reportedCurrency": "USD", "netInterestIncome": "-79000000", "nonInterestIncome": "None", "operatingExpenses": "169000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1410000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114000000", "sellingGeneralAndAdministrative": "135000000", "netIncomeFromContinuingOperations": "-464000000" }, "balance": { "goodwill": "1473000000", "inventory": "1071000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "9669000000", "longTermDebt": "4698000000", "shortTermDebt": "248000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "296000000", "reportedCurrency": "USD", "retainedEarnings": "782000000", "totalLiabilities": "7925000000", "otherCurrentAssets": "229000000", "totalCurrentAssets": "2884000000", "currentLongTermDebt": "248000000", "longTermInvestments": "743000000", "shortTermInvestments": "None", "currentNetReceivables": "671000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6785000000", "currentAccountsPayable": "1437000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4946000000", "totalShareholderEquity": "1609000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "571000000", "totalCurrentLiabilities": "2346000000", "otherNonCurrentLiabilities": "480000000", "totalNonCurrentLiabilities": "5579000000", "cashAndShortTermInvestments": "913000000", "commonStockSharesOutstanding": "154223000", "intangibleAssetsExcludingGoodwill": "296000000", "cashAndCashEquivalentsAtCarryingValue": "913000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-464000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-174000000", "operatingCashflow": "381000000", "capitalExpenditures": "223000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58000000", "cashflowFromInvestment": "-226000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114000000", "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": "2026-06-07T02:56:28.217462+00:00", "is_restated": false, "income_statement": { "revenue": 1743000000, "cost_of_revenue": 1379000000, "gross_profit": 364000000, "ebit": 206000000, "ebitda": 333000000, "pretax_income": 82000000, "tax_provision": 26000000, "net_income": 51000000, "net_income_to_common": 51000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 792000000, "total_current_assets": 2899000000, "total_assets": 9735000000, "short_term_debt": 159000000, "long_term_debt": 4754000000, "total_debt": 4913000000, "total_liabilities": 7622000000, "total_equity": 1986000000, "shares_outstanding": 159285000, "goodwill_and_intangibles": 2117000000 }, "cash_flow": { "operating_cash_flow": 339000000, "capital_expenditure": 197000000, "free_cash_flow": 536000000, "dividends_paid": 90000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308958, "ticker_id": 2990, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:28.217462+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "206000000", "ebitda": "333000000", "netIncome": "51000000", "grossProfit": "364000000", "depreciation": "None", "totalRevenue": "1743000000", "costOfRevenue": "1379000000", "interestIncome": "78000000", "incomeBeforeTax": "82000000", "interestExpense": "78000000", "operatingIncome": "206000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "26000000", "reportedCurrency": "USD", "netInterestIncome": "-78000000", "nonInterestIncome": "None", "operatingExpenses": "158000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1379000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127000000", "sellingGeneralAndAdministrative": "134000000", "netIncomeFromContinuingOperations": "56000000" }, "balance": { "goodwill": "1860000000", "inventory": "1098000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "9735000000", "longTermDebt": "4754000000", "shortTermDebt": "159000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "257000000", "reportedCurrency": "USD", "retainedEarnings": "1252000000", "totalLiabilities": "7622000000", "otherCurrentAssets": "243000000", "totalCurrentAssets": "2899000000", "currentLongTermDebt": "159000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "766000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6836000000", "currentAccountsPayable": "1250000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3255000000", "shortLongTermDebtTotal": "4913000000", "totalShareholderEquity": "1986000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "661000000", "totalCurrentLiabilities": "2070000000", "otherNonCurrentLiabilities": "798000000", "totalNonCurrentLiabilities": "5552000000", "cashAndShortTermInvestments": "792000000", "commonStockSharesOutstanding": "159285000", "intangibleAssetsExcludingGoodwill": "257000000", "cashAndCashEquivalentsAtCarryingValue": "792000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56000000", "profitLoss": "None", "dividendPayout": "90000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "339000000", "capitalExpenditures": "197000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101000000", "cashflowFromInvestment": "-191000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1743000000, "cost_of_revenue": 1379000000, "gross_profit": 364000000, "research_and_development": 24000000, "selling_general_admin": 134000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 206000000, "depreciation_amortisation": 127000000, "ebitda": 333000000, "interest_expense": 78000000, "interest_income": null, "other_non_operating": null, "pretax_income": 82000000, "tax_provision": 26000000, "effective_tax_rate": null, "net_income": 51000000, "net_income_continuing_ops": 56000000, "net_income_to_common": 51000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 792000000, "short_term_investments": null, "net_receivables": 766000000, "inventory": 1098000000, "other_current_assets": null, "total_current_assets": 2899000000, "net_ppe": null, "goodwill": 1860000000, "intangible_assets": 257000000, "goodwill_and_intangibles": 2117000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6836000000, "total_assets": 9735000000, "short_term_debt": 159000000, "accounts_payable": 1250000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2070000000, "long_term_debt": 4754000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5552000000, "total_liabilities": 7622000000, "total_debt": 4913000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1252000000, "total_equity": 1986000000, "shares_outstanding": 159285000, "operating_cash_flow": 339000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 197000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -191000000, "dividends_paid": 90000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -101000000, "free_cash_flow": 536000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "206000000", "ebitda": "333000000", "netIncome": "51000000", "grossProfit": "364000000", "depreciation": "None", "totalRevenue": "1743000000", "costOfRevenue": "1379000000", "interestIncome": "78000000", "incomeBeforeTax": "82000000", "interestExpense": "78000000", "operatingIncome": "206000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "26000000", "reportedCurrency": "USD", "netInterestIncome": "-78000000", "nonInterestIncome": "None", "operatingExpenses": "158000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1379000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127000000", "sellingGeneralAndAdministrative": "134000000", "netIncomeFromContinuingOperations": "56000000" }, "balance": { "goodwill": "1860000000", "inventory": "1098000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "9735000000", "longTermDebt": "4754000000", "shortTermDebt": "159000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "257000000", "reportedCurrency": "USD", "retainedEarnings": "1252000000", "totalLiabilities": "7622000000", "otherCurrentAssets": "243000000", "totalCurrentAssets": "2899000000", "currentLongTermDebt": "159000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "766000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6836000000", "currentAccountsPayable": "1250000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3255000000", "shortLongTermDebtTotal": "4913000000", "totalShareholderEquity": "1986000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "661000000", "totalCurrentLiabilities": "2070000000", "otherNonCurrentLiabilities": "798000000", "totalNonCurrentLiabilities": "5552000000", "cashAndShortTermInvestments": "792000000", "commonStockSharesOutstanding": "159285000", "intangibleAssetsExcludingGoodwill": "257000000", "cashAndCashEquivalentsAtCarryingValue": "792000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56000000", "profitLoss": "None", "dividendPayout": "90000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "339000000", "capitalExpenditures": "197000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101000000", "cashflowFromInvestment": "-191000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127000000", "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": "2026-06-07T02:56:28.217462+00:00", "is_restated": false, "income_statement": { "revenue": 1890000000, "cost_of_revenue": 1474000000, "gross_profit": 416000000, "ebit": 272000000, "ebitda": 396000000, "pretax_income": 154000000, "tax_provision": 41000000, "net_income": 110000000, "net_income_to_common": 110000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 754000000, "total_current_assets": 3035000000, "total_assets": 9911000000, "short_term_debt": 242000000, "long_term_debt": 4778000000, "total_debt": 5020000000, "total_liabilities": 7768000000, "total_equity": 2022000000, "shares_outstanding": 159328000, "goodwill_and_intangibles": 2169000000 }, "cash_flow": { "operating_cash_flow": 291000000, "capital_expenditure": 173000000, "free_cash_flow": 464000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308959, "ticker_id": 2990, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:28.217462+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "272000000", "ebitda": "396000000", "netIncome": "110000000", "grossProfit": "416000000", "depreciation": "None", "totalRevenue": "1890000000", "costOfRevenue": "1474000000", "interestIncome": "118000000", "incomeBeforeTax": "154000000", "interestExpense": "118000000", "operatingIncome": "251000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "41000000", "reportedCurrency": "USD", "netInterestIncome": "-118000000", "nonInterestIncome": "None", "operatingExpenses": "165000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1474000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124000000", "sellingGeneralAndAdministrative": "143000000", "netIncomeFromContinuingOperations": "113000000" }, "balance": { "goodwill": "1901000000", "inventory": "1037000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "9911000000", "longTermDebt": "4778000000", "shortTermDebt": "242000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "268000000", "reportedCurrency": "USD", "retainedEarnings": "1201000000", "totalLiabilities": "7768000000", "otherCurrentAssets": "260000000", "totalCurrentAssets": "3035000000", "currentLongTermDebt": "242000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "984000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6876000000", "currentAccountsPayable": "1320000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3241000000", "shortLongTermDebtTotal": "5020000000", "totalShareholderEquity": "2022000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "569000000", "totalCurrentLiabilities": "2131000000", "otherNonCurrentLiabilities": "859000000", "totalNonCurrentLiabilities": "5637000000", "cashAndShortTermInvestments": "754000000", "commonStockSharesOutstanding": "159328000", "intangibleAssetsExcludingGoodwill": "268000000", "cashAndCashEquivalentsAtCarryingValue": "754000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "291000000", "capitalExpenditures": "173000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "148000000", "cashflowFromInvestment": "-168000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "271000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1890000000, "cost_of_revenue": 1474000000, "gross_profit": 416000000, "research_and_development": 22000000, "selling_general_admin": 143000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 272000000, "depreciation_amortisation": 124000000, "ebitda": 396000000, "interest_expense": 118000000, "interest_income": null, "other_non_operating": null, "pretax_income": 154000000, "tax_provision": 41000000, "effective_tax_rate": null, "net_income": 110000000, "net_income_continuing_ops": 113000000, "net_income_to_common": 110000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 754000000, "short_term_investments": null, "net_receivables": 984000000, "inventory": 1037000000, "other_current_assets": null, "total_current_assets": 3035000000, "net_ppe": null, "goodwill": 1901000000, "intangible_assets": 268000000, "goodwill_and_intangibles": 2169000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6876000000, "total_assets": 9911000000, "short_term_debt": 242000000, "accounts_payable": 1320000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2131000000, "long_term_debt": 4778000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5637000000, "total_liabilities": 7768000000, "total_debt": 5020000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1201000000, "total_equity": 2022000000, "shares_outstanding": 159328000, "operating_cash_flow": 291000000, "stock_based_compensation": 10000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 173000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -168000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 148000000, "free_cash_flow": 464000000, "net_change_in_cash": 271000000 }, "raw_data": { "income": { "ebit": "272000000", "ebitda": "396000000", "netIncome": "110000000", "grossProfit": "416000000", "depreciation": "None", "totalRevenue": "1890000000", "costOfRevenue": "1474000000", "interestIncome": "118000000", "incomeBeforeTax": "154000000", "interestExpense": "118000000", "operatingIncome": "251000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "41000000", "reportedCurrency": "USD", "netInterestIncome": "-118000000", "nonInterestIncome": "None", "operatingExpenses": "165000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1474000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124000000", "sellingGeneralAndAdministrative": "143000000", "netIncomeFromContinuingOperations": "113000000" }, "balance": { "goodwill": "1901000000", "inventory": "1037000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "9911000000", "longTermDebt": "4778000000", "shortTermDebt": "242000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "268000000", "reportedCurrency": "USD", "retainedEarnings": "1201000000", "totalLiabilities": "7768000000", "otherCurrentAssets": "260000000", "totalCurrentAssets": "3035000000", "currentLongTermDebt": "242000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "984000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6876000000", "currentAccountsPayable": "1320000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3241000000", "shortLongTermDebtTotal": "5020000000", "totalShareholderEquity": "2022000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "569000000", "totalCurrentLiabilities": "2131000000", "otherNonCurrentLiabilities": "859000000", "totalNonCurrentLiabilities": "5637000000", "cashAndShortTermInvestments": "754000000", "commonStockSharesOutstanding": "159328000", "intangibleAssetsExcludingGoodwill": "268000000", "cashAndCashEquivalentsAtCarryingValue": "754000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "291000000", "capitalExpenditures": "173000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "148000000", "cashflowFromInvestment": "-168000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "271000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "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" ] } } }