{ "ticker": { "uuid": "3a6ba5ab-cbdf-4af2-966e-000026818d47", "symbol": "R", "name": "Ryder System Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Rental & Leasing Services", "page_url": "https://sharemaestro.com/factors/ticker/3a6ba5ab-cbdf-4af2-966e-000026818d47/", "api_url": "https://sharemaestro.com/factors/api/tickers/3a6ba5ab-cbdf-4af2-966e-000026818d47/" }, "ticker_metadata": { "id": 3304, "uuid": "3a6ba5ab-cbdf-4af2-966e-000026818d47", "symbol": "R", "name": "Ryder System Inc", "asset_type": "equity", "market_cap": 9705642000, "stock_exchange_id": 3, "industry": "Rental & Leasing Services", "sector": "Industrials", "description": "Ryder System, Inc. is a global transportation and logistics company. The company is headquartered in Miami, Florida.", "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": "3a6ba5ab-cbdf-4af2-966e-000026818d47", "symbol": "R", "name": "Ryder System Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Rental & Leasing Services", "page_url": "https://sharemaestro.com/factors/ticker/3a6ba5ab-cbdf-4af2-966e-000026818d47/", "api_url": "https://sharemaestro.com/factors/api/tickers/3a6ba5ab-cbdf-4af2-966e-000026818d47/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.95, "value": 0.75, "quality": 0.9, "momentum": 0.89, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 265.22, "market_cap": 10502712000, "pe_ratio": 21.2606, "earnings_yield": 0.047, "ebitda_to_ev": 0.1807, "shareholder_yield": 0.0139, "roe": 0.1728, "piotroski_f_score": 8, "momentum_12_1": 0.6117, "volatility_252d": 0.3475 }, "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": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:27.824350+00:00", "batch_id": "" }, "size": { "price_close": 265.22, "market_cap": 10502712000, "market_cap_usd": 10502712000, "enterprise_value": 18312712000, "shares_outstanding": 39600000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 21.2606, "pb_ratio": 3.6748, "ptbv_ratio": 8.0977, "ps_ratio": 0.8279, "pcf_ratio": 4.1578, "pfcf_ratio": 2.2962, "ev_ebitda": 5.5325, "ev_ebit": 17.1147, "ev_sales": 1.4435, "ev_fcf": 4.0037, "earnings_yield": 0.047, "fcf_yield": 0.2498, "price_to_sales": 0.8279, "price_to_book": 3.6748, "price_to_cashflow": 4.1578, "ebitda_to_ev": 0.1807, "sales_yield": 0.6927 }, "yield": { "dividend_yield": 0.0139, "buyback_yield": 0, "shareholder_yield": 0.0139, "debt_paydown_yield": null, "total_yield": 0.0139 }, "quality": { "gross_margin": 0.2027, "operating_margin": 0.0843, "net_margin": 0.0389, "ebitda_margin": 0.2609, "fcf_margin": 0.3606, "roe": 0.1728, "roa": 0.0304, "roic": 0.0745, "roc_greenblatt": null, "asset_turnover": 0.7817, "cash_conversion": 9.2591, "accruals_ratio": -0.1252, "sbc_to_revenue": 0.0059, "piotroski_f_score": 8, "altman_z_score": 1.5922, "earnings_stability_5y": 0.1487, "revenue_stability_5y": 0.1709, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1584, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 4.6781, "net_debt_to_ebitda": 2.3595, "debt_to_assets": 0.4925, "interest_coverage": 2.6683, "current_ratio": 0.6778, "quick_ratio": 0.6778, "net_debt": 7810000000, "local_beta": 0.0009, "volatility_252d": 0.3475, "volatility_60d": 0.8171, "max_drawdown_12m": -0.1651, "risk_adjusted_momentum": 1.7602 }, "growth": { "revenue_growth_1y": -0.0035, "revenue_growth_3y_cagr": 0.006, "revenue_growth_5y_cagr": 0.0854, "eps_growth_1y": -0.0159, "eps_growth_3y_cagr": -0.1682, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0665, "book_value_growth_1y": 0.0362, "revenue_growth": -0.0035, "earnings_growth": -0.0159 }, "momentum": { "price_return_1m": 0.1134, "price_return_3m": 0.3388, "price_return_6m": 0.4345, "price_return_9m": 0.4361, "price_return_12m": 0.7945, "price_return_12m_ex1m": 0.6117, "momentum_6m": 0.4345, "momentum_12m": 0.7945, "momentum_12_1": 0.6117, "distance_from_52w_high": 0, "distance_from_52w_low": 0.8344, "relative_strength": 0.6945 }, "raw_ttm": { "revenue_ttm": 12686000000, "gross_profit_ttm": 2571000000, "ebit_ttm": 1070000000, "ebitda_ttm": 3310000000, "net_income_ttm": 494000000, "eps_diluted_ttm": 12.4747, "operating_cash_flow_ttm": 2526000000, "capital_expenditure_ttm": 2048000000, "fcf_ttm": 4574000000, "dividends_paid_ttm": 146000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 401000000, "cash_and_equivalents": 182000000, "total_current_assets": 2486000000, "total_current_liabilities": 3668000000, "net_ppe": null, "total_assets": 16228000000, "total_debt": 7992000000, "total_equity": 2858000000, "net_working_capital": 654000000, "book_value_per_share": 72.1717, "retained_earnings": 2422000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1297000000, "tangible_book_per_share": 32.7525 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 56, "rank_pb": 70, "rank_ptbv": 78, "rank_ps": 23, "rank_pcf": 14, "rank_ev_ebitda": 14, "rank_ev_ebit": 62, "rank_earnings_yield": 56, "rank_fcf_yield": 11, "rank_dividend_yield": 41, "rank_shareholder_yield": 41, "rank_total_yield": 42, "rank_roe": 23, "rank_roc": 50, "rank_roic": 49, "rank_gross_margin": 82, "rank_fcf_margin": 23, "rank_piotroski": 7, "rank_accruals": 15, "rank_sue": 50, "rank_eps_growth_1y": 66, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 75, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 20, "rank_relative_strength": 15 }, "composites": { "value_composite": 25, "quality_composite": 10, "momentum_composite": 11, "growth_composite": 85, "yield_composite": 28, "svqf_composite": 78, "vc1_composite": 17, "vc2_composite": 17, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 5, "quality_value_composite": 0.8216, "os_score": 0.95, "value_percentile": 0.75, "quality_percentile": 0.9, "momentum_percentile": 0.89, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "small_cap_core_rank": 22, "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": true } } }, "latest_snapshot_fields": { "id": 4875, "ticker_id": 3304, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:27.824350+00:00", "batch_id": "", "os_score_delta": null, "price_close": 265.22, "market_cap": 10502712000, "market_cap_usd": 10502712000, "enterprise_value": 18312712000, "shares_outstanding": 39600000, "fx_rate_to_usd": null, "pe_ratio": 21.26055061, "pb_ratio": 3.67484675, "ptbv_ratio": 8.09769622, "ps_ratio": 0.82789784, "pcf_ratio": 4.15784323, "pfcf_ratio": 2.29617665, "ev_ebitda": 5.53254139, "ev_ebit": 17.11468411, "ev_sales": 1.44353713, "ev_fcf": 4.00365369, "earnings_yield": 0.04703547, "fcf_yield": 0.24977185, "dividend_yield": 0.01390117, "buyback_yield": 0, "shareholder_yield": 0.01390117, "debt_paydown_yield": null, "total_yield": 0.01390117, "gross_margin": 0.20266435, "operating_margin": 0.08434495, "net_margin": 0.03894056, "ebitda_margin": 0.26091755, "fcf_margin": 0.36055494, "roe": 0.17284815, "roa": 0.03044121, "roic": 0.07451283, "roc_greenblatt": null, "asset_turnover": 0.78173527, "cash_conversion": 9.25910931, "accruals_ratio": -0.12521568, "sbc_to_revenue": 0.00591203, "debt_to_equity": 4.67809657, "net_debt_to_ebitda": 2.35951662, "debt_to_assets": 0.49248213, "interest_coverage": 2.66832918, "current_ratio": 0.67775354, "quick_ratio": 0.67775354, "net_debt": 7810000000, "revenue_growth_1y": -0.00353468, "revenue_growth_3y_cagr": 0.00600934, "revenue_growth_5y_cagr": 0.08544887, "eps_growth_1y": -0.01593625, "eps_growth_3y_cagr": -0.16818423, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.06653061, "book_value_growth_1y": 0.03616199, "piotroski_f_score": 8, "altman_z_score": 1.59219107, "earnings_stability_5y": 0.148664, "revenue_stability_5y": 0.170903, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.11341586, "price_return_3m": 0.33880864, "price_return_6m": 0.4345343, "price_return_9m": 0.43607693, "price_return_12m": 0.79447503, "price_return_12m_ex1m": 0.61168445, "distance_from_52w_high": 0, "distance_from_52w_low": 0.83443089, "relative_strength": 0.69451145, "local_beta": 0.0009, "volatility_252d": 0.347501, "volatility_60d": 0.81713, "max_drawdown_12m": -0.16510513, "revenue_ttm": 12686000000, "gross_profit_ttm": 2571000000, "ebit_ttm": 1070000000, "ebitda_ttm": 3310000000, "net_income_ttm": 494000000, "eps_diluted_ttm": 12.47474747, "operating_cash_flow_ttm": 2526000000, "capital_expenditure_ttm": 2048000000, "fcf_ttm": 4574000000, "dividends_paid_ttm": 146000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 401000000, "cash_and_equivalents": 182000000, "total_current_assets": 2486000000, "total_current_liabilities": 3668000000, "net_ppe": null, "total_assets": 16228000000, "total_debt": 7992000000, "total_equity": 2858000000, "net_working_capital": 654000000, "book_value_per_share": 72.17171717, "retained_earnings": 2422000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1297000000, "tangible_book_per_share": 32.75252525, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 56, "rank_pb": 70, "rank_ptbv": 78, "rank_ps": 23, "rank_pcf": 14, "rank_ev_ebitda": 14, "rank_ev_ebit": 62, "rank_earnings_yield": 56, "rank_fcf_yield": 11, "rank_dividend_yield": 41, "rank_shareholder_yield": 41, "rank_total_yield": 42, "rank_roe": 23, "rank_roc": 50, "rank_roic": 49, "rank_gross_margin": 82, "rank_fcf_margin": 23, "rank_piotroski": 7, "rank_accruals": 15, "rank_sue": 50, "rank_eps_growth_1y": 66, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 75, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 20, "rank_relative_strength": 15, "value_composite": 25, "quality_composite": 10, "momentum_composite": 11, "growth_composite": 85, "yield_composite": 28, "svqf_composite": 78, "vc1_composite": 17, "vc2_composite": 17, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 5, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "small_cap_core_rank": 22, "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": 265.22, "os": 0.95, "value": 0.75, "quality": 0.9, "momentum": 0.89, "confidence": 1, "coverage": 1, "pe_ratio": 21.2606, "earnings_yield": 0.047, "shareholder_yield": 0.0139, "roe": 0.1728, "momentum_12_1": 0.6117, "complete_fields": { "id": 4875, "ticker_id": 3304, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:27.824350+00:00", "batch_id": "", "os_score_delta": null, "price_close": 265.22, "market_cap": 10502712000, "market_cap_usd": 10502712000, "enterprise_value": 18312712000, "shares_outstanding": 39600000, "fx_rate_to_usd": null, "pe_ratio": 21.26055061, "pb_ratio": 3.67484675, "ptbv_ratio": 8.09769622, "ps_ratio": 0.82789784, "pcf_ratio": 4.15784323, "pfcf_ratio": 2.29617665, "ev_ebitda": 5.53254139, "ev_ebit": 17.11468411, "ev_sales": 1.44353713, "ev_fcf": 4.00365369, "earnings_yield": 0.04703547, "fcf_yield": 0.24977185, "dividend_yield": 0.01390117, "buyback_yield": 0, "shareholder_yield": 0.01390117, "debt_paydown_yield": null, "total_yield": 0.01390117, "gross_margin": 0.20266435, "operating_margin": 0.08434495, "net_margin": 0.03894056, "ebitda_margin": 0.26091755, "fcf_margin": 0.36055494, "roe": 0.17284815, "roa": 0.03044121, "roic": 0.07451283, "roc_greenblatt": null, "asset_turnover": 0.78173527, "cash_conversion": 9.25910931, "accruals_ratio": -0.12521568, "sbc_to_revenue": 0.00591203, "debt_to_equity": 4.67809657, "net_debt_to_ebitda": 2.35951662, "debt_to_assets": 0.49248213, "interest_coverage": 2.66832918, "current_ratio": 0.67775354, "quick_ratio": 0.67775354, "net_debt": 7810000000, "revenue_growth_1y": -0.00353468, "revenue_growth_3y_cagr": 0.00600934, "revenue_growth_5y_cagr": 0.08544887, "eps_growth_1y": -0.01593625, "eps_growth_3y_cagr": -0.16818423, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.06653061, "book_value_growth_1y": 0.03616199, "piotroski_f_score": 8, "altman_z_score": 1.59219107, "earnings_stability_5y": 0.148664, "revenue_stability_5y": 0.170903, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.11341586, "price_return_3m": 0.33880864, "price_return_6m": 0.4345343, "price_return_9m": 0.43607693, "price_return_12m": 0.79447503, "price_return_12m_ex1m": 0.61168445, "distance_from_52w_high": 0, "distance_from_52w_low": 0.83443089, "relative_strength": 0.69451145, "local_beta": 0.0009, "volatility_252d": 0.347501, "volatility_60d": 0.81713, "max_drawdown_12m": -0.16510513, "revenue_ttm": 12686000000, "gross_profit_ttm": 2571000000, "ebit_ttm": 1070000000, "ebitda_ttm": 3310000000, "net_income_ttm": 494000000, "eps_diluted_ttm": 12.47474747, "operating_cash_flow_ttm": 2526000000, "capital_expenditure_ttm": 2048000000, "fcf_ttm": 4574000000, "dividends_paid_ttm": 146000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 401000000, "cash_and_equivalents": 182000000, "total_current_assets": 2486000000, "total_current_liabilities": 3668000000, "net_ppe": null, "total_assets": 16228000000, "total_debt": 7992000000, "total_equity": 2858000000, "net_working_capital": 654000000, "book_value_per_share": 72.17171717, "retained_earnings": 2422000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1297000000, "tangible_book_per_share": 32.75252525, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 56, "rank_pb": 70, "rank_ptbv": 78, "rank_ps": 23, "rank_pcf": 14, "rank_ev_ebitda": 14, "rank_ev_ebit": 62, "rank_earnings_yield": 56, "rank_fcf_yield": 11, "rank_dividend_yield": 41, "rank_shareholder_yield": 41, "rank_total_yield": 42, "rank_roe": 23, "rank_roc": 50, "rank_roic": 49, "rank_gross_margin": 82, "rank_fcf_margin": 23, "rank_piotroski": 7, "rank_accruals": 15, "rank_sue": 50, "rank_eps_growth_1y": 66, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 75, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 20, "rank_relative_strength": 15, "value_composite": 25, "quality_composite": 10, "momentum_composite": 11, "growth_composite": 85, "yield_composite": 28, "svqf_composite": 78, "vc1_composite": 17, "vc2_composite": 17, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 5, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "small_cap_core_rank": 22, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:43.883329+00:00", "is_restated": false, "income_statement": { "revenue": 12687000000, "cost_of_revenue": 10109000000, "gross_profit": 2578000000, "ebit": 1089000000, "ebitda": 3329000000, "pretax_income": 685000000, "tax_provision": 184000000, "net_income": 499000000, "net_income_to_common": 499000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 198000000, "total_current_assets": 2473000000, "total_assets": 16387000000, "short_term_debt": 1122000000, "long_term_debt": 6826000000, "total_debt": 7948000000, "total_liabilities": 13335000000, "total_equity": 3052000000, "shares_outstanding": 41800000, "goodwill_and_intangibles": 1564000000 }, "cash_flow": { "operating_cash_flow": 2593000000, "capital_expenditure": 2135000000, "free_cash_flow": 4728000000, "dividends_paid": 145000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319924, "ticker_id": 3304, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:43.883329+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1089000000", "ebitda": "3329000000", "netIncome": "499000000", "grossProfit": "2578000000", "depreciation": "None", "totalRevenue": "12687000000", "costOfRevenue": "10109000000", "interestIncome": "404000000", "incomeBeforeTax": "685000000", "interestExpense": "404000000", "operatingIncome": "1108000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "184000000", "reportedCurrency": "USD", "netInterestIncome": "-404000000", "nonInterestIncome": "None", "operatingExpenses": "1470000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10109000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2240000000", "sellingGeneralAndAdministrative": "1470000000", "netIncomeFromContinuingOperations": "501000000" }, "balance": { "goodwill": "1152000000", "inventory": "None", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "16387000000", "longTermDebt": "6826000000", "shortTermDebt": "1122000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "412000000", "reportedCurrency": "USD", "retainedEarnings": "2569000000", "totalLiabilities": "13335000000", "otherCurrentAssets": "378000000", "totalCurrentAssets": "2473000000", "currentLongTermDebt": "819000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1897000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13914000000", "currentAccountsPayable": "689000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11166000000", "shortLongTermDebtTotal": "8680000000", "totalShareholderEquity": "3052000000", "capitalLeaseObligations": "1035000000", "otherCurrentLiabilities": "739000000", "totalCurrentLiabilities": "2778000000", "otherNonCurrentLiabilities": "422000000", "totalNonCurrentLiabilities": "10557000000", "cashAndShortTermInvestments": "198000000", "commonStockSharesOutstanding": "41800000", "intangibleAssetsExcludingGoodwill": "412000000", "cashAndCashEquivalentsAtCarryingValue": "198000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "501000000", "profitLoss": "None", "dividendPayout": "145000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2593000000", "capitalExpenditures": "2135000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-912000000", "cashflowFromInvestment": "-1650000000", "stockBasedCompensation": "75000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "145000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-519000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2240000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12687000000, "cost_of_revenue": 10109000000, "gross_profit": 2578000000, "research_and_development": null, "selling_general_admin": 1470000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1089000000, "depreciation_amortisation": 2240000000, "ebitda": 3329000000, "interest_expense": 404000000, "interest_income": null, "other_non_operating": null, "pretax_income": 685000000, "tax_provision": 184000000, "effective_tax_rate": null, "net_income": 499000000, "net_income_continuing_ops": 501000000, "net_income_to_common": 499000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 198000000, "short_term_investments": null, "net_receivables": 1897000000, "inventory": null, "other_current_assets": null, "total_current_assets": 2473000000, "net_ppe": null, "goodwill": 1152000000, "intangible_assets": 412000000, "goodwill_and_intangibles": 1564000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13914000000, "total_assets": 16387000000, "short_term_debt": 1122000000, "accounts_payable": 689000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2778000000, "long_term_debt": 6826000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10557000000, "total_liabilities": 13335000000, "total_debt": 7948000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2569000000, "total_equity": 3052000000, "shares_outstanding": 41800000, "operating_cash_flow": 2593000000, "stock_based_compensation": 75000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2135000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1650000000, "dividends_paid": 145000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -912000000, "free_cash_flow": 4728000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1089000000", "ebitda": "3329000000", "netIncome": "499000000", "grossProfit": "2578000000", "depreciation": "None", "totalRevenue": "12687000000", "costOfRevenue": "10109000000", "interestIncome": "404000000", "incomeBeforeTax": "685000000", "interestExpense": "404000000", "operatingIncome": "1108000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "184000000", "reportedCurrency": "USD", "netInterestIncome": "-404000000", "nonInterestIncome": "None", "operatingExpenses": "1470000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10109000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2240000000", "sellingGeneralAndAdministrative": "1470000000", "netIncomeFromContinuingOperations": "501000000" }, "balance": { "goodwill": "1152000000", "inventory": "None", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "16387000000", "longTermDebt": "6826000000", "shortTermDebt": "1122000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "412000000", "reportedCurrency": "USD", "retainedEarnings": "2569000000", "totalLiabilities": "13335000000", "otherCurrentAssets": "378000000", "totalCurrentAssets": "2473000000", "currentLongTermDebt": "819000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1897000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13914000000", "currentAccountsPayable": "689000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11166000000", "shortLongTermDebtTotal": "8680000000", "totalShareholderEquity": "3052000000", "capitalLeaseObligations": "1035000000", "otherCurrentLiabilities": "739000000", "totalCurrentLiabilities": "2778000000", "otherNonCurrentLiabilities": "422000000", "totalNonCurrentLiabilities": "10557000000", "cashAndShortTermInvestments": "198000000", "commonStockSharesOutstanding": "41800000", "intangibleAssetsExcludingGoodwill": "412000000", "cashAndCashEquivalentsAtCarryingValue": "198000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "501000000", "profitLoss": "None", "dividendPayout": "145000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2593000000", "capitalExpenditures": "2135000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-912000000", "cashflowFromInvestment": "-1650000000", "stockBasedCompensation": "75000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "145000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-519000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2240000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:43.883329+00:00", "is_restated": false, "income_statement": { "revenue": 12708000000, "cost_of_revenue": 10163000000, "gross_profit": 2545000000, "ebit": 1047000000, "ebitda": 3275000000, "pretax_income": 661000000, "tax_provision": 172000000, "net_income": 489000000, "net_income_to_common": 489000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 154000000, "total_current_assets": 2463000000, "total_assets": 16672000000, "short_term_debt": 1422000000, "long_term_debt": 6659000000, "total_debt": 8081000000, "total_liabilities": 13555000000, "total_equity": 3117000000, "shares_outstanding": 44234000, "goodwill_and_intangibles": 1615000000 }, "cash_flow": { "operating_cash_flow": 2264000000, "capital_expenditure": 2683000000, "free_cash_flow": 4947000000, "dividends_paid": 135000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319929, "ticker_id": 3304, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:43.883329+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1047000000", "ebitda": "3275000000", "netIncome": "489000000", "grossProfit": "2545000000", "depreciation": "None", "totalRevenue": "12708000000", "costOfRevenue": "10163000000", "interestIncome": "386000000", "incomeBeforeTax": "661000000", "interestExpense": "386000000", "operatingIncome": "1067000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "172000000", "reportedCurrency": "USD", "netInterestIncome": "-386000000", "nonInterestIncome": "None", "operatingExpenses": "1478000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10163000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2228000000", "sellingGeneralAndAdministrative": "1478000000", "netIncomeFromContinuingOperations": "489000000" }, "balance": { "goodwill": "1158000000", "inventory": "None", "commonStock": "21000000", "currentDebt": "None", "investments": "None", "totalAssets": "16672000000", "longTermDebt": "6659000000", "shortTermDebt": "1422000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "457000000", "reportedCurrency": "USD", "retainedEarnings": "2644000000", "totalLiabilities": "13555000000", "otherCurrentAssets": "448000000", "totalCurrentAssets": "2463000000", "currentLongTermDebt": "1120000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1861000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14209000000", "currentAccountsPayable": "828000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11445000000", "shortLongTermDebtTotal": "8885000000", "totalShareholderEquity": "3117000000", "capitalLeaseObligations": "1106000000", "otherCurrentLiabilities": "653000000", "totalCurrentLiabilities": "3271000000", "otherNonCurrentLiabilities": "427000000", "totalNonCurrentLiabilities": "10284000000", "cashAndShortTermInvestments": "154000000", "commonStockSharesOutstanding": "44234000", "intangibleAssetsExcludingGoodwill": "457000000", "cashAndCashEquivalentsAtCarryingValue": "154000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "489000000", "profitLoss": "None", "dividendPayout": "135000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2264000000", "capitalExpenditures": "2683000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "153000000", "cashflowFromInvestment": "-2446000000", "stockBasedCompensation": "83000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "135000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-321000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2228000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12708000000, "cost_of_revenue": 10163000000, "gross_profit": 2545000000, "research_and_development": null, "selling_general_admin": 1478000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1047000000, "depreciation_amortisation": 2228000000, "ebitda": 3275000000, "interest_expense": 386000000, "interest_income": null, "other_non_operating": null, "pretax_income": 661000000, "tax_provision": 172000000, "effective_tax_rate": null, "net_income": 489000000, "net_income_continuing_ops": 489000000, "net_income_to_common": 489000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 154000000, "short_term_investments": null, "net_receivables": 1861000000, "inventory": null, "other_current_assets": null, "total_current_assets": 2463000000, "net_ppe": null, "goodwill": 1158000000, "intangible_assets": 457000000, "goodwill_and_intangibles": 1615000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14209000000, "total_assets": 16672000000, "short_term_debt": 1422000000, "accounts_payable": 828000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3271000000, "long_term_debt": 6659000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10284000000, "total_liabilities": 13555000000, "total_debt": 8081000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2644000000, "total_equity": 3117000000, "shares_outstanding": 44234000, "operating_cash_flow": 2264000000, "stock_based_compensation": 83000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2683000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2446000000, "dividends_paid": 135000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 153000000, "free_cash_flow": 4947000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1047000000", "ebitda": "3275000000", "netIncome": "489000000", "grossProfit": "2545000000", "depreciation": "None", "totalRevenue": "12708000000", "costOfRevenue": "10163000000", "interestIncome": "386000000", "incomeBeforeTax": "661000000", "interestExpense": "386000000", "operatingIncome": "1067000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "172000000", "reportedCurrency": "USD", "netInterestIncome": "-386000000", "nonInterestIncome": "None", "operatingExpenses": "1478000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10163000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2228000000", "sellingGeneralAndAdministrative": "1478000000", "netIncomeFromContinuingOperations": "489000000" }, "balance": { "goodwill": "1158000000", "inventory": "None", "commonStock": "21000000", "currentDebt": "None", "investments": "None", "totalAssets": "16672000000", "longTermDebt": "6659000000", "shortTermDebt": "1422000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "457000000", "reportedCurrency": "USD", "retainedEarnings": "2644000000", "totalLiabilities": "13555000000", "otherCurrentAssets": "448000000", "totalCurrentAssets": "2463000000", "currentLongTermDebt": "1120000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1861000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14209000000", "currentAccountsPayable": "828000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11445000000", "shortLongTermDebtTotal": "8885000000", "totalShareholderEquity": "3117000000", "capitalLeaseObligations": "1106000000", "otherCurrentLiabilities": "653000000", "totalCurrentLiabilities": "3271000000", "otherNonCurrentLiabilities": "427000000", "totalNonCurrentLiabilities": "10284000000", "cashAndShortTermInvestments": "154000000", "commonStockSharesOutstanding": "44234000", "intangibleAssetsExcludingGoodwill": "457000000", "cashAndCashEquivalentsAtCarryingValue": "154000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "489000000", "profitLoss": "None", "dividendPayout": "135000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2264000000", "capitalExpenditures": "2683000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "153000000", "cashflowFromInvestment": "-2446000000", "stockBasedCompensation": "83000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "135000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-321000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2228000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:43.883329+00:00", "is_restated": false, "income_statement": { "revenue": 11979000000, "cost_of_revenue": 9484000000, "gross_profit": 2495000000, "ebit": 914000000, "ebitda": 2999000000, "pretax_income": 618000000, "tax_provision": 212000000, "net_income": 406000000, "net_income_to_common": 406000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204000000, "total_current_assets": 2265000000, "total_assets": 15778000000, "short_term_debt": 1817000000, "long_term_debt": 5531000000, "total_debt": 7348000000, "total_liabilities": 12709000000, "total_equity": 3069000000, "shares_outstanding": 46486000, "goodwill_and_intangibles": 1336000000 }, "cash_flow": { "operating_cash_flow": 2353000000, "capital_expenditure": 3234000000, "free_cash_flow": 5587000000, "dividends_paid": 128000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319934, "ticker_id": 3304, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:43.883329+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "914000000", "ebitda": "2999000000", "netIncome": "406000000", "grossProfit": "2495000000", "depreciation": "None", "totalRevenue": "11979000000", "costOfRevenue": "9484000000", "interestIncome": "484000000", "incomeBeforeTax": "618000000", "interestExpense": "296000000", "operatingIncome": "1074000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "212000000", "reportedCurrency": "USD", "netInterestIncome": "-296000000", "nonInterestIncome": "None", "operatingExpenses": "1421000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9484000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2085000000", "sellingGeneralAndAdministrative": "1421000000", "netIncomeFromContinuingOperations": "406000000" }, "balance": { "goodwill": "940000000", "inventory": "-1714000000", "commonStock": "22000000", "currentDebt": "None", "investments": "None", "totalAssets": "15778000000", "longTermDebt": "5531000000", "shortTermDebt": "1817000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "396000000", "reportedCurrency": "USD", "retainedEarnings": "2554000000", "totalLiabilities": "12709000000", "otherCurrentAssets": "347000000", "totalCurrentAssets": "2265000000", "currentLongTermDebt": "1583000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1714000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13513000000", "currentAccountsPayable": "833000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11125000000", "shortLongTermDebtTotal": "8148000000", "totalShareholderEquity": "3069000000", "capitalLeaseObligations": "1034000000", "otherCurrentLiabilities": "625000000", "totalCurrentLiabilities": "3649000000", "otherNonCurrentLiabilities": "472000000", "totalNonCurrentLiabilities": "9060000000", "cashAndShortTermInvestments": "204000000", "commonStockSharesOutstanding": "46486000", "intangibleAssetsExcludingGoodwill": "396000000", "cashAndCashEquivalentsAtCarryingValue": "204000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "406000000", "profitLoss": "None", "dividendPayout": "128000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "4000000", "operatingCashflow": "2353000000", "capitalExpenditures": "3234000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "256000000", "cashflowFromInvestment": "-2663000000", "stockBasedCompensation": "84000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "128000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-337000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2085000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11979000000, "cost_of_revenue": 9484000000, "gross_profit": 2495000000, "research_and_development": null, "selling_general_admin": 1421000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 914000000, "depreciation_amortisation": 2085000000, "ebitda": 2999000000, "interest_expense": 296000000, "interest_income": null, "other_non_operating": null, "pretax_income": 618000000, "tax_provision": 212000000, "effective_tax_rate": null, "net_income": 406000000, "net_income_continuing_ops": 406000000, "net_income_to_common": 406000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 204000000, "short_term_investments": null, "net_receivables": 1714000000, "inventory": -1714000000, "other_current_assets": null, "total_current_assets": 2265000000, "net_ppe": null, "goodwill": 940000000, "intangible_assets": 396000000, "goodwill_and_intangibles": 1336000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13513000000, "total_assets": 15778000000, "short_term_debt": 1817000000, "accounts_payable": 833000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3649000000, "long_term_debt": 5531000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9060000000, "total_liabilities": 12709000000, "total_debt": 7348000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2554000000, "total_equity": 3069000000, "shares_outstanding": 46486000, "operating_cash_flow": 2353000000, "stock_based_compensation": 84000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3234000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2663000000, "dividends_paid": 128000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 256000000, "free_cash_flow": 5587000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "914000000", "ebitda": "2999000000", "netIncome": "406000000", "grossProfit": "2495000000", "depreciation": "None", "totalRevenue": "11979000000", "costOfRevenue": "9484000000", "interestIncome": "484000000", "incomeBeforeTax": "618000000", "interestExpense": "296000000", "operatingIncome": "1074000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "212000000", "reportedCurrency": "USD", "netInterestIncome": "-296000000", "nonInterestIncome": "None", "operatingExpenses": "1421000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9484000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2085000000", "sellingGeneralAndAdministrative": "1421000000", "netIncomeFromContinuingOperations": "406000000" }, "balance": { "goodwill": "940000000", "inventory": "-1714000000", "commonStock": "22000000", "currentDebt": "None", "investments": "None", "totalAssets": "15778000000", "longTermDebt": "5531000000", "shortTermDebt": "1817000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "396000000", "reportedCurrency": "USD", "retainedEarnings": "2554000000", "totalLiabilities": "12709000000", "otherCurrentAssets": "347000000", "totalCurrentAssets": "2265000000", "currentLongTermDebt": "1583000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1714000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13513000000", "currentAccountsPayable": "833000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11125000000", "shortLongTermDebtTotal": "8148000000", "totalShareholderEquity": "3069000000", "capitalLeaseObligations": "1034000000", "otherCurrentLiabilities": "625000000", "totalCurrentLiabilities": "3649000000", "otherNonCurrentLiabilities": "472000000", "totalNonCurrentLiabilities": "9060000000", "cashAndShortTermInvestments": "204000000", "commonStockSharesOutstanding": "46486000", "intangibleAssetsExcludingGoodwill": "396000000", "cashAndCashEquivalentsAtCarryingValue": "204000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "406000000", "profitLoss": "None", "dividendPayout": "128000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "4000000", "operatingCashflow": "2353000000", "capitalExpenditures": "3234000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "256000000", "cashflowFromInvestment": "-2663000000", "stockBasedCompensation": "84000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "128000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-337000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2085000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:43.883329+00:00", "is_restated": false, "income_statement": { "revenue": 12461000000, "cost_of_revenue": 9621000000, "gross_profit": 2840000000, "ebit": 1444000000, "ebitda": 3275000000, "pretax_income": 1216000000, "tax_provision": 353000000, "net_income": 867000000, "net_income_to_common": 867000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 267000000, "total_current_assets": 2200000000, "total_assets": 14395000000, "short_term_debt": 1540000000, "long_term_debt": 6352000000, "total_debt": 7892000000, "total_liabilities": 11458000000, "total_equity": 2937000000, "shares_outstanding": 50887000, "goodwill_and_intangibles": 1156000000 }, "cash_flow": { "operating_cash_flow": 2310000000, "capital_expenditure": 2631000000, "free_cash_flow": 4941000000, "dividends_paid": 123000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319939, "ticker_id": 3304, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:43.883329+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1444000000", "ebitda": "3275000000", "netIncome": "867000000", "grossProfit": "2840000000", "depreciation": "None", "totalRevenue": "12461000000", "costOfRevenue": "9621000000", "interestIncome": "228000000", "incomeBeforeTax": "1216000000", "interestExpense": "228000000", "operatingIncome": "1425000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "353000000", "reportedCurrency": "USD", "netInterestIncome": "-228000000", "nonInterestIncome": "None", "operatingExpenses": "1415000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "32000000", "costofGoodsAndServicesSold": "9621000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1831000000", "sellingGeneralAndAdministrative": "1415000000", "netIncomeFromContinuingOperations": "863000000" }, "balance": { "goodwill": "861000000", "inventory": "78000000", "commonStock": "23000000", "currentDebt": "None", "investments": "None", "totalAssets": "14395000000", "longTermDebt": "6352000000", "shortTermDebt": "1540000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "295000000", "reportedCurrency": "USD", "retainedEarnings": "2518000000", "totalLiabilities": "11458000000", "otherCurrentAssets": "245000000", "totalCurrentAssets": "2200000000", "currentLongTermDebt": "1349000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1610000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12195000000", "currentAccountsPayable": "767000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8190000000", "shortLongTermDebtTotal": "7084000000", "totalShareholderEquity": "2937000000", "capitalLeaseObligations": "732000000", "otherCurrentLiabilities": "615000000", "totalCurrentLiabilities": "3316000000", "otherNonCurrentLiabilities": "3139000000", "totalNonCurrentLiabilities": "8142000000", "cashAndShortTermInvestments": "267000000", "commonStockSharesOutstanding": "50887000", "intangibleAssetsExcludingGoodwill": "295000000", "cashAndCashEquivalentsAtCarryingValue": "267000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "863000000", "profitLoss": "None", "dividendPayout": "123000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-9000000", "operatingCashflow": "2310000000", "capitalExpenditures": "2631000000", "changeInReceivables": "-134000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-861000000", "cashflowFromInvestment": "-1850000000", "stockBasedCompensation": "57000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-401000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-557000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1831000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12461000000, "cost_of_revenue": 9621000000, "gross_profit": 2840000000, "research_and_development": null, "selling_general_admin": 1415000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1444000000, "depreciation_amortisation": 1831000000, "ebitda": 3275000000, "interest_expense": 228000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1216000000, "tax_provision": 353000000, "effective_tax_rate": null, "net_income": 867000000, "net_income_continuing_ops": 863000000, "net_income_to_common": 867000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 267000000, "short_term_investments": null, "net_receivables": 1610000000, "inventory": 78000000, "other_current_assets": null, "total_current_assets": 2200000000, "net_ppe": null, "goodwill": 861000000, "intangible_assets": 295000000, "goodwill_and_intangibles": 1156000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12195000000, "total_assets": 14395000000, "short_term_debt": 1540000000, "accounts_payable": 767000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3316000000, "long_term_debt": 6352000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8142000000, "total_liabilities": 11458000000, "total_debt": 7892000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2518000000, "total_equity": 2937000000, "shares_outstanding": 50887000, "operating_cash_flow": 2310000000, "stock_based_compensation": 57000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2631000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1850000000, "dividends_paid": 123000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -861000000, "free_cash_flow": 4941000000, "net_change_in_cash": -401000000 }, "raw_data": { "income": { "ebit": "1444000000", "ebitda": "3275000000", "netIncome": "867000000", "grossProfit": "2840000000", "depreciation": "None", "totalRevenue": "12461000000", "costOfRevenue": "9621000000", "interestIncome": "228000000", "incomeBeforeTax": "1216000000", "interestExpense": "228000000", "operatingIncome": "1425000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "353000000", "reportedCurrency": "USD", "netInterestIncome": "-228000000", "nonInterestIncome": "None", "operatingExpenses": "1415000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "32000000", "costofGoodsAndServicesSold": "9621000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1831000000", "sellingGeneralAndAdministrative": "1415000000", "netIncomeFromContinuingOperations": "863000000" }, "balance": { "goodwill": "861000000", "inventory": "78000000", "commonStock": "23000000", "currentDebt": "None", "investments": "None", "totalAssets": "14395000000", "longTermDebt": "6352000000", "shortTermDebt": "1540000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "295000000", "reportedCurrency": "USD", "retainedEarnings": "2518000000", "totalLiabilities": "11458000000", "otherCurrentAssets": "245000000", "totalCurrentAssets": "2200000000", "currentLongTermDebt": "1349000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1610000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12195000000", "currentAccountsPayable": "767000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8190000000", "shortLongTermDebtTotal": "7084000000", "totalShareholderEquity": "2937000000", "capitalLeaseObligations": "732000000", "otherCurrentLiabilities": "615000000", "totalCurrentLiabilities": "3316000000", "otherNonCurrentLiabilities": "3139000000", "totalNonCurrentLiabilities": "8142000000", "cashAndShortTermInvestments": "267000000", "commonStockSharesOutstanding": "50887000", "intangibleAssetsExcludingGoodwill": "295000000", "cashAndCashEquivalentsAtCarryingValue": "267000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "863000000", "profitLoss": "None", "dividendPayout": "123000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-9000000", "operatingCashflow": "2310000000", "capitalExpenditures": "2631000000", "changeInReceivables": "-134000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-861000000", "cashflowFromInvestment": "-1850000000", "stockBasedCompensation": "57000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-401000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-557000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1831000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:43.883329+00:00", "is_restated": false, "income_statement": { "revenue": 9920000000, "cost_of_revenue": 7861000000, "gross_profit": 2059000000, "ebit": 907000000, "ebitda": 2718000000, "pretax_income": 693000000, "tax_provision": 171000000, "net_income": 519000000, "net_income_to_common": 519000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 234000000, "total_current_assets": 2460700000, "total_assets": 13834300000, "short_term_debt": 1433595000, "long_term_debt": 5246306000, "total_debt": 6679901000, "total_liabilities": 11036400000, "total_equity": 2797900000, "shares_outstanding": 53508000, "goodwill_and_intangibles": 741110000 }, "cash_flow": { "operating_cash_flow": 2175307000, "capital_expenditure": 1941409000, "free_cash_flow": 4116716000, "dividends_paid": 121813000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319944, "ticker_id": 3304, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:43.883329+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "907000000", "ebitda": "2718000000", "netIncome": "519000000", "grossProfit": "2059000000", "depreciation": "None", "totalRevenue": "9920000000", "costOfRevenue": "7861000000", "interestIncome": "213892000", "incomeBeforeTax": "693000000", "interestExpense": "213892000", "operatingIncome": "872000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "171000000", "reportedCurrency": "USD", "netInterestIncome": "-213892000", "nonInterestIncome": "None", "operatingExpenses": "1187000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "65970000", "costofGoodsAndServicesSold": "7861000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1811000000", "sellingGeneralAndAdministrative": "1186603000", "netIncomeFromContinuingOperations": "521598000" }, "balance": { "goodwill": "570905000", "inventory": "68677000", "commonStock": "26896000", "currentDebt": "None", "investments": "None", "totalAssets": "13834300000", "longTermDebt": "5246306000", "shortTermDebt": "1433595000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "170205000", "reportedCurrency": "USD", "retainedEarnings": "2265957000", "totalLiabilities": "11036400000", "otherCurrentAssets": "2226700000", "totalCurrentAssets": "2460700000", "currentLongTermDebt": "1333363000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1464737000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11373700000", "currentAccountsPayable": "747898000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8323039000", "shortLongTermDebtTotal": "6679901000", "totalShareholderEquity": "2797900000", "capitalLeaseObligations": "355805000", "otherCurrentLiabilities": "-591325000", "totalCurrentLiabilities": "1867500000", "otherNonCurrentLiabilities": "1314404000", "totalNonCurrentLiabilities": "9168900000", "cashAndShortTermInvestments": "234000000", "commonStockSharesOutstanding": "53508000", "intangibleAssetsExcludingGoodwill": "170205000", "cashAndCashEquivalentsAtCarryingValue": "234000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "521598000", "profitLoss": "None", "dividendPayout": "121813000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-7486000", "operatingCashflow": "2175307000", "capitalExpenditures": "1941409000", "changeInReceivables": "-240330000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-203708000", "cashflowFromInvestment": "-1449744000", "stockBasedCompensation": "-210979000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "121813000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "521855000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56217000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1811355000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9920000000, "cost_of_revenue": 7861000000, "gross_profit": 2059000000, "research_and_development": null, "selling_general_admin": 1186603000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 907000000, "depreciation_amortisation": 1811000000, "ebitda": 2718000000, "interest_expense": 213892000, "interest_income": null, "other_non_operating": null, "pretax_income": 693000000, "tax_provision": 171000000, "effective_tax_rate": null, "net_income": 519000000, "net_income_continuing_ops": 521598000, "net_income_to_common": 519000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 234000000, "short_term_investments": null, "net_receivables": 1464737000, "inventory": 68677000, "other_current_assets": null, "total_current_assets": 2460700000, "net_ppe": null, "goodwill": 570905000, "intangible_assets": 170205000, "goodwill_and_intangibles": 741110000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11373700000, "total_assets": 13834300000, "short_term_debt": 1433595000, "accounts_payable": 747898000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1867500000, "long_term_debt": 5246306000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9168900000, "total_liabilities": 11036400000, "total_debt": 6679901000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2265957000, "total_equity": 2797900000, "shares_outstanding": 53508000, "operating_cash_flow": 2175307000, "stock_based_compensation": -210979000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1941409000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1449744000, "dividends_paid": 121813000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -203708000, "free_cash_flow": 4116716000, "net_change_in_cash": 521855000 }, "raw_data": { "income": { "ebit": "907000000", "ebitda": "2718000000", "netIncome": "519000000", "grossProfit": "2059000000", "depreciation": "None", "totalRevenue": "9920000000", "costOfRevenue": "7861000000", "interestIncome": "213892000", "incomeBeforeTax": "693000000", "interestExpense": "213892000", "operatingIncome": "872000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "171000000", "reportedCurrency": "USD", "netInterestIncome": "-213892000", "nonInterestIncome": "None", "operatingExpenses": "1187000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "65970000", "costofGoodsAndServicesSold": "7861000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1811000000", "sellingGeneralAndAdministrative": "1186603000", "netIncomeFromContinuingOperations": "521598000" }, "balance": { "goodwill": "570905000", "inventory": "68677000", "commonStock": "26896000", "currentDebt": "None", "investments": "None", "totalAssets": "13834300000", "longTermDebt": "5246306000", "shortTermDebt": "1433595000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "170205000", "reportedCurrency": "USD", "retainedEarnings": "2265957000", "totalLiabilities": "11036400000", "otherCurrentAssets": "2226700000", "totalCurrentAssets": "2460700000", "currentLongTermDebt": "1333363000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1464737000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11373700000", "currentAccountsPayable": "747898000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8323039000", "shortLongTermDebtTotal": "6679901000", "totalShareholderEquity": "2797900000", "capitalLeaseObligations": "355805000", "otherCurrentLiabilities": "-591325000", "totalCurrentLiabilities": "1867500000", "otherNonCurrentLiabilities": "1314404000", "totalNonCurrentLiabilities": "9168900000", "cashAndShortTermInvestments": "234000000", "commonStockSharesOutstanding": "53508000", "intangibleAssetsExcludingGoodwill": "170205000", "cashAndCashEquivalentsAtCarryingValue": "234000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "521598000", "profitLoss": "None", "dividendPayout": "121813000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-7486000", "operatingCashflow": "2175307000", "capitalExpenditures": "1941409000", "changeInReceivables": "-240330000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-203708000", "cashflowFromInvestment": "-1449744000", "stockBasedCompensation": "-210979000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "121813000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "521855000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56217000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1811355000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:43.883329+00:00", "is_restated": false, "income_statement": { "revenue": 8420000000, "cost_of_revenue": 7145000000, "gross_profit": 1275000000, "ebit": 131000000, "ebitda": 2274000000, "pretax_income": -130000000, "tax_provision": -18000000, "net_income": -122000000, "net_income_to_common": -122000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151300000, "total_current_assets": 1595500000, "total_assets": 12932000000, "short_term_debt": 595366000, "long_term_debt": 6610200000, "total_debt": 7205566000, "total_liabilities": 10676400000, "total_equity": 2255600000, "shares_outstanding": 52362000, "goodwill_and_intangibles": 518461000 }, "cash_flow": { "operating_cash_flow": 2181303000, "capital_expenditure": 1146521000, "free_cash_flow": 3327824000, "dividends_paid": 119036000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319949, "ticker_id": 3304, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:43.883329+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "131000000", "ebitda": "2274000000", "netIncome": "-122000000", "grossProfit": "1275000000", "depreciation": "None", "totalRevenue": "8420000000", "costOfRevenue": "7145000000", "interestIncome": "261300000", "incomeBeforeTax": "-130000000", "interestExpense": "261341999", "operatingIncome": "258495000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-18000000", "reportedCurrency": "USD", "netInterestIncome": "-261300000", "nonInterestIncome": "None", "operatingExpenses": "1275000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "21855000", "costofGoodsAndServicesSold": "7145000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2143000000", "sellingGeneralAndAdministrative": "11167000", "netIncomeFromContinuingOperations": "-111996000" }, "balance": { "goodwill": "475245000", "inventory": "61191000", "commonStock": "26866000", "currentDebt": "None", "investments": "None", "totalAssets": "12932000000", "longTermDebt": "6610200000", "shortTermDebt": "595366000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "43216000", "reportedCurrency": "USD", "retainedEarnings": "1912942000", "totalLiabilities": "10676400000", "otherCurrentAssets": "1444200000", "totalCurrentAssets": "1595500000", "currentLongTermDebt": "516581000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1182350000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11336500000", "currentAccountsPayable": "547389000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8777015000", "shortLongTermDebtTotal": "6689021000", "totalShareholderEquity": "2255600000", "capitalLeaseObligations": "265214000", "otherCurrentLiabilities": "130531000", "totalCurrentLiabilities": "1536600000", "otherNonCurrentLiabilities": "1403861000", "totalNonCurrentLiabilities": "9139800000", "cashAndShortTermInvestments": "151300000", "commonStockSharesOutstanding": "52362000", "intangibleAssetsExcludingGoodwill": "43216000", "cashAndCashEquivalentsAtCarryingValue": "151300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-111996000", "profitLoss": "None", "dividendPayout": "119036000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "20094000", "operatingCashflow": "2181303000", "capitalExpenditures": "1146521000", "changeInReceivables": "-5356000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1507178000", "cashflowFromInvestment": "-600997000", "stockBasedCompensation": "40746000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "119036000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "73128000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29219000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2142932000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8420000000, "cost_of_revenue": 7145000000, "gross_profit": 1275000000, "research_and_development": null, "selling_general_admin": 11167000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 131000000, "depreciation_amortisation": 2143000000, "ebitda": 2274000000, "interest_expense": 261341999, "interest_income": null, "other_non_operating": null, "pretax_income": -130000000, "tax_provision": -18000000, "effective_tax_rate": null, "net_income": -122000000, "net_income_continuing_ops": -111996000, "net_income_to_common": -122000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 151300000, "short_term_investments": null, "net_receivables": 1182350000, "inventory": 61191000, "other_current_assets": null, "total_current_assets": 1595500000, "net_ppe": null, "goodwill": 475245000, "intangible_assets": 43216000, "goodwill_and_intangibles": 518461000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11336500000, "total_assets": 12932000000, "short_term_debt": 595366000, "accounts_payable": 547389000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1536600000, "long_term_debt": 6610200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9139800000, "total_liabilities": 10676400000, "total_debt": 7205566000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1912942000, "total_equity": 2255600000, "shares_outstanding": 52362000, "operating_cash_flow": 2181303000, "stock_based_compensation": 40746000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1146521000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -600997000, "dividends_paid": 119036000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1507178000, "free_cash_flow": 3327824000, "net_change_in_cash": 73128000 }, "raw_data": { "income": { "ebit": "131000000", "ebitda": "2274000000", "netIncome": "-122000000", "grossProfit": "1275000000", "depreciation": "None", "totalRevenue": "8420000000", "costOfRevenue": "7145000000", "interestIncome": "261300000", "incomeBeforeTax": "-130000000", "interestExpense": "261341999", "operatingIncome": "258495000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-18000000", "reportedCurrency": "USD", "netInterestIncome": "-261300000", "nonInterestIncome": "None", "operatingExpenses": "1275000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "21855000", "costofGoodsAndServicesSold": "7145000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2143000000", "sellingGeneralAndAdministrative": "11167000", "netIncomeFromContinuingOperations": "-111996000" }, "balance": { "goodwill": "475245000", "inventory": "61191000", "commonStock": "26866000", "currentDebt": "None", "investments": "None", "totalAssets": "12932000000", "longTermDebt": "6610200000", "shortTermDebt": "595366000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "43216000", "reportedCurrency": "USD", "retainedEarnings": "1912942000", "totalLiabilities": "10676400000", "otherCurrentAssets": "1444200000", "totalCurrentAssets": "1595500000", "currentLongTermDebt": "516581000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1182350000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11336500000", "currentAccountsPayable": "547389000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8777015000", "shortLongTermDebtTotal": "6689021000", "totalShareholderEquity": "2255600000", "capitalLeaseObligations": "265214000", "otherCurrentLiabilities": "130531000", "totalCurrentLiabilities": "1536600000", "otherNonCurrentLiabilities": "1403861000", "totalNonCurrentLiabilities": "9139800000", "cashAndShortTermInvestments": "151300000", "commonStockSharesOutstanding": "52362000", "intangibleAssetsExcludingGoodwill": "43216000", "cashAndCashEquivalentsAtCarryingValue": "151300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-111996000", "profitLoss": "None", "dividendPayout": "119036000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "20094000", "operatingCashflow": "2181303000", "capitalExpenditures": "1146521000", "changeInReceivables": "-5356000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1507178000", "cashflowFromInvestment": "-600997000", "stockBasedCompensation": "40746000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "119036000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "73128000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29219000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2142932000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:43.883329+00:00", "is_restated": false, "income_statement": { "revenue": 8867095000, "cost_of_revenue": 7555224000, "gross_profit": 1311871000, "ebit": 199110000, "ebitda": 2179328000, "pretax_income": -42271000, "tax_provision": -18999000, "net_income": -24410000, "net_income_to_common": -24410000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73600000, "total_current_assets": 1562100000, "total_assets": 14475300000, "short_term_debt": 1226849000, "long_term_debt": 6770224000, "total_debt": 7997073000, "total_liabilities": 11999000000, "total_equity": 2476300000, "shares_outstanding": 52348000, "goodwill_and_intangibles": 525930000 }, "cash_flow": { "operating_cash_flow": 2140539000, "capital_expenditure": 3735174000, "free_cash_flow": 5875713000, "dividends_paid": 116469000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319954, "ticker_id": 3304, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:43.883329+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "199110000", "ebitda": "2179328000", "netIncome": "-24410000", "grossProfit": "1311871000", "depreciation": "None", "totalRevenue": "8867095000", "costOfRevenue": "7555224000", "interestIncome": "241654000", "incomeBeforeTax": "-42271000", "interestExpense": "241381000", "operatingIncome": "282442000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-18999000", "reportedCurrency": "USD", "netInterestIncome": "-241381000", "nonInterestIncome": "None", "operatingExpenses": "1029429000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "33642000", "costofGoodsAndServicesSold": "7555224000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1980218000", "sellingGeneralAndAdministrative": "60406000", "netIncomeFromContinuingOperations": "-23272000" }, "balance": { "goodwill": "475025000", "inventory": "80822000", "commonStock": "26639000", "currentDebt": "None", "investments": "None", "totalAssets": "14475300000", "longTermDebt": "6770224000", "shortTermDebt": "1226849000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "50905000", "reportedCurrency": "USD", "retainedEarnings": "2177513000", "totalLiabilities": "11999000000", "otherCurrentAssets": "1488500000", "totalCurrentAssets": "1562100000", "currentLongTermDebt": "1154564000", "longTermInvestments": "1041890000", "shortTermInvestments": "None", "currentNetReceivables": "1228490000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12913300000", "currentAccountsPayable": "594712000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "917799000", "shortLongTermDebtTotal": "7997073000", "totalShareholderEquity": "2476300000", "capitalLeaseObligations": "223646000", "otherCurrentLiabilities": "-598539000", "totalCurrentLiabilities": "1470800000", "otherNonCurrentLiabilities": "1442003000", "totalNonCurrentLiabilities": "10528200000", "cashAndShortTermInvestments": "73600000", "commonStockSharesOutstanding": "52348000", "intangibleAssetsExcludingGoodwill": "50905000", "cashAndCashEquivalentsAtCarryingValue": "73600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23272000", "profitLoss": "None", "dividendPayout": "116469000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1334000", "operatingCashflow": "2140539000", "capitalExpenditures": "3735174000", "changeInReceivables": "27149000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1084139000", "cashflowFromInvestment": "-3217193000", "stockBasedCompensation": "144940000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "116469000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7485000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27686000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1980218000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8867095000, "cost_of_revenue": 7555224000, "gross_profit": 1311871000, "research_and_development": null, "selling_general_admin": 60406000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 199110000, "depreciation_amortisation": 1980218000, "ebitda": 2179328000, "interest_expense": 241381000, "interest_income": null, "other_non_operating": null, "pretax_income": -42271000, "tax_provision": -18999000, "effective_tax_rate": null, "net_income": -24410000, "net_income_continuing_ops": -23272000, "net_income_to_common": -24410000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73600000, "short_term_investments": null, "net_receivables": 1228490000, "inventory": 80822000, "other_current_assets": null, "total_current_assets": 1562100000, "net_ppe": null, "goodwill": 475025000, "intangible_assets": 50905000, "goodwill_and_intangibles": 525930000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12913300000, "total_assets": 14475300000, "short_term_debt": 1226849000, "accounts_payable": 594712000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1470800000, "long_term_debt": 6770224000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10528200000, "total_liabilities": 11999000000, "total_debt": 7997073000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2177513000, "total_equity": 2476300000, "shares_outstanding": 52348000, "operating_cash_flow": 2140539000, "stock_based_compensation": 144940000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3735174000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3217193000, "dividends_paid": 116469000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1084139000, "free_cash_flow": 5875713000, "net_change_in_cash": 7485000 }, "raw_data": { "income": { "ebit": "199110000", "ebitda": "2179328000", "netIncome": "-24410000", "grossProfit": "1311871000", "depreciation": "None", "totalRevenue": "8867095000", "costOfRevenue": "7555224000", "interestIncome": "241654000", "incomeBeforeTax": "-42271000", "interestExpense": "241381000", "operatingIncome": "282442000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-18999000", "reportedCurrency": "USD", "netInterestIncome": "-241381000", "nonInterestIncome": "None", "operatingExpenses": "1029429000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "33642000", "costofGoodsAndServicesSold": "7555224000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1980218000", "sellingGeneralAndAdministrative": "60406000", "netIncomeFromContinuingOperations": "-23272000" }, "balance": { "goodwill": "475025000", "inventory": "80822000", "commonStock": "26639000", "currentDebt": "None", "investments": "None", "totalAssets": "14475300000", "longTermDebt": "6770224000", "shortTermDebt": "1226849000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "50905000", "reportedCurrency": "USD", "retainedEarnings": "2177513000", "totalLiabilities": "11999000000", "otherCurrentAssets": "1488500000", "totalCurrentAssets": "1562100000", "currentLongTermDebt": "1154564000", "longTermInvestments": "1041890000", "shortTermInvestments": "None", "currentNetReceivables": "1228490000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12913300000", "currentAccountsPayable": "594712000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "917799000", "shortLongTermDebtTotal": "7997073000", "totalShareholderEquity": "2476300000", "capitalLeaseObligations": "223646000", "otherCurrentLiabilities": "-598539000", "totalCurrentLiabilities": "1470800000", "otherNonCurrentLiabilities": "1442003000", "totalNonCurrentLiabilities": "10528200000", "cashAndShortTermInvestments": "73600000", "commonStockSharesOutstanding": "52348000", "intangibleAssetsExcludingGoodwill": "50905000", "cashAndCashEquivalentsAtCarryingValue": "73600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23272000", "profitLoss": "None", "dividendPayout": "116469000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1334000", "operatingCashflow": "2140539000", "capitalExpenditures": "3735174000", "changeInReceivables": "27149000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1084139000", "cashflowFromInvestment": "-3217193000", "stockBasedCompensation": "144940000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "116469000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7485000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27686000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1980218000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:43.883329+00:00", "is_restated": false, "income_statement": { "revenue": 8391621000, "cost_of_revenue": 6824319000, "gross_profit": 1567302000, "ebit": 569957000, "ebitda": 2026463000, "pretax_income": 389469000, "tax_provision": 102547000, "net_income": 284613000, "net_income_to_common": 284613000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68111000, "total_current_assets": 1567710000, "total_assets": 13347808000, "short_term_debt": 1010553000, "long_term_debt": 5693646000, "total_debt": 6704199000, "total_liabilities": 10811240000, "total_equity": 2536568000, "shares_outstanding": 52697000, "goodwill_and_intangibles": 534281000 }, "cash_flow": { "operating_cash_flow": 1635095000, "capital_expenditure": 3050409000, "free_cash_flow": 4685504000, "dividends_paid": 111864000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319959, "ticker_id": 3304, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:43.883329+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "569957000", "ebitda": "2026463000", "netIncome": "284613000", "grossProfit": "1567302000", "depreciation": "None", "totalRevenue": "8391621000", "costOfRevenue": "6824319000", "interestIncome": "180029000", "incomeBeforeTax": "389469000", "interestExpense": "180488000", "operatingIncome": "593928000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "102547000", "reportedCurrency": "USD", "netInterestIncome": "-178560000", "nonInterestIncome": "None", "operatingExpenses": "973374000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "5387000", "costofGoodsAndServicesSold": "6824319000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1456506000", "sellingGeneralAndAdministrative": "7541000", "netIncomeFromContinuingOperations": "275607000" }, "balance": { "goodwill": "475206000", "inventory": "79228000", "commonStock": "26559000", "currentDebt": "None", "investments": "None", "totalAssets": "13347808000", "longTermDebt": "5693646000", "shortTermDebt": "1010553000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "59075000", "reportedCurrency": "USD", "retainedEarnings": "2337252000", "totalLiabilities": "10811240000", "otherCurrentAssets": "178313000", "totalCurrentAssets": "1567710000", "currentLongTermDebt": "929952000", "longTermInvestments": "606629000", "shortTermInvestments": "None", "currentNetReceivables": "1242058000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11780098000", "currentAccountsPayable": "731876000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "843813000", "shortLongTermDebtTotal": "6860083000", "totalShareholderEquity": "2536568000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "429124000", "totalCurrentLiabilities": "2516746000", "otherNonCurrentLiabilities": "849946000", "totalNonCurrentLiabilities": "8294494000", "cashAndShortTermInvestments": "68111000", "commonStockSharesOutstanding": "52697000", "intangibleAssetsExcludingGoodwill": "59075000", "cashAndCashEquivalentsAtCarryingValue": "68111000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "275607000", "profitLoss": "None", "dividendPayout": "111864000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-5782000", "operatingCashflow": "1635095000", "capitalExpenditures": "3050409000", "changeInReceivables": "-189331000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1093446000", "cashflowFromInvestment": "-2746492000", "stockBasedCompensation": "24952000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "111864000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-17951000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30810000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1426117000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8391621000, "cost_of_revenue": 6824319000, "gross_profit": 1567302000, "research_and_development": 0, "selling_general_admin": 7541000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 569957000, "depreciation_amortisation": 1456506000, "ebitda": 2026463000, "interest_expense": 180488000, "interest_income": null, "other_non_operating": null, "pretax_income": 389469000, "tax_provision": 102547000, "effective_tax_rate": null, "net_income": 284613000, "net_income_continuing_ops": 275607000, "net_income_to_common": 284613000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68111000, "short_term_investments": null, "net_receivables": 1242058000, "inventory": 79228000, "other_current_assets": null, "total_current_assets": 1567710000, "net_ppe": null, "goodwill": 475206000, "intangible_assets": 59075000, "goodwill_and_intangibles": 534281000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11780098000, "total_assets": 13347808000, "short_term_debt": 1010553000, "accounts_payable": 731876000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2516746000, "long_term_debt": 5693646000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8294494000, "total_liabilities": 10811240000, "total_debt": 6704199000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2337252000, "total_equity": 2536568000, "shares_outstanding": 52697000, "operating_cash_flow": 1635095000, "stock_based_compensation": 24952000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3050409000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2746492000, "dividends_paid": 111864000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1093446000, "free_cash_flow": 4685504000, "net_change_in_cash": -17951000 }, "raw_data": { "income": { "ebit": "569957000", "ebitda": "2026463000", "netIncome": "284613000", "grossProfit": "1567302000", "depreciation": "None", "totalRevenue": "8391621000", "costOfRevenue": "6824319000", "interestIncome": "180029000", "incomeBeforeTax": "389469000", "interestExpense": "180488000", "operatingIncome": "593928000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "102547000", "reportedCurrency": "USD", "netInterestIncome": "-178560000", "nonInterestIncome": "None", "operatingExpenses": "973374000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "5387000", "costofGoodsAndServicesSold": "6824319000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1456506000", "sellingGeneralAndAdministrative": "7541000", "netIncomeFromContinuingOperations": "275607000" }, "balance": { "goodwill": "475206000", "inventory": "79228000", "commonStock": "26559000", "currentDebt": "None", "investments": "None", "totalAssets": "13347808000", "longTermDebt": "5693646000", "shortTermDebt": "1010553000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "59075000", "reportedCurrency": "USD", "retainedEarnings": "2337252000", "totalLiabilities": "10811240000", "otherCurrentAssets": "178313000", "totalCurrentAssets": "1567710000", "currentLongTermDebt": "929952000", "longTermInvestments": "606629000", "shortTermInvestments": "None", "currentNetReceivables": "1242058000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11780098000", "currentAccountsPayable": "731876000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "843813000", "shortLongTermDebtTotal": "6860083000", "totalShareholderEquity": "2536568000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "429124000", "totalCurrentLiabilities": "2516746000", "otherNonCurrentLiabilities": "849946000", "totalNonCurrentLiabilities": "8294494000", "cashAndShortTermInvestments": "68111000", "commonStockSharesOutstanding": "52697000", "intangibleAssetsExcludingGoodwill": "59075000", "cashAndCashEquivalentsAtCarryingValue": "68111000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "275607000", "profitLoss": "None", "dividendPayout": "111864000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-5782000", "operatingCashflow": "1635095000", "capitalExpenditures": "3050409000", "changeInReceivables": "-189331000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1093446000", "cashflowFromInvestment": "-2746492000", "stockBasedCompensation": "24952000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "111864000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-17951000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30810000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1426117000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:43.883329+00:00", "is_restated": false, "income_statement": { "revenue": 3138000000, "cost_of_revenue": 2532000000, "gross_profit": 606000000, "ebit": 215000000, "ebitda": 776000000, "pretax_income": 118000000, "tax_provision": 25000000, "net_income": 93000000, "net_income_to_common": 93000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 182000000, "total_current_assets": 2486000000, "total_assets": 16228000000, "short_term_debt": 2018000000, "long_term_debt": 5974000000, "total_debt": 7992000000, "total_liabilities": 13370000000, "total_equity": 2858000000, "shares_outstanding": 39600000, "goodwill_and_intangibles": 1561000000 }, "cash_flow": { "operating_cash_flow": 583000000, "capital_expenditure": 427000000, "free_cash_flow": 1010000000, "dividends_paid": 39000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319922, "ticker_id": 3304, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:43.883329+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "215000000", "ebitda": "776000000", "netIncome": "93000000", "grossProfit": "606000000", "depreciation": "None", "totalRevenue": "3138000000", "costOfRevenue": "2532000000", "interestIncome": "None", "incomeBeforeTax": "118000000", "interestExpense": "97000000", "operatingIncome": "226000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "25000000", "reportedCurrency": "USD", "netInterestIncome": "-97000000", "nonInterestIncome": "None", "operatingExpenses": "380000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2532000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "561000000", "sellingGeneralAndAdministrative": "380000000", "netIncomeFromContinuingOperations": "93000000" }, "balance": { "goodwill": "1158000000", "inventory": "None", "commonStock": "19000000", "currentDebt": "None", "investments": "None", "totalAssets": "16228000000", "longTermDebt": "5974000000", "shortTermDebt": "2018000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "403000000", "reportedCurrency": "USD", "retainedEarnings": "2422000000", "totalLiabilities": "13370000000", "otherCurrentAssets": "372000000", "totalCurrentAssets": "2486000000", "currentLongTermDebt": "1718000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1932000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13742000000", "currentAccountsPayable": "725000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8717000000", "totalShareholderEquity": "2858000000", "capitalLeaseObligations": "1025000000", "otherCurrentLiabilities": "925000000", "totalCurrentLiabilities": "3668000000", "otherNonCurrentLiabilities": "417000000", "totalNonCurrentLiabilities": "9702000000", "cashAndShortTermInvestments": "182000000", "commonStockSharesOutstanding": "39600000", "intangibleAssetsExcludingGoodwill": "403000000", "cashAndCashEquivalentsAtCarryingValue": "182000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93000000", "profitLoss": "None", "dividendPayout": "39000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "583000000", "capitalExpenditures": "427000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-277000000", "cashflowFromInvestment": "-321000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-257000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "528000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3138000000, "cost_of_revenue": 2532000000, "gross_profit": 606000000, "research_and_development": null, "selling_general_admin": 380000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 215000000, "depreciation_amortisation": 561000000, "ebitda": 776000000, "interest_expense": 97000000, "interest_income": null, "other_non_operating": null, "pretax_income": 118000000, "tax_provision": 25000000, "effective_tax_rate": null, "net_income": 93000000, "net_income_continuing_ops": 93000000, "net_income_to_common": 93000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 182000000, "short_term_investments": null, "net_receivables": 1932000000, "inventory": null, "other_current_assets": null, "total_current_assets": 2486000000, "net_ppe": null, "goodwill": 1158000000, "intangible_assets": 403000000, "goodwill_and_intangibles": 1561000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13742000000, "total_assets": 16228000000, "short_term_debt": 2018000000, "accounts_payable": 725000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3668000000, "long_term_debt": 5974000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9702000000, "total_liabilities": 13370000000, "total_debt": 7992000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2422000000, "total_equity": 2858000000, "shares_outstanding": 39600000, "operating_cash_flow": 583000000, "stock_based_compensation": 18000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 427000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -321000000, "dividends_paid": 39000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -277000000, "free_cash_flow": 1010000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "215000000", "ebitda": "776000000", "netIncome": "93000000", "grossProfit": "606000000", "depreciation": "None", "totalRevenue": "3138000000", "costOfRevenue": "2532000000", "interestIncome": "None", "incomeBeforeTax": "118000000", "interestExpense": "97000000", "operatingIncome": "226000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "25000000", "reportedCurrency": "USD", "netInterestIncome": "-97000000", "nonInterestIncome": "None", "operatingExpenses": "380000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2532000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "561000000", "sellingGeneralAndAdministrative": "380000000", "netIncomeFromContinuingOperations": "93000000" }, "balance": { "goodwill": "1158000000", "inventory": "None", "commonStock": "19000000", "currentDebt": "None", "investments": "None", "totalAssets": "16228000000", "longTermDebt": "5974000000", "shortTermDebt": "2018000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "403000000", "reportedCurrency": "USD", "retainedEarnings": "2422000000", "totalLiabilities": "13370000000", "otherCurrentAssets": "372000000", "totalCurrentAssets": "2486000000", "currentLongTermDebt": "1718000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1932000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13742000000", "currentAccountsPayable": "725000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8717000000", "totalShareholderEquity": "2858000000", "capitalLeaseObligations": "1025000000", "otherCurrentLiabilities": "925000000", "totalCurrentLiabilities": "3668000000", "otherNonCurrentLiabilities": "417000000", "totalNonCurrentLiabilities": "9702000000", "cashAndShortTermInvestments": "182000000", "commonStockSharesOutstanding": "39600000", "intangibleAssetsExcludingGoodwill": "403000000", "cashAndCashEquivalentsAtCarryingValue": "182000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93000000", "profitLoss": "None", "dividendPayout": "39000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "583000000", "capitalExpenditures": "427000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-277000000", "cashflowFromInvestment": "-321000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-257000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "528000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:43.883329+00:00", "is_restated": false, "income_statement": { "revenue": 3187000000, "cost_of_revenue": 2550000000, "gross_profit": 637000000, "ebit": 277000000, "ebitda": 847000000, "pretax_income": 177000000, "tax_provision": 44000000, "net_income": 132000000, "net_income_to_common": 132000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 198000000, "total_current_assets": 2473000000, "total_assets": 16387000000, "short_term_debt": 1122000000, "long_term_debt": 6826000000, "total_debt": 7948000000, "total_liabilities": 13335000000, "total_equity": 3052000000, "shares_outstanding": 40800000, "goodwill_and_intangibles": 1564000000 }, "cash_flow": { "operating_cash_flow": 749000000, "capital_expenditure": 405000000, "free_cash_flow": 1154000000, "dividends_paid": 37000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319923, "ticker_id": 3304, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:43.883329+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "277000000", "ebitda": "847000000", "netIncome": "132000000", "grossProfit": "637000000", "depreciation": "None", "totalRevenue": "3187000000", "costOfRevenue": "2550000000", "interestIncome": "100000000", "incomeBeforeTax": "177000000", "interestExpense": "100000000", "operatingIncome": "290000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "44000000", "reportedCurrency": "USD", "netInterestIncome": "-100000000", "nonInterestIncome": "None", "operatingExpenses": "347000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2550000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "570000000", "sellingGeneralAndAdministrative": "347000000", "netIncomeFromContinuingOperations": "133000000" }, "balance": { "goodwill": "1152000000", "inventory": "None", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "16387000000", "longTermDebt": "6826000000", "shortTermDebt": "1122000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "412000000", "reportedCurrency": "USD", "retainedEarnings": "2569000000", "totalLiabilities": "13335000000", "otherCurrentAssets": "378000000", "totalCurrentAssets": "2473000000", "currentLongTermDebt": "819000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1897000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13914000000", "currentAccountsPayable": "689000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11166000000", "shortLongTermDebtTotal": "8680000000", "totalShareholderEquity": "3052000000", "capitalLeaseObligations": "1035000000", "otherCurrentLiabilities": "739000000", "totalCurrentLiabilities": "2778000000", "otherNonCurrentLiabilities": "422000000", "totalNonCurrentLiabilities": "10557000000", "cashAndShortTermInvestments": "198000000", "commonStockSharesOutstanding": "40800000", "intangibleAssetsExcludingGoodwill": "412000000", "cashAndCashEquivalentsAtCarryingValue": "198000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "133000000", "profitLoss": "None", "dividendPayout": "37000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "749000000", "capitalExpenditures": "405000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-443000000", "cashflowFromInvestment": "-300000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-164000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "570000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3187000000, "cost_of_revenue": 2550000000, "gross_profit": 637000000, "research_and_development": null, "selling_general_admin": 347000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 277000000, "depreciation_amortisation": 570000000, "ebitda": 847000000, "interest_expense": 100000000, "interest_income": null, "other_non_operating": null, "pretax_income": 177000000, "tax_provision": 44000000, "effective_tax_rate": null, "net_income": 132000000, "net_income_continuing_ops": 133000000, "net_income_to_common": 132000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 198000000, "short_term_investments": null, "net_receivables": 1897000000, "inventory": null, "other_current_assets": null, "total_current_assets": 2473000000, "net_ppe": null, "goodwill": 1152000000, "intangible_assets": 412000000, "goodwill_and_intangibles": 1564000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13914000000, "total_assets": 16387000000, "short_term_debt": 1122000000, "accounts_payable": 689000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2778000000, "long_term_debt": 6826000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10557000000, "total_liabilities": 13335000000, "total_debt": 7948000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2569000000, "total_equity": 3052000000, "shares_outstanding": 40800000, "operating_cash_flow": 749000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 405000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -300000000, "dividends_paid": 37000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -443000000, "free_cash_flow": 1154000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "277000000", "ebitda": "847000000", "netIncome": "132000000", "grossProfit": "637000000", "depreciation": "None", "totalRevenue": "3187000000", "costOfRevenue": "2550000000", "interestIncome": "100000000", "incomeBeforeTax": "177000000", "interestExpense": "100000000", "operatingIncome": "290000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "44000000", "reportedCurrency": "USD", "netInterestIncome": "-100000000", "nonInterestIncome": "None", "operatingExpenses": "347000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2550000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "570000000", "sellingGeneralAndAdministrative": "347000000", "netIncomeFromContinuingOperations": "133000000" }, "balance": { "goodwill": "1152000000", "inventory": "None", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "16387000000", "longTermDebt": "6826000000", "shortTermDebt": "1122000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "412000000", "reportedCurrency": "USD", "retainedEarnings": "2569000000", "totalLiabilities": "13335000000", "otherCurrentAssets": "378000000", "totalCurrentAssets": "2473000000", "currentLongTermDebt": "819000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1897000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13914000000", "currentAccountsPayable": "689000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11166000000", "shortLongTermDebtTotal": "8680000000", "totalShareholderEquity": "3052000000", "capitalLeaseObligations": "1035000000", "otherCurrentLiabilities": "739000000", "totalCurrentLiabilities": "2778000000", "otherNonCurrentLiabilities": "422000000", "totalNonCurrentLiabilities": "10557000000", "cashAndShortTermInvestments": "198000000", "commonStockSharesOutstanding": "40800000", "intangibleAssetsExcludingGoodwill": "412000000", "cashAndCashEquivalentsAtCarryingValue": "198000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "133000000", "profitLoss": "None", "dividendPayout": "37000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "749000000", "capitalExpenditures": "405000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-443000000", "cashflowFromInvestment": "-300000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-164000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "570000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:43.883329+00:00", "is_restated": false, "income_statement": { "revenue": 3174000000, "cost_of_revenue": 2506000000, "gross_profit": 668000000, "ebit": 292000000, "ebitda": 847000000, "pretax_income": 190000000, "tax_provision": 51000000, "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": 189000000, "total_current_assets": 2608000000, "total_assets": 16548000000, "short_term_debt": 872000000, "long_term_debt": 7280000000, "total_debt": 8152000000, "total_liabilities": 13454000000, "total_equity": 3094000000, "shares_outstanding": 41600000, "goodwill_and_intangibles": 1577000000 }, "cash_flow": { "operating_cash_flow": 442000000, "capital_expenditure": 527000000, "free_cash_flow": 969000000, "dividends_paid": 37000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319925, "ticker_id": 3304, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:43.883329+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "292000000", "ebitda": "847000000", "netIncome": "138000000", "grossProfit": "668000000", "depreciation": "None", "totalRevenue": "3174000000", "costOfRevenue": "2506000000", "interestIncome": "102000000", "incomeBeforeTax": "190000000", "interestExpense": "102000000", "operatingIncome": "288000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "51000000", "reportedCurrency": "USD", "netInterestIncome": "-102000000", "nonInterestIncome": "None", "operatingExpenses": "380000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2506000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "555000000", "sellingGeneralAndAdministrative": "380000000", "netIncomeFromContinuingOperations": "139000000" }, "balance": { "goodwill": "1152000000", "inventory": "None", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "16548000000", "longTermDebt": "7280000000", "shortTermDebt": "872000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "425000000", "reportedCurrency": "USD", "retainedEarnings": "2615000000", "totalLiabilities": "13454000000", "otherCurrentAssets": "294000000", "totalCurrentAssets": "2608000000", "currentLongTermDebt": "577000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2125000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13940000000", "currentAccountsPayable": "676000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11188000000", "shortLongTermDebtTotal": "8841000000", "totalShareholderEquity": "3094000000", "capitalLeaseObligations": "984000000", "otherCurrentLiabilities": "641000000", "totalCurrentLiabilities": "2560000000", "otherNonCurrentLiabilities": "416000000", "totalNonCurrentLiabilities": "10894000000", "cashAndShortTermInvestments": "189000000", "commonStockSharesOutstanding": "41600000", "intangibleAssetsExcludingGoodwill": "425000000", "cashAndCashEquivalentsAtCarryingValue": "189000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138000000", "profitLoss": "None", "dividendPayout": "37000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "442000000", "capitalExpenditures": "527000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25000000", "cashflowFromInvestment": "-407000000", "stockBasedCompensation": "20000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "555000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3174000000, "cost_of_revenue": 2506000000, "gross_profit": 668000000, "research_and_development": null, "selling_general_admin": 380000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 292000000, "depreciation_amortisation": 555000000, "ebitda": 847000000, "interest_expense": 102000000, "interest_income": null, "other_non_operating": null, "pretax_income": 190000000, "tax_provision": 51000000, "effective_tax_rate": null, "net_income": 138000000, "net_income_continuing_ops": 139000000, "net_income_to_common": 138000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 189000000, "short_term_investments": null, "net_receivables": 2125000000, "inventory": null, "other_current_assets": null, "total_current_assets": 2608000000, "net_ppe": null, "goodwill": 1152000000, "intangible_assets": 425000000, "goodwill_and_intangibles": 1577000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13940000000, "total_assets": 16548000000, "short_term_debt": 872000000, "accounts_payable": 676000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2560000000, "long_term_debt": 7280000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10894000000, "total_liabilities": 13454000000, "total_debt": 8152000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2615000000, "total_equity": 3094000000, "shares_outstanding": 41600000, "operating_cash_flow": 442000000, "stock_based_compensation": 20000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 527000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -407000000, "dividends_paid": 37000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25000000, "free_cash_flow": 969000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "292000000", "ebitda": "847000000", "netIncome": "138000000", "grossProfit": "668000000", "depreciation": "None", "totalRevenue": "3174000000", "costOfRevenue": "2506000000", "interestIncome": "102000000", "incomeBeforeTax": "190000000", "interestExpense": "102000000", "operatingIncome": "288000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "51000000", "reportedCurrency": "USD", "netInterestIncome": "-102000000", "nonInterestIncome": "None", "operatingExpenses": "380000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2506000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "555000000", "sellingGeneralAndAdministrative": "380000000", "netIncomeFromContinuingOperations": "139000000" }, "balance": { "goodwill": "1152000000", "inventory": "None", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "16548000000", "longTermDebt": "7280000000", "shortTermDebt": "872000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "425000000", "reportedCurrency": "USD", "retainedEarnings": "2615000000", "totalLiabilities": "13454000000", "otherCurrentAssets": "294000000", "totalCurrentAssets": "2608000000", "currentLongTermDebt": "577000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2125000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13940000000", "currentAccountsPayable": "676000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11188000000", "shortLongTermDebtTotal": "8841000000", "totalShareholderEquity": "3094000000", "capitalLeaseObligations": "984000000", "otherCurrentLiabilities": "641000000", "totalCurrentLiabilities": "2560000000", "otherNonCurrentLiabilities": "416000000", "totalNonCurrentLiabilities": "10894000000", "cashAndShortTermInvestments": "189000000", "commonStockSharesOutstanding": "41600000", "intangibleAssetsExcludingGoodwill": "425000000", "cashAndCashEquivalentsAtCarryingValue": "189000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138000000", "profitLoss": "None", "dividendPayout": "37000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "442000000", "capitalExpenditures": "527000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25000000", "cashflowFromInvestment": "-407000000", "stockBasedCompensation": "20000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "555000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:43.883329+00:00", "is_restated": false, "income_statement": { "revenue": 3187000000, "cost_of_revenue": 2527000000, "gross_profit": 660000000, "ebit": 286000000, "ebitda": 840000000, "pretax_income": 184000000, "tax_provision": 52000000, "net_income": 131000000, "net_income_to_common": 131000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180000000, "total_current_assets": 2340000000, "total_assets": 16470000000, "short_term_debt": 1026000000, "long_term_debt": 6993000000, "total_debt": 8019000000, "total_liabilities": 13396000000, "total_equity": 3074000000, "shares_outstanding": 42400000, "goodwill_and_intangibles": 1591000000 }, "cash_flow": { "operating_cash_flow": 752000000, "capital_expenditure": 689000000, "free_cash_flow": 1441000000, "dividends_paid": 33000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319926, "ticker_id": 3304, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:43.883329+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "286000000", "ebitda": "840000000", "netIncome": "131000000", "grossProfit": "660000000", "depreciation": "None", "totalRevenue": "3187000000", "costOfRevenue": "2527000000", "interestIncome": "102000000", "incomeBeforeTax": "184000000", "interestExpense": "102000000", "operatingIncome": "282000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "52000000", "reportedCurrency": "USD", "netInterestIncome": "-102000000", "nonInterestIncome": "None", "operatingExpenses": "378000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2527000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "554000000", "sellingGeneralAndAdministrative": "378000000", "netIncomeFromContinuingOperations": "132000000" }, "balance": { "goodwill": "1152000000", "inventory": "None", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "16470000000", "longTermDebt": "6993000000", "shortTermDebt": "1026000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "439000000", "reportedCurrency": "USD", "retainedEarnings": "2590000000", "totalLiabilities": "13396000000", "otherCurrentAssets": "307000000", "totalCurrentAssets": "2340000000", "currentLongTermDebt": "734000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1853000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14130000000", "currentAccountsPayable": "838000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11369000000", "shortLongTermDebtTotal": "8721000000", "totalShareholderEquity": "3074000000", "capitalLeaseObligations": "994000000", "otherCurrentLiabilities": "581000000", "totalCurrentLiabilities": "2869000000", "otherNonCurrentLiabilities": "433000000", "totalNonCurrentLiabilities": "10527000000", "cashAndShortTermInvestments": "180000000", "commonStockSharesOutstanding": "42400000", "intangibleAssetsExcludingGoodwill": "439000000", "cashAndCashEquivalentsAtCarryingValue": "180000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "132000000", "profitLoss": "None", "dividendPayout": "33000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "752000000", "capitalExpenditures": "689000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-183000000", "cashflowFromInvestment": "-550000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-87000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "650000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3187000000, "cost_of_revenue": 2527000000, "gross_profit": 660000000, "research_and_development": null, "selling_general_admin": 378000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 286000000, "depreciation_amortisation": 554000000, "ebitda": 840000000, "interest_expense": 102000000, "interest_income": null, "other_non_operating": null, "pretax_income": 184000000, "tax_provision": 52000000, "effective_tax_rate": null, "net_income": 131000000, "net_income_continuing_ops": 132000000, "net_income_to_common": 131000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 180000000, "short_term_investments": null, "net_receivables": 1853000000, "inventory": null, "other_current_assets": null, "total_current_assets": 2340000000, "net_ppe": null, "goodwill": 1152000000, "intangible_assets": 439000000, "goodwill_and_intangibles": 1591000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14130000000, "total_assets": 16470000000, "short_term_debt": 1026000000, "accounts_payable": 838000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2869000000, "long_term_debt": 6993000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10527000000, "total_liabilities": 13396000000, "total_debt": 8019000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2590000000, "total_equity": 3074000000, "shares_outstanding": 42400000, "operating_cash_flow": 752000000, "stock_based_compensation": 21000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 689000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -550000000, "dividends_paid": 33000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -183000000, "free_cash_flow": 1441000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "286000000", "ebitda": "840000000", "netIncome": "131000000", "grossProfit": "660000000", "depreciation": "None", "totalRevenue": "3187000000", "costOfRevenue": "2527000000", "interestIncome": "102000000", "incomeBeforeTax": "184000000", "interestExpense": "102000000", "operatingIncome": "282000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "52000000", "reportedCurrency": "USD", "netInterestIncome": "-102000000", "nonInterestIncome": "None", "operatingExpenses": "378000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2527000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "554000000", "sellingGeneralAndAdministrative": "378000000", "netIncomeFromContinuingOperations": "132000000" }, "balance": { "goodwill": "1152000000", "inventory": "None", "commonStock": "20000000", "currentDebt": "None", "investments": "None", "totalAssets": "16470000000", "longTermDebt": "6993000000", "shortTermDebt": "1026000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "439000000", "reportedCurrency": "USD", "retainedEarnings": "2590000000", "totalLiabilities": "13396000000", "otherCurrentAssets": "307000000", "totalCurrentAssets": "2340000000", "currentLongTermDebt": "734000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1853000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14130000000", "currentAccountsPayable": "838000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11369000000", "shortLongTermDebtTotal": "8721000000", "totalShareholderEquity": "3074000000", "capitalLeaseObligations": "994000000", "otherCurrentLiabilities": "581000000", "totalCurrentLiabilities": "2869000000", "otherNonCurrentLiabilities": "433000000", "totalNonCurrentLiabilities": "10527000000", "cashAndShortTermInvestments": "180000000", "commonStockSharesOutstanding": "42400000", "intangibleAssetsExcludingGoodwill": "439000000", "cashAndCashEquivalentsAtCarryingValue": "180000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "132000000", "profitLoss": "None", "dividendPayout": "33000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "752000000", "capitalExpenditures": "689000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-183000000", "cashflowFromInvestment": "-550000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-87000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "650000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:43.883329+00:00", "is_restated": false, "income_statement": { "revenue": 3140000000, "cost_of_revenue": 2524000000, "gross_profit": 616000000, "ebit": 234000000, "ebitda": 795000000, "pretax_income": 134000000, "tax_provision": 36000000, "net_income": 98000000, "net_income_to_common": 98000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151000000, "total_current_assets": 2328000000, "total_assets": 16421000000, "short_term_debt": 1412000000, "long_term_debt": 6651000000, "total_debt": 8063000000, "total_liabilities": 13418000000, "total_equity": 3003000000, "shares_outstanding": 42929000, "goodwill_and_intangibles": 1604000000 }, "cash_flow": { "operating_cash_flow": 651000000, "capital_expenditure": 514000000, "free_cash_flow": 1165000000, "dividends_paid": 38000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319927, "ticker_id": 3304, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:43.883329+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "234000000", "ebitda": "795000000", "netIncome": "98000000", "grossProfit": "616000000", "depreciation": "None", "totalRevenue": "3140000000", "costOfRevenue": "2524000000", "interestIncome": "100000000", "incomeBeforeTax": "134000000", "interestExpense": "100000000", "operatingIncome": "248000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "36000000", "reportedCurrency": "USD", "netInterestIncome": "-100000000", "nonInterestIncome": "None", "operatingExpenses": "368000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2524000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "561000000", "sellingGeneralAndAdministrative": "368000000", "netIncomeFromContinuingOperations": "98000000" }, "balance": { "goodwill": "1161000000", "inventory": "None", "commonStock": "21000000", "currentDebt": "None", "investments": "None", "totalAssets": "16421000000", "longTermDebt": "6651000000", "shortTermDebt": "1412000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "443000000", "reportedCurrency": "USD", "retainedEarnings": "2569000000", "totalLiabilities": "13418000000", "otherCurrentAssets": "352000000", "totalCurrentAssets": "2328000000", "currentLongTermDebt": "1114000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1825000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14093000000", "currentAccountsPayable": "864000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11339000000", "shortLongTermDebtTotal": "8825000000", "totalShareholderEquity": "3003000000", "capitalLeaseObligations": "1060000000", "otherCurrentLiabilities": "555000000", "totalCurrentLiabilities": "3197000000", "otherNonCurrentLiabilities": "423000000", "totalNonCurrentLiabilities": "10221000000", "cashAndShortTermInvestments": "151000000", "commonStockSharesOutstanding": "42929000", "intangibleAssetsExcludingGoodwill": "443000000", "cashAndCashEquivalentsAtCarryingValue": "151000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98000000", "profitLoss": "None", "dividendPayout": "38000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "651000000", "capitalExpenditures": "514000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-261000000", "cashflowFromInvestment": "-393000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-190000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "465000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3140000000, "cost_of_revenue": 2524000000, "gross_profit": 616000000, "research_and_development": null, "selling_general_admin": 368000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 234000000, "depreciation_amortisation": 561000000, "ebitda": 795000000, "interest_expense": 100000000, "interest_income": null, "other_non_operating": null, "pretax_income": 134000000, "tax_provision": 36000000, "effective_tax_rate": null, "net_income": 98000000, "net_income_continuing_ops": 98000000, "net_income_to_common": 98000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 151000000, "short_term_investments": null, "net_receivables": 1825000000, "inventory": null, "other_current_assets": null, "total_current_assets": 2328000000, "net_ppe": null, "goodwill": 1161000000, "intangible_assets": 443000000, "goodwill_and_intangibles": 1604000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14093000000, "total_assets": 16421000000, "short_term_debt": 1412000000, "accounts_payable": 864000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3197000000, "long_term_debt": 6651000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10221000000, "total_liabilities": 13418000000, "total_debt": 8063000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2569000000, "total_equity": 3003000000, "shares_outstanding": 42929000, "operating_cash_flow": 651000000, "stock_based_compensation": 15000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 514000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -393000000, "dividends_paid": 38000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -261000000, "free_cash_flow": 1165000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "234000000", "ebitda": "795000000", "netIncome": "98000000", "grossProfit": "616000000", "depreciation": "None", "totalRevenue": "3140000000", "costOfRevenue": "2524000000", "interestIncome": "100000000", "incomeBeforeTax": "134000000", "interestExpense": "100000000", "operatingIncome": "248000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "36000000", "reportedCurrency": "USD", "netInterestIncome": "-100000000", "nonInterestIncome": "None", "operatingExpenses": "368000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2524000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "561000000", "sellingGeneralAndAdministrative": "368000000", "netIncomeFromContinuingOperations": "98000000" }, "balance": { "goodwill": "1161000000", "inventory": "None", "commonStock": "21000000", "currentDebt": "None", "investments": "None", "totalAssets": "16421000000", "longTermDebt": "6651000000", "shortTermDebt": "1412000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "443000000", "reportedCurrency": "USD", "retainedEarnings": "2569000000", "totalLiabilities": "13418000000", "otherCurrentAssets": "352000000", "totalCurrentAssets": "2328000000", "currentLongTermDebt": "1114000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1825000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14093000000", "currentAccountsPayable": "864000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11339000000", "shortLongTermDebtTotal": "8825000000", "totalShareholderEquity": "3003000000", "capitalLeaseObligations": "1060000000", "otherCurrentLiabilities": "555000000", "totalCurrentLiabilities": "3197000000", "otherNonCurrentLiabilities": "423000000", "totalNonCurrentLiabilities": "10221000000", "cashAndShortTermInvestments": "151000000", "commonStockSharesOutstanding": "42929000", "intangibleAssetsExcludingGoodwill": "443000000", "cashAndCashEquivalentsAtCarryingValue": "151000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98000000", "profitLoss": "None", "dividendPayout": "38000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "651000000", "capitalExpenditures": "514000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-261000000", "cashflowFromInvestment": "-393000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-190000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "465000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:43.883329+00:00", "is_restated": false, "income_statement": { "revenue": 3207000000, "cost_of_revenue": 2548000000, "gross_profit": 659000000, "ebit": 281000000, "ebitda": 750000000, "pretax_income": 181000000, "tax_provision": 46000000, "net_income": 135000000, "net_income_to_common": 135000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 154000000, "total_current_assets": 2463000000, "total_assets": 16672000000, "short_term_debt": 1422000000, "long_term_debt": 6659000000, "total_debt": 8081000000, "total_liabilities": 13555000000, "total_equity": 3117000000, "shares_outstanding": 43400000, "goodwill_and_intangibles": 1615000000 }, "cash_flow": { "operating_cash_flow": 557000000, "capital_expenditure": 761000000, "free_cash_flow": 1318000000, "dividends_paid": 34000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319928, "ticker_id": 3304, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:43.883329+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "281000000", "ebitda": "750000000", "netIncome": "135000000", "grossProfit": "659000000", "depreciation": "None", "totalRevenue": "3207000000", "costOfRevenue": "2548000000", "interestIncome": "100000000", "incomeBeforeTax": "181000000", "interestExpense": "100000000", "operatingIncome": "294000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "46000000", "reportedCurrency": "USD", "netInterestIncome": "-100000000", "nonInterestIncome": "None", "operatingExpenses": "365000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2548000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "469000000", "sellingGeneralAndAdministrative": "365000000", "netIncomeFromContinuingOperations": "135000000" }, "balance": { "goodwill": "1158000000", "inventory": "None", "commonStock": "21000000", "currentDebt": "None", "investments": "None", "totalAssets": "16672000000", "longTermDebt": "6659000000", "shortTermDebt": "1422000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "457000000", "reportedCurrency": "USD", "retainedEarnings": "2644000000", "totalLiabilities": "13555000000", "otherCurrentAssets": "448000000", "totalCurrentAssets": "2463000000", "currentLongTermDebt": "1120000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1861000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14209000000", "currentAccountsPayable": "828000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11445000000", "shortLongTermDebtTotal": "8885000000", "totalShareholderEquity": "3117000000", "capitalLeaseObligations": "1106000000", "otherCurrentLiabilities": "653000000", "totalCurrentLiabilities": "3271000000", "otherNonCurrentLiabilities": "427000000", "totalNonCurrentLiabilities": "10284000000", "cashAndShortTermInvestments": "154000000", "commonStockSharesOutstanding": "43400000", "intangibleAssetsExcludingGoodwill": "457000000", "cashAndCashEquivalentsAtCarryingValue": "154000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "135000000", "profitLoss": "None", "dividendPayout": "34000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "557000000", "capitalExpenditures": "761000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "88000000", "cashflowFromInvestment": "-644000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "469000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3207000000, "cost_of_revenue": 2548000000, "gross_profit": 659000000, "research_and_development": null, "selling_general_admin": 365000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 281000000, "depreciation_amortisation": 469000000, "ebitda": 750000000, "interest_expense": 100000000, "interest_income": null, "other_non_operating": null, "pretax_income": 181000000, "tax_provision": 46000000, "effective_tax_rate": null, "net_income": 135000000, "net_income_continuing_ops": 135000000, "net_income_to_common": 135000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 154000000, "short_term_investments": null, "net_receivables": 1861000000, "inventory": null, "other_current_assets": null, "total_current_assets": 2463000000, "net_ppe": null, "goodwill": 1158000000, "intangible_assets": 457000000, "goodwill_and_intangibles": 1615000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14209000000, "total_assets": 16672000000, "short_term_debt": 1422000000, "accounts_payable": 828000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3271000000, "long_term_debt": 6659000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10284000000, "total_liabilities": 13555000000, "total_debt": 8081000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2644000000, "total_equity": 3117000000, "shares_outstanding": 43400000, "operating_cash_flow": 557000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 761000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -644000000, "dividends_paid": 34000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 88000000, "free_cash_flow": 1318000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "281000000", "ebitda": "750000000", "netIncome": "135000000", "grossProfit": "659000000", "depreciation": "None", "totalRevenue": "3207000000", "costOfRevenue": "2548000000", "interestIncome": "100000000", "incomeBeforeTax": "181000000", "interestExpense": "100000000", "operatingIncome": "294000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "46000000", "reportedCurrency": "USD", "netInterestIncome": "-100000000", "nonInterestIncome": "None", "operatingExpenses": "365000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2548000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "469000000", "sellingGeneralAndAdministrative": "365000000", "netIncomeFromContinuingOperations": "135000000" }, "balance": { "goodwill": "1158000000", "inventory": "None", "commonStock": "21000000", "currentDebt": "None", "investments": "None", "totalAssets": "16672000000", "longTermDebt": "6659000000", "shortTermDebt": "1422000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "457000000", "reportedCurrency": "USD", "retainedEarnings": "2644000000", "totalLiabilities": "13555000000", "otherCurrentAssets": "448000000", "totalCurrentAssets": "2463000000", "currentLongTermDebt": "1120000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1861000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14209000000", "currentAccountsPayable": "828000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11445000000", "shortLongTermDebtTotal": "8885000000", "totalShareholderEquity": "3117000000", "capitalLeaseObligations": "1106000000", "otherCurrentLiabilities": "653000000", "totalCurrentLiabilities": "3271000000", "otherNonCurrentLiabilities": "427000000", "totalNonCurrentLiabilities": "10284000000", "cashAndShortTermInvestments": "154000000", "commonStockSharesOutstanding": "43400000", "intangibleAssetsExcludingGoodwill": "457000000", "cashAndCashEquivalentsAtCarryingValue": "154000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "135000000", "profitLoss": "None", "dividendPayout": "34000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "557000000", "capitalExpenditures": "761000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "88000000", "cashflowFromInvestment": "-644000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "469000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:43.883329+00:00", "is_restated": false, "income_statement": { "revenue": 3183000000, "cost_of_revenue": 2528000000, "gross_profit": 655000000, "ebit": 286000000, "ebitda": 822000000, "pretax_income": 188000000, "tax_provision": 45000000, "net_income": 142000000, "net_income_to_common": 142000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 162000000, "total_current_assets": 2381000000, "total_assets": 16497000000, "short_term_debt": 1279000000, "long_term_debt": 6628000000, "total_debt": 7907000000, "total_liabilities": 13441000000, "total_equity": 3056000000, "shares_outstanding": 43885000, "goodwill_and_intangibles": 1606000000 }, "cash_flow": { "operating_cash_flow": 629000000, "capital_expenditure": 598000000, "free_cash_flow": 1227000000, "dividends_paid": 35000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319930, "ticker_id": 3304, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:43.883329+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "286000000", "ebitda": "822000000", "netIncome": "142000000", "grossProfit": "655000000", "depreciation": "None", "totalRevenue": "3183000000", "costOfRevenue": "2528000000", "interestIncome": "98000000", "incomeBeforeTax": "188000000", "interestExpense": "98000000", "operatingIncome": "287000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "45000000", "reportedCurrency": "USD", "netInterestIncome": "-98000000", "nonInterestIncome": "None", "operatingExpenses": "368000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2528000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "536000000", "sellingGeneralAndAdministrative": "368000000", "netIncomeFromContinuingOperations": "143000000" }, "balance": { "goodwill": "1126000000", "inventory": "None", "commonStock": "21000000", "currentDebt": "None", "investments": "None", "totalAssets": "16497000000", "longTermDebt": "6628000000", "shortTermDebt": "1279000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "480000000", "reportedCurrency": "USD", "retainedEarnings": "2577000000", "totalLiabilities": "13441000000", "otherCurrentAssets": "350000000", "totalCurrentAssets": "2381000000", "currentLongTermDebt": "975000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1869000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14116000000", "currentAccountsPayable": "891000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11385000000", "shortLongTermDebtTotal": "8757000000", "totalShareholderEquity": "3056000000", "capitalLeaseObligations": "1154000000", "otherCurrentLiabilities": "662000000", "totalCurrentLiabilities": "3211000000", "otherNonCurrentLiabilities": "518000000", "totalNonCurrentLiabilities": "10230000000", "cashAndShortTermInvestments": "162000000", "commonStockSharesOutstanding": "43885000", "intangibleAssetsExcludingGoodwill": "480000000", "cashAndCashEquivalentsAtCarryingValue": "162000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "142000000", "profitLoss": "None", "dividendPayout": "35000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "629000000", "capitalExpenditures": "598000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129000000", "cashflowFromInvestment": "-497000000", "stockBasedCompensation": "43000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-141000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "536000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3183000000, "cost_of_revenue": 2528000000, "gross_profit": 655000000, "research_and_development": null, "selling_general_admin": 368000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 286000000, "depreciation_amortisation": 536000000, "ebitda": 822000000, "interest_expense": 98000000, "interest_income": null, "other_non_operating": null, "pretax_income": 188000000, "tax_provision": 45000000, "effective_tax_rate": null, "net_income": 142000000, "net_income_continuing_ops": 143000000, "net_income_to_common": 142000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 162000000, "short_term_investments": null, "net_receivables": 1869000000, "inventory": null, "other_current_assets": null, "total_current_assets": 2381000000, "net_ppe": null, "goodwill": 1126000000, "intangible_assets": 480000000, "goodwill_and_intangibles": 1606000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14116000000, "total_assets": 16497000000, "short_term_debt": 1279000000, "accounts_payable": 891000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3211000000, "long_term_debt": 6628000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10230000000, "total_liabilities": 13441000000, "total_debt": 7907000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2577000000, "total_equity": 3056000000, "shares_outstanding": 43885000, "operating_cash_flow": 629000000, "stock_based_compensation": 43000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 598000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -497000000, "dividends_paid": 35000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -129000000, "free_cash_flow": 1227000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "286000000", "ebitda": "822000000", "netIncome": "142000000", "grossProfit": "655000000", "depreciation": "None", "totalRevenue": "3183000000", "costOfRevenue": "2528000000", "interestIncome": "98000000", "incomeBeforeTax": "188000000", "interestExpense": "98000000", "operatingIncome": "287000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "45000000", "reportedCurrency": "USD", "netInterestIncome": "-98000000", "nonInterestIncome": "None", "operatingExpenses": "368000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2528000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "536000000", "sellingGeneralAndAdministrative": "368000000", "netIncomeFromContinuingOperations": "143000000" }, "balance": { "goodwill": "1126000000", "inventory": "None", "commonStock": "21000000", "currentDebt": "None", "investments": "None", "totalAssets": "16497000000", "longTermDebt": "6628000000", "shortTermDebt": "1279000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "480000000", "reportedCurrency": "USD", "retainedEarnings": "2577000000", "totalLiabilities": "13441000000", "otherCurrentAssets": "350000000", "totalCurrentAssets": "2381000000", "currentLongTermDebt": "975000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1869000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14116000000", "currentAccountsPayable": "891000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11385000000", "shortLongTermDebtTotal": "8757000000", "totalShareholderEquity": "3056000000", "capitalLeaseObligations": "1154000000", "otherCurrentLiabilities": "662000000", "totalCurrentLiabilities": "3211000000", "otherNonCurrentLiabilities": "518000000", "totalNonCurrentLiabilities": "10230000000", "cashAndShortTermInvestments": "162000000", "commonStockSharesOutstanding": "43885000", "intangibleAssetsExcludingGoodwill": "480000000", "cashAndCashEquivalentsAtCarryingValue": "162000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "142000000", "profitLoss": "None", "dividendPayout": "35000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "629000000", "capitalExpenditures": "598000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129000000", "cashflowFromInvestment": "-497000000", "stockBasedCompensation": "43000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-141000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "536000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:43.883329+00:00", "is_restated": false, "income_statement": { "revenue": 3201000000, "cost_of_revenue": 2553000000, "gross_profit": 648000000, "ebit": 274000000, "ebitda": 927000000, "pretax_income": 178000000, "tax_provision": 52000000, "net_income": 127000000, "net_income_to_common": 127000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164000000, "total_current_assets": 2371000000, "total_assets": 16408000000, "short_term_debt": 1389000000, "long_term_debt": 6450000000, "total_debt": 7839000000, "total_liabilities": 13327000000, "total_equity": 3081000000, "shares_outstanding": 44633000, "goodwill_and_intangibles": 1605000000 }, "cash_flow": { "operating_cash_flow": 552000000, "capital_expenditure": 638000000, "free_cash_flow": 1190000000, "dividends_paid": 31000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319931, "ticker_id": 3304, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:43.883329+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "274000000", "ebitda": "927000000", "netIncome": "127000000", "grossProfit": "648000000", "depreciation": "None", "totalRevenue": "3201000000", "costOfRevenue": "2553000000", "interestIncome": "None", "incomeBeforeTax": "178000000", "interestExpense": "96000000", "operatingIncome": "280000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "52000000", "reportedCurrency": "USD", "netInterestIncome": "-96000000", "nonInterestIncome": "None", "operatingExpenses": "368000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2553000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "653000000", "sellingGeneralAndAdministrative": "368000000", "netIncomeFromContinuingOperations": "126000000" }, "balance": { "goodwill": "1115000000", "inventory": "None", "commonStock": "22000000", "currentDebt": "None", "investments": "None", "totalAssets": "16408000000", "longTermDebt": "6450000000", "shortTermDebt": "1389000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "490000000", "reportedCurrency": "USD", "retainedEarnings": "2589000000", "totalLiabilities": "13327000000", "otherCurrentAssets": "346000000", "totalCurrentAssets": "2371000000", "currentLongTermDebt": "1086000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1861000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14037000000", "currentAccountsPayable": "797000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8734000000", "totalShareholderEquity": "3081000000", "capitalLeaseObligations": "1198000000", "otherCurrentLiabilities": "759000000", "totalCurrentLiabilities": "3184000000", "otherNonCurrentLiabilities": "521000000", "totalNonCurrentLiabilities": "10143000000", "cashAndShortTermInvestments": "164000000", "commonStockSharesOutstanding": "44633000", "intangibleAssetsExcludingGoodwill": "490000000", "cashAndCashEquivalentsAtCarryingValue": "164000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "127000000", "profitLoss": "None", "dividendPayout": "31000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "552000000", "capitalExpenditures": "638000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-122000000", "cashflowFromInvestment": "-495000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-73000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "653000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3201000000, "cost_of_revenue": 2553000000, "gross_profit": 648000000, "research_and_development": null, "selling_general_admin": 368000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 274000000, "depreciation_amortisation": 653000000, "ebitda": 927000000, "interest_expense": 96000000, "interest_income": null, "other_non_operating": null, "pretax_income": 178000000, "tax_provision": 52000000, "effective_tax_rate": null, "net_income": 127000000, "net_income_continuing_ops": 126000000, "net_income_to_common": 127000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 164000000, "short_term_investments": null, "net_receivables": 1861000000, "inventory": null, "other_current_assets": null, "total_current_assets": 2371000000, "net_ppe": null, "goodwill": 1115000000, "intangible_assets": 490000000, "goodwill_and_intangibles": 1605000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14037000000, "total_assets": 16408000000, "short_term_debt": 1389000000, "accounts_payable": 797000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3184000000, "long_term_debt": 6450000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10143000000, "total_liabilities": 13327000000, "total_debt": 7839000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2589000000, "total_equity": 3081000000, "shares_outstanding": 44633000, "operating_cash_flow": 552000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 638000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -495000000, "dividends_paid": 31000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -122000000, "free_cash_flow": 1190000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "274000000", "ebitda": "927000000", "netIncome": "127000000", "grossProfit": "648000000", "depreciation": "None", "totalRevenue": "3201000000", "costOfRevenue": "2553000000", "interestIncome": "None", "incomeBeforeTax": "178000000", "interestExpense": "96000000", "operatingIncome": "280000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "52000000", "reportedCurrency": "USD", "netInterestIncome": "-96000000", "nonInterestIncome": "None", "operatingExpenses": "368000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2553000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "653000000", "sellingGeneralAndAdministrative": "368000000", "netIncomeFromContinuingOperations": "126000000" }, "balance": { "goodwill": "1115000000", "inventory": "None", "commonStock": "22000000", "currentDebt": "None", "investments": "None", "totalAssets": "16408000000", "longTermDebt": "6450000000", "shortTermDebt": "1389000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "490000000", "reportedCurrency": "USD", "retainedEarnings": "2589000000", "totalLiabilities": "13327000000", "otherCurrentAssets": "346000000", "totalCurrentAssets": "2371000000", "currentLongTermDebt": "1086000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1861000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14037000000", "currentAccountsPayable": "797000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8734000000", "totalShareholderEquity": "3081000000", "capitalLeaseObligations": "1198000000", "otherCurrentLiabilities": "759000000", "totalCurrentLiabilities": "3184000000", "otherNonCurrentLiabilities": "521000000", "totalNonCurrentLiabilities": "10143000000", "cashAndShortTermInvestments": "164000000", "commonStockSharesOutstanding": "44633000", "intangibleAssetsExcludingGoodwill": "490000000", "cashAndCashEquivalentsAtCarryingValue": "164000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "127000000", "profitLoss": "None", "dividendPayout": "31000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "552000000", "capitalExpenditures": "638000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-122000000", "cashflowFromInvestment": "-495000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-73000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "653000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:43.883329+00:00", "is_restated": false, "income_statement": { "revenue": 3118000000, "cost_of_revenue": 2533000000, "gross_profit": 585000000, "ebit": 206000000, "ebitda": 669000000, "pretax_income": 114000000, "tax_provision": 29000000, "net_income": 85000000, "net_income_to_common": 85000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 234000000, "total_current_assets": 2406000000, "total_assets": 16481000000, "short_term_debt": 1044000000, "long_term_debt": 6802000000, "total_debt": 7846000000, "total_liabilities": 13416000000, "total_equity": 3065000000, "shares_outstanding": 45000000, "goodwill_and_intangibles": 1586000000 }, "cash_flow": { "operating_cash_flow": 526000000, "capital_expenditure": 686000000, "free_cash_flow": 1212000000, "dividends_paid": 35000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319932, "ticker_id": 3304, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:43.883329+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "206000000", "ebitda": "669000000", "netIncome": "85000000", "grossProfit": "585000000", "depreciation": "None", "totalRevenue": "3118000000", "costOfRevenue": "2533000000", "interestIncome": "None", "incomeBeforeTax": "114000000", "interestExpense": "92000000", "operatingIncome": "207000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "29000000", "reportedCurrency": "USD", "netInterestIncome": "-92000000", "nonInterestIncome": "None", "operatingExpenses": "378000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2533000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "463000000", "sellingGeneralAndAdministrative": "378000000", "netIncomeFromContinuingOperations": "85000000" }, "balance": { "goodwill": "1017000000", "inventory": "None", "commonStock": "22000000", "currentDebt": "None", "investments": "None", "totalAssets": "16481000000", "longTermDebt": "6802000000", "shortTermDebt": "1044000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "569000000", "reportedCurrency": "USD", "retainedEarnings": "2568000000", "totalLiabilities": "13416000000", "otherCurrentAssets": "358000000", "totalCurrentAssets": "2406000000", "currentLongTermDebt": "741000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1814000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14075000000", "currentAccountsPayable": "854000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8775000000", "totalShareholderEquity": "3065000000", "capitalLeaseObligations": "1232000000", "otherCurrentLiabilities": "740000000", "totalCurrentLiabilities": "2918000000", "otherNonCurrentLiabilities": "518000000", "totalNonCurrentLiabilities": "10498000000", "cashAndShortTermInvestments": "234000000", "commonStockSharesOutstanding": "45000000", "intangibleAssetsExcludingGoodwill": "569000000", "cashAndCashEquivalentsAtCarryingValue": "234000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85000000", "profitLoss": "None", "dividendPayout": "35000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "526000000", "capitalExpenditures": "686000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "316000000", "cashflowFromInvestment": "-810000000", "stockBasedCompensation": "20000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "463000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3118000000, "cost_of_revenue": 2533000000, "gross_profit": 585000000, "research_and_development": null, "selling_general_admin": 378000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 206000000, "depreciation_amortisation": 463000000, "ebitda": 669000000, "interest_expense": 92000000, "interest_income": null, "other_non_operating": null, "pretax_income": 114000000, "tax_provision": 29000000, "effective_tax_rate": null, "net_income": 85000000, "net_income_continuing_ops": 85000000, "net_income_to_common": 85000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 234000000, "short_term_investments": null, "net_receivables": 1814000000, "inventory": null, "other_current_assets": null, "total_current_assets": 2406000000, "net_ppe": null, "goodwill": 1017000000, "intangible_assets": 569000000, "goodwill_and_intangibles": 1586000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14075000000, "total_assets": 16481000000, "short_term_debt": 1044000000, "accounts_payable": 854000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2918000000, "long_term_debt": 6802000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10498000000, "total_liabilities": 13416000000, "total_debt": 7846000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2568000000, "total_equity": 3065000000, "shares_outstanding": 45000000, "operating_cash_flow": 526000000, "stock_based_compensation": 20000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 686000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -810000000, "dividends_paid": 35000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 316000000, "free_cash_flow": 1212000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "206000000", "ebitda": "669000000", "netIncome": "85000000", "grossProfit": "585000000", "depreciation": "None", "totalRevenue": "3118000000", "costOfRevenue": "2533000000", "interestIncome": "None", "incomeBeforeTax": "114000000", "interestExpense": "92000000", "operatingIncome": "207000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "29000000", "reportedCurrency": "USD", "netInterestIncome": "-92000000", "nonInterestIncome": "None", "operatingExpenses": "378000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2533000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "463000000", "sellingGeneralAndAdministrative": "378000000", "netIncomeFromContinuingOperations": "85000000" }, "balance": { "goodwill": "1017000000", "inventory": "None", "commonStock": "22000000", "currentDebt": "None", "investments": "None", "totalAssets": "16481000000", "longTermDebt": "6802000000", "shortTermDebt": "1044000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "569000000", "reportedCurrency": "USD", "retainedEarnings": "2568000000", "totalLiabilities": "13416000000", "otherCurrentAssets": "358000000", "totalCurrentAssets": "2406000000", "currentLongTermDebt": "741000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1814000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14075000000", "currentAccountsPayable": "854000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8775000000", "totalShareholderEquity": "3065000000", "capitalLeaseObligations": "1232000000", "otherCurrentLiabilities": "740000000", "totalCurrentLiabilities": "2918000000", "otherNonCurrentLiabilities": "518000000", "totalNonCurrentLiabilities": "10498000000", "cashAndShortTermInvestments": "234000000", "commonStockSharesOutstanding": "45000000", "intangibleAssetsExcludingGoodwill": "569000000", "cashAndCashEquivalentsAtCarryingValue": "234000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85000000", "profitLoss": "None", "dividendPayout": "35000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "526000000", "capitalExpenditures": "686000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "316000000", "cashflowFromInvestment": "-810000000", "stockBasedCompensation": "20000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "463000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:43.883329+00:00", "is_restated": false, "income_statement": { "revenue": 3045000000, "cost_of_revenue": 2433000000, "gross_profit": 612000000, "ebit": 244000000, "ebitda": 717000000, "pretax_income": 160000000, "tax_provision": 36000000, "net_income": 124000000, "net_income_to_common": 124000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204000000, "total_current_assets": 2265000000, "total_assets": 15778000000, "short_term_debt": 1817000000, "long_term_debt": 5531000000, "total_debt": 7348000000, "total_liabilities": 12709000000, "total_equity": 3069000000, "shares_outstanding": 45400000, "goodwill_and_intangibles": 1336000000 }, "cash_flow": { "operating_cash_flow": 511000000, "capital_expenditure": 777000000, "free_cash_flow": 1288000000, "dividends_paid": 32000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319933, "ticker_id": 3304, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:43.883329+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "244000000", "ebitda": "717000000", "netIncome": "124000000", "grossProfit": "612000000", "depreciation": "None", "totalRevenue": "3045000000", "costOfRevenue": "2433000000", "interestIncome": "None", "incomeBeforeTax": "160000000", "interestExpense": "84000000", "operatingIncome": "244000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "36000000", "reportedCurrency": "USD", "netInterestIncome": "-84000000", "nonInterestIncome": "None", "operatingExpenses": "368000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2433000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "473000000", "sellingGeneralAndAdministrative": "368000000", "netIncomeFromContinuingOperations": "124000000" }, "balance": { "goodwill": "940000000", "inventory": "-1714000000", "commonStock": "22000000", "currentDebt": "None", "investments": "None", "totalAssets": "15778000000", "longTermDebt": "5531000000", "shortTermDebt": "1817000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "396000000", "reportedCurrency": "USD", "retainedEarnings": "2554000000", "totalLiabilities": "12709000000", "otherCurrentAssets": "347000000", "totalCurrentAssets": "2265000000", "currentLongTermDebt": "1583000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1714000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13513000000", "currentAccountsPayable": "833000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8148000000", "totalShareholderEquity": "3069000000", "capitalLeaseObligations": "1034000000", "otherCurrentLiabilities": "754000000", "totalCurrentLiabilities": "3649000000", "otherNonCurrentLiabilities": "472000000", "totalNonCurrentLiabilities": "9060000000", "cashAndShortTermInvestments": "204000000", "commonStockSharesOutstanding": "45400000", "intangibleAssetsExcludingGoodwill": "396000000", "cashAndCashEquivalentsAtCarryingValue": "204000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "124000000", "profitLoss": "None", "dividendPayout": "32000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "44000000", "operatingCashflow": "511000000", "capitalExpenditures": "777000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "382000000", "cashflowFromInvestment": "-849000000", "stockBasedCompensation": "44000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "473000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3045000000, "cost_of_revenue": 2433000000, "gross_profit": 612000000, "research_and_development": null, "selling_general_admin": 368000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 244000000, "depreciation_amortisation": 473000000, "ebitda": 717000000, "interest_expense": 84000000, "interest_income": null, "other_non_operating": null, "pretax_income": 160000000, "tax_provision": 36000000, "effective_tax_rate": null, "net_income": 124000000, "net_income_continuing_ops": 124000000, "net_income_to_common": 124000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 204000000, "short_term_investments": null, "net_receivables": 1714000000, "inventory": -1714000000, "other_current_assets": null, "total_current_assets": 2265000000, "net_ppe": null, "goodwill": 940000000, "intangible_assets": 396000000, "goodwill_and_intangibles": 1336000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13513000000, "total_assets": 15778000000, "short_term_debt": 1817000000, "accounts_payable": 833000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3649000000, "long_term_debt": 5531000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9060000000, "total_liabilities": 12709000000, "total_debt": 7348000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2554000000, "total_equity": 3069000000, "shares_outstanding": 45400000, "operating_cash_flow": 511000000, "stock_based_compensation": 44000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 777000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -849000000, "dividends_paid": 32000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 382000000, "free_cash_flow": 1288000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "244000000", "ebitda": "717000000", "netIncome": "124000000", "grossProfit": "612000000", "depreciation": "None", "totalRevenue": "3045000000", "costOfRevenue": "2433000000", "interestIncome": "None", "incomeBeforeTax": "160000000", "interestExpense": "84000000", "operatingIncome": "244000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "36000000", "reportedCurrency": "USD", "netInterestIncome": "-84000000", "nonInterestIncome": "None", "operatingExpenses": "368000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2433000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "473000000", "sellingGeneralAndAdministrative": "368000000", "netIncomeFromContinuingOperations": "124000000" }, "balance": { "goodwill": "940000000", "inventory": "-1714000000", "commonStock": "22000000", "currentDebt": "None", "investments": "None", "totalAssets": "15778000000", "longTermDebt": "5531000000", "shortTermDebt": "1817000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "396000000", "reportedCurrency": "USD", "retainedEarnings": "2554000000", "totalLiabilities": "12709000000", "otherCurrentAssets": "347000000", "totalCurrentAssets": "2265000000", "currentLongTermDebt": "1583000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1714000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13513000000", "currentAccountsPayable": "833000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8148000000", "totalShareholderEquity": "3069000000", "capitalLeaseObligations": "1034000000", "otherCurrentLiabilities": "754000000", "totalCurrentLiabilities": "3649000000", "otherNonCurrentLiabilities": "472000000", "totalNonCurrentLiabilities": "9060000000", "cashAndShortTermInvestments": "204000000", "commonStockSharesOutstanding": "45400000", "intangibleAssetsExcludingGoodwill": "396000000", "cashAndCashEquivalentsAtCarryingValue": "204000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "124000000", "profitLoss": "None", "dividendPayout": "32000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "44000000", "operatingCashflow": "511000000", "capitalExpenditures": "777000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "382000000", "cashflowFromInvestment": "-849000000", "stockBasedCompensation": "44000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "473000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:43.883329+00:00", "is_restated": false, "income_statement": { "revenue": 2971000000, "cost_of_revenue": 2327000000, "gross_profit": 644000000, "ebit": 288000000, "ebitda": 728000000, "pretax_income": 213000000, "tax_provision": 53000000, "net_income": 161000000, "net_income_to_common": 161000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159000000, "total_current_assets": 2112000000, "total_assets": 15330000000, "short_term_debt": 2103000000, "long_term_debt": 6621000000, "total_debt": 8724000000, "total_liabilities": 12233000000, "total_equity": 3097000000, "shares_outstanding": 46270000, "goodwill_and_intangibles": 1134000000 }, "cash_flow": { "operating_cash_flow": 621000000, "capital_expenditure": 805000000, "free_cash_flow": 1426000000, "dividends_paid": 33000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319935, "ticker_id": 3304, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:43.883329+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "288000000", "ebitda": "728000000", "netIncome": "161000000", "grossProfit": "644000000", "depreciation": "None", "totalRevenue": "2971000000", "costOfRevenue": "2327000000", "interestIncome": "75000000", "incomeBeforeTax": "213000000", "interestExpense": "75000000", "operatingIncome": "250000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "53000000", "reportedCurrency": "USD", "netInterestIncome": "-75000000", "nonInterestIncome": "None", "operatingExpenses": "644000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2327000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "440000000", "sellingGeneralAndAdministrative": "347000000", "netIncomeFromContinuingOperations": "160000000" }, "balance": { "goodwill": "860000000", "inventory": "75000000", "commonStock": "22000000", "currentDebt": "None", "investments": "None", "totalAssets": "15330000000", "longTermDebt": "6621000000", "shortTermDebt": "2103000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "274000000", "reportedCurrency": "USD", "retainedEarnings": "2505000000", "totalLiabilities": "12233000000", "otherCurrentAssets": "231000000", "totalCurrentAssets": "2112000000", "currentLongTermDebt": "1888000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1647000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13218000000", "currentAccountsPayable": "911000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11013000000", "shortLongTermDebtTotal": "7619000000", "totalShareholderEquity": "3097000000", "capitalLeaseObligations": "998000000", "otherCurrentLiabilities": "709000000", "totalCurrentLiabilities": "3987000000", "otherNonCurrentLiabilities": "3513000000", "totalNonCurrentLiabilities": "8246000000", "cashAndShortTermInvestments": "159000000", "commonStockSharesOutstanding": "46270000", "intangibleAssetsExcludingGoodwill": "274000000", "cashAndCashEquivalentsAtCarryingValue": "159000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "160000000", "profitLoss": "None", "dividendPayout": "33000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1000000", "operatingCashflow": "621000000", "capitalExpenditures": "805000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69000000", "cashflowFromInvestment": "-1814000000", "stockBasedCompensation": "-25000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-131000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "440000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2971000000, "cost_of_revenue": 2327000000, "gross_profit": 644000000, "research_and_development": null, "selling_general_admin": 347000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 288000000, "depreciation_amortisation": 440000000, "ebitda": 728000000, "interest_expense": 75000000, "interest_income": null, "other_non_operating": null, "pretax_income": 213000000, "tax_provision": 53000000, "effective_tax_rate": null, "net_income": 161000000, "net_income_continuing_ops": 160000000, "net_income_to_common": 161000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 159000000, "short_term_investments": null, "net_receivables": 1647000000, "inventory": 75000000, "other_current_assets": null, "total_current_assets": 2112000000, "net_ppe": null, "goodwill": 860000000, "intangible_assets": 274000000, "goodwill_and_intangibles": 1134000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13218000000, "total_assets": 15330000000, "short_term_debt": 2103000000, "accounts_payable": 911000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3987000000, "long_term_debt": 6621000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8246000000, "total_liabilities": 12233000000, "total_debt": 8724000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2505000000, "total_equity": 3097000000, "shares_outstanding": 46270000, "operating_cash_flow": 621000000, "stock_based_compensation": -25000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 805000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1814000000, "dividends_paid": 33000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -69000000, "free_cash_flow": 1426000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "288000000", "ebitda": "728000000", "netIncome": "161000000", "grossProfit": "644000000", "depreciation": "None", "totalRevenue": "2971000000", "costOfRevenue": "2327000000", "interestIncome": "75000000", "incomeBeforeTax": "213000000", "interestExpense": "75000000", "operatingIncome": "250000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "53000000", "reportedCurrency": "USD", "netInterestIncome": "-75000000", "nonInterestIncome": "None", "operatingExpenses": "644000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2327000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "440000000", "sellingGeneralAndAdministrative": "347000000", "netIncomeFromContinuingOperations": "160000000" }, "balance": { "goodwill": "860000000", "inventory": "75000000", "commonStock": "22000000", "currentDebt": "None", "investments": "None", "totalAssets": "15330000000", "longTermDebt": "6621000000", "shortTermDebt": "2103000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "274000000", "reportedCurrency": "USD", "retainedEarnings": "2505000000", "totalLiabilities": "12233000000", "otherCurrentAssets": "231000000", "totalCurrentAssets": "2112000000", "currentLongTermDebt": "1888000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1647000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13218000000", "currentAccountsPayable": "911000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11013000000", "shortLongTermDebtTotal": "7619000000", "totalShareholderEquity": "3097000000", "capitalLeaseObligations": "998000000", "otherCurrentLiabilities": "709000000", "totalCurrentLiabilities": "3987000000", "otherNonCurrentLiabilities": "3513000000", "totalNonCurrentLiabilities": "8246000000", "cashAndShortTermInvestments": "159000000", "commonStockSharesOutstanding": "46270000", "intangibleAssetsExcludingGoodwill": "274000000", "cashAndCashEquivalentsAtCarryingValue": "159000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "160000000", "profitLoss": "None", "dividendPayout": "33000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1000000", "operatingCashflow": "621000000", "capitalExpenditures": "805000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69000000", "cashflowFromInvestment": "-1814000000", "stockBasedCompensation": "-25000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-131000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "440000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:43.883329+00:00", "is_restated": false, "income_statement": { "revenue": 2939000000, "cost_of_revenue": 2294000000, "gross_profit": 645000000, "ebit": 116000000, "ebitda": 544000000, "pretax_income": 44000000, "tax_provision": 62000000, "net_income": -18000000, "net_income_to_common": -18000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 218000000, "total_current_assets": 2117000000, "total_assets": 14971000000, "short_term_debt": 1526000000, "long_term_debt": 6525000000, "total_debt": 8051000000, "total_liabilities": 11875000000, "total_equity": 3096000000, "shares_outstanding": 45975000, "goodwill_and_intangibles": 1142000000 }, "cash_flow": { "operating_cash_flow": 743000000, "capital_expenditure": 1011000000, "free_cash_flow": 1754000000, "dividends_paid": 28000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319936, "ticker_id": 3304, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:10:43.883329+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "116000000", "ebitda": "544000000", "netIncome": "-18000000", "grossProfit": "645000000", "depreciation": "None", "totalRevenue": "2939000000", "costOfRevenue": "2294000000", "interestIncome": "260000000", "incomeBeforeTax": "44000000", "interestExpense": "72000000", "operatingIncome": "302000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "62000000", "reportedCurrency": "USD", "netInterestIncome": "-72000000", "nonInterestIncome": "None", "operatingExpenses": "343000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-177000000", "costofGoodsAndServicesSold": "2294000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "428000000", "sellingGeneralAndAdministrative": "343000000", "netIncomeFromContinuingOperations": "-18000000" }, "balance": { "goodwill": "861000000", "inventory": "74000000", "commonStock": "23000000", "currentDebt": "None", "investments": "None", "totalAssets": "14971000000", "longTermDebt": "6525000000", "shortTermDebt": "1526000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "281000000", "reportedCurrency": "USD", "retainedEarnings": "2489000000", "totalLiabilities": "11875000000", "otherCurrentAssets": "253000000", "totalCurrentAssets": "2117000000", "currentLongTermDebt": "1330000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1572000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12854000000", "currentAccountsPayable": "934000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1132000000", "shortLongTermDebtTotal": "7307000000", "totalShareholderEquity": "3096000000", "capitalLeaseObligations": "782000000", "otherCurrentLiabilities": "680000000", "totalCurrentLiabilities": "3411000000", "otherNonCurrentLiabilities": "1604000000", "totalNonCurrentLiabilities": "8464000000", "cashAndShortTermInvestments": "218000000", "commonStockSharesOutstanding": "45975000", "intangibleAssetsExcludingGoodwill": "281000000", "cashAndCashEquivalentsAtCarryingValue": "218000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18000000", "profitLoss": "None", "dividendPayout": "28000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1000000", "operatingCashflow": "743000000", "capitalExpenditures": "1011000000", "changeInReceivables": "99000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "69000000", "cashflowFromInvestment": "-830000000", "stockBasedCompensation": "154000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-18000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-83000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "428000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2939000000, "cost_of_revenue": 2294000000, "gross_profit": 645000000, "research_and_development": null, "selling_general_admin": 343000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 116000000, "depreciation_amortisation": 428000000, "ebitda": 544000000, "interest_expense": 72000000, "interest_income": null, "other_non_operating": null, "pretax_income": 44000000, "tax_provision": 62000000, "effective_tax_rate": null, "net_income": -18000000, "net_income_continuing_ops": -18000000, "net_income_to_common": -18000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 218000000, "short_term_investments": null, "net_receivables": 1572000000, "inventory": 74000000, "other_current_assets": null, "total_current_assets": 2117000000, "net_ppe": null, "goodwill": 861000000, "intangible_assets": 281000000, "goodwill_and_intangibles": 1142000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12854000000, "total_assets": 14971000000, "short_term_debt": 1526000000, "accounts_payable": 934000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3411000000, "long_term_debt": 6525000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8464000000, "total_liabilities": 11875000000, "total_debt": 8051000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2489000000, "total_equity": 3096000000, "shares_outstanding": 45975000, "operating_cash_flow": 743000000, "stock_based_compensation": 154000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1011000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -830000000, "dividends_paid": 28000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 69000000, "free_cash_flow": 1754000000, "net_change_in_cash": -18000000 }, "raw_data": { "income": { "ebit": "116000000", "ebitda": "544000000", "netIncome": "-18000000", "grossProfit": "645000000", "depreciation": "None", "totalRevenue": "2939000000", "costOfRevenue": "2294000000", "interestIncome": "260000000", "incomeBeforeTax": "44000000", "interestExpense": "72000000", "operatingIncome": "302000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "62000000", "reportedCurrency": "USD", "netInterestIncome": "-72000000", "nonInterestIncome": "None", "operatingExpenses": "343000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-177000000", "costofGoodsAndServicesSold": "2294000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "428000000", "sellingGeneralAndAdministrative": "343000000", "netIncomeFromContinuingOperations": "-18000000" }, "balance": { "goodwill": "861000000", "inventory": "74000000", "commonStock": "23000000", "currentDebt": "None", "investments": "None", "totalAssets": "14971000000", "longTermDebt": "6525000000", "shortTermDebt": "1526000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "281000000", "reportedCurrency": "USD", "retainedEarnings": "2489000000", "totalLiabilities": "11875000000", "otherCurrentAssets": "253000000", "totalCurrentAssets": "2117000000", "currentLongTermDebt": "1330000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1572000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12854000000", "currentAccountsPayable": "934000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1132000000", "shortLongTermDebtTotal": "7307000000", "totalShareholderEquity": "3096000000", "capitalLeaseObligations": "782000000", "otherCurrentLiabilities": "680000000", "totalCurrentLiabilities": "3411000000", "otherNonCurrentLiabilities": "1604000000", "totalNonCurrentLiabilities": "8464000000", "cashAndShortTermInvestments": "218000000", "commonStockSharesOutstanding": "45975000", "intangibleAssetsExcludingGoodwill": "281000000", "cashAndCashEquivalentsAtCarryingValue": "218000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18000000", "profitLoss": "None", "dividendPayout": "28000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1000000", "operatingCashflow": "743000000", "capitalExpenditures": "1011000000", "changeInReceivables": "99000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "69000000", "cashflowFromInvestment": "-830000000", "stockBasedCompensation": "154000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-18000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-83000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "428000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }