{ "ticker": { "uuid": "3abd0a69-9138-4a06-b13b-437a5bf3da4c", "symbol": "CE", "name": "Celanese Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/3abd0a69-9138-4a06-b13b-437a5bf3da4c/", "api_url": "https://sharemaestro.com/factors/api/tickers/3abd0a69-9138-4a06-b13b-437a5bf3da4c/" }, "ticker_metadata": { "id": 670, "uuid": "3abd0a69-9138-4a06-b13b-437a5bf3da4c", "symbol": "CE", "name": "Celanese Corporation", "asset_type": "equity", "market_cap": 5826371000, "stock_exchange_id": 3, "industry": "Chemicals", "sector": "Basic Materials", "description": "Celanese Corporation is a Fortune 500 global technology and specialty materials company headquartered in Irving, Texas, United States.", "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": "3abd0a69-9138-4a06-b13b-437a5bf3da4c", "symbol": "CE", "name": "Celanese Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/3abd0a69-9138-4a06-b13b-437a5bf3da4c/", "api_url": "https://sharemaestro.com/factors/api/tickers/3abd0a69-9138-4a06-b13b-437a5bf3da4c/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.47, "value": 0.78, "quality": 0.1, "momentum": 0.21, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 51.03, "market_cap": 5613300000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0202, "shareholder_yield": 0.0023, "roe": -0.2695, "piotroski_f_score": 4, "momentum_12_1": 0.0332, "volatility_252d": 0.5834 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:29.614264+00:00", "batch_id": "" }, "size": { "price_close": 51.03, "market_cap": 5613300000, "market_cap_usd": 5613300000, "enterprise_value": 16409300000, "shares_outstanding": 110000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.3816, "ptbv_ratio": null, "ps_ratio": 0.5914, "pcf_ratio": 4.737, "pfcf_ratio": 3.7623, "ev_ebitda": 49.5749, "ev_ebit": -36.0644, "ev_sales": 1.7288, "ev_fcf": 10.9982, "earnings_yield": null, "fcf_yield": 0.0909, "price_to_sales": 0.5914, "price_to_book": 1.3816, "price_to_cashflow": 4.737, "ebitda_to_ev": 0.0202, "sales_yield": 0.5785 }, "yield": { "dividend_yield": 0.0023, "buyback_yield": 0, "shareholder_yield": 0.0023, "debt_paydown_yield": null, "total_yield": 0.0023 }, "quality": { "gross_margin": 0.1983, "operating_margin": -0.0479, "net_margin": -0.1154, "ebitda_margin": 0.0349, "fcf_margin": 0.1572, "roe": -0.2695, "roa": -0.0504, "roic": -0.023, "roc_greenblatt": null, "asset_turnover": 0.4367, "cash_conversion": -1.3626, "accruals_ratio": -0.1049, "sbc_to_revenue": 0.0028, "piotroski_f_score": 4, "altman_z_score": 1.2929, "earnings_stability_5y": 2.359, "revenue_stability_5y": 0.231, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0866, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 4.2456, "net_debt_to_ebitda": 32.6163, "debt_to_assets": 0.5776, "interest_coverage": -0.6059, "current_ratio": 1.383, "quick_ratio": 0.8538, "net_debt": 10796000000, "local_beta": 0.0033, "volatility_252d": 0.5834, "volatility_60d": 1.2865, "max_drawdown_12m": -0.3777, "risk_adjusted_momentum": 0.0569 }, "growth": { "revenue_growth_1y": -0.0563, "revenue_growth_3y_cagr": -0.0045, "revenue_growth_5y_cagr": 0.1103, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1459, "book_value_growth_1y": -0.2796, "revenue_growth": -0.0563, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1074, "price_return_3m": 0.0351, "price_return_6m": 0.2573, "price_return_9m": 0.049, "price_return_12m": -0.0778, "price_return_12m_ex1m": 0.0332, "momentum_6m": 0.2573, "momentum_12m": -0.0778, "momentum_12_1": 0.0332, "distance_from_52w_high": -0.263, "distance_from_52w_low": 0.3468, "relative_strength": -0.1777 }, "raw_ttm": { "revenue_ttm": 9492000000, "gross_profit_ttm": 1882000000, "ebit_ttm": -455000000, "ebitda_ttm": 331000000, "net_income_ttm": -1095000000, "eps_diluted_ttm": -9.9545, "operating_cash_flow_ttm": 1185000000, "capital_expenditure_ttm": 307000000, "fcf_ttm": 1492000000, "dividends_paid_ttm": 13000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 751000000, "cash_and_equivalents": 1758000000, "total_current_assets": 5969000000, "total_current_liabilities": 4316000000, "net_ppe": null, "total_assets": 21735000000, "total_debt": 12554000000, "total_equity": 4063000000, "net_working_capital": 1636000000, "book_value_per_share": 36.9364, "retained_earnings": 9917000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -3213000000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 35, "rank_ptbv": 50, "rank_ps": 17, "rank_pcf": 16, "rank_ev_ebitda": 93, "rank_ev_ebit": 7, "rank_earnings_yield": 50, "rank_fcf_yield": 44, "rank_dividend_yield": 55, "rank_shareholder_yield": 55, "rank_total_yield": 55, "rank_roe": 87, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 83, "rank_fcf_margin": 57, "rank_piotroski": 78, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 86, "rank_momentum_12m": 71, "rank_momentum_12m_ex1m": 62, "rank_relative_strength": 69 }, "composites": { "value_composite": 22, "quality_composite": 90, "momentum_composite": 79, "growth_composite": 82, "yield_composite": 70, "svqf_composite": 27, "vc1_composite": 25, "vc2_composite": 28, "vc3_composite": 28, "trending_value_composite": null, "overall_composite": 53, "quality_value_composite": 0.2793, "os_score": 0.47, "value_percentile": 0.78, "quality_percentile": 0.1, "momentum_percentile": 0.21, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 34, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3789, "ticker_id": 670, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:29.614264+00:00", "batch_id": "", "os_score_delta": null, "price_close": 51.03, "market_cap": 5613300000, "market_cap_usd": 5613300000, "enterprise_value": 16409300000, "shares_outstanding": 110000000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.38156535, "ptbv_ratio": null, "ps_ratio": 0.59137168, "pcf_ratio": 4.73696203, "pfcf_ratio": 3.76226542, "ev_ebitda": 49.57492447, "ev_ebit": -36.0643956, "ev_sales": 1.72875053, "ev_fcf": 10.99819035, "earnings_yield": null, "fcf_yield": 0.09092405, "dividend_yield": 0.00231593, "buyback_yield": 0, "shareholder_yield": 0.00231593, "debt_paydown_yield": null, "total_yield": 0.00231593, "gross_margin": 0.19827223, "operating_margin": -0.0479351, "net_margin": -0.1153603, "ebitda_margin": 0.03487147, "fcf_margin": 0.157185, "roe": -0.26950529, "roa": -0.05037957, "roic": -0.02296588, "roc_greenblatt": null, "asset_turnover": 0.43671498, "cash_conversion": -1.36255708, "accruals_ratio": -0.10489993, "sbc_to_revenue": 0.0028445, "debt_to_equity": 4.24563131, "net_debt_to_ebitda": 32.6163142, "debt_to_assets": 0.57759374, "interest_coverage": -0.60585885, "current_ratio": 1.38299351, "quick_ratio": 0.85379981, "net_debt": 10796000000, "revenue_growth_1y": -0.05627361, "revenue_growth_3y_cagr": -0.00446527, "revenue_growth_5y_cagr": 0.11034915, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.14592934, "book_value_growth_1y": -0.2796158, "piotroski_f_score": 4, "altman_z_score": 1.29291718, "earnings_stability_5y": 2.358999, "revenue_stability_5y": 0.230961, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10739899, "price_return_3m": 0.03514797, "price_return_6m": 0.25725887, "price_return_9m": 0.0490373, "price_return_12m": -0.0777772, "price_return_12m_ex1m": 0.03318592, "distance_from_52w_high": -0.26299827, "distance_from_52w_low": 0.34675425, "relative_strength": -0.17774078, "local_beta": 0.0033, "volatility_252d": 0.583395, "volatility_60d": 1.286454, "max_drawdown_12m": -0.37772249, "revenue_ttm": 9492000000, "gross_profit_ttm": 1882000000, "ebit_ttm": -455000000, "ebitda_ttm": 331000000, "net_income_ttm": -1095000000, "eps_diluted_ttm": -9.95454545, "operating_cash_flow_ttm": 1185000000, "capital_expenditure_ttm": 307000000, "fcf_ttm": 1492000000, "dividends_paid_ttm": 13000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 751000000, "cash_and_equivalents": 1758000000, "total_current_assets": 5969000000, "total_current_liabilities": 4316000000, "net_ppe": null, "total_assets": 21735000000, "total_debt": 12554000000, "total_equity": 4063000000, "net_working_capital": 1636000000, "book_value_per_share": 36.93636364, "retained_earnings": 9917000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -3213000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 35, "rank_ptbv": 50, "rank_ps": 17, "rank_pcf": 16, "rank_ev_ebitda": 93, "rank_ev_ebit": 7, "rank_earnings_yield": 50, "rank_fcf_yield": 44, "rank_dividend_yield": 55, "rank_shareholder_yield": 55, "rank_total_yield": 55, "rank_roe": 87, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 83, "rank_fcf_margin": 57, "rank_piotroski": 78, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 86, "rank_momentum_12m": 71, "rank_momentum_12m_ex1m": 62, "rank_relative_strength": 69, "value_composite": 22, "quality_composite": 90, "momentum_composite": 79, "growth_composite": 82, "yield_composite": 70, "svqf_composite": 27, "vc1_composite": 25, "vc2_composite": 28, "vc3_composite": 28, "trending_value_composite": null, "overall_composite": 53, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 34, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 51.03, "os": 0.47, "value": 0.78, "quality": 0.1, "momentum": 0.21, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0023, "roe": -0.2695, "momentum_12_1": 0.0332, "complete_fields": { "id": 3789, "ticker_id": 670, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:29.614264+00:00", "batch_id": "", "os_score_delta": null, "price_close": 51.03, "market_cap": 5613300000, "market_cap_usd": 5613300000, "enterprise_value": 16409300000, "shares_outstanding": 110000000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.38156535, "ptbv_ratio": null, "ps_ratio": 0.59137168, "pcf_ratio": 4.73696203, "pfcf_ratio": 3.76226542, "ev_ebitda": 49.57492447, "ev_ebit": -36.0643956, "ev_sales": 1.72875053, "ev_fcf": 10.99819035, "earnings_yield": null, "fcf_yield": 0.09092405, "dividend_yield": 0.00231593, "buyback_yield": 0, "shareholder_yield": 0.00231593, "debt_paydown_yield": null, "total_yield": 0.00231593, "gross_margin": 0.19827223, "operating_margin": -0.0479351, "net_margin": -0.1153603, "ebitda_margin": 0.03487147, "fcf_margin": 0.157185, "roe": -0.26950529, "roa": -0.05037957, "roic": -0.02296588, "roc_greenblatt": null, "asset_turnover": 0.43671498, "cash_conversion": -1.36255708, "accruals_ratio": -0.10489993, "sbc_to_revenue": 0.0028445, "debt_to_equity": 4.24563131, "net_debt_to_ebitda": 32.6163142, "debt_to_assets": 0.57759374, "interest_coverage": -0.60585885, "current_ratio": 1.38299351, "quick_ratio": 0.85379981, "net_debt": 10796000000, "revenue_growth_1y": -0.05627361, "revenue_growth_3y_cagr": -0.00446527, "revenue_growth_5y_cagr": 0.11034915, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.14592934, "book_value_growth_1y": -0.2796158, "piotroski_f_score": 4, "altman_z_score": 1.29291718, "earnings_stability_5y": 2.358999, "revenue_stability_5y": 0.230961, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10739899, "price_return_3m": 0.03514797, "price_return_6m": 0.25725887, "price_return_9m": 0.0490373, "price_return_12m": -0.0777772, "price_return_12m_ex1m": 0.03318592, "distance_from_52w_high": -0.26299827, "distance_from_52w_low": 0.34675425, "relative_strength": -0.17774078, "local_beta": 0.0033, "volatility_252d": 0.583395, "volatility_60d": 1.286454, "max_drawdown_12m": -0.37772249, "revenue_ttm": 9492000000, "gross_profit_ttm": 1882000000, "ebit_ttm": -455000000, "ebitda_ttm": 331000000, "net_income_ttm": -1095000000, "eps_diluted_ttm": -9.95454545, "operating_cash_flow_ttm": 1185000000, "capital_expenditure_ttm": 307000000, "fcf_ttm": 1492000000, "dividends_paid_ttm": 13000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 751000000, "cash_and_equivalents": 1758000000, "total_current_assets": 5969000000, "total_current_liabilities": 4316000000, "net_ppe": null, "total_assets": 21735000000, "total_debt": 12554000000, "total_equity": 4063000000, "net_working_capital": 1636000000, "book_value_per_share": 36.93636364, "retained_earnings": 9917000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -3213000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 35, "rank_ptbv": 50, "rank_ps": 17, "rank_pcf": 16, "rank_ev_ebitda": 93, "rank_ev_ebit": 7, "rank_earnings_yield": 50, "rank_fcf_yield": 44, "rank_dividend_yield": 55, "rank_shareholder_yield": 55, "rank_total_yield": 55, "rank_roe": 87, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 83, "rank_fcf_margin": 57, "rank_piotroski": 78, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 86, "rank_momentum_12m": 71, "rank_momentum_12m_ex1m": 62, "rank_relative_strength": 69, "value_composite": 22, "quality_composite": 90, "momentum_composite": 79, "growth_composite": 82, "yield_composite": 70, "svqf_composite": 27, "vc1_composite": 25, "vc2_composite": 28, "vc3_composite": 28, "trending_value_composite": null, "overall_composite": 53, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 34, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:54.739545+00:00", "is_restated": false, "income_statement": { "revenue": 9544000000, "cost_of_revenue": 7753000000, "gross_profit": 1791000000, "ebit": -451000000, "ebitda": 292000000, "pretax_income": -1220000000, "tax_provision": -90000000, "net_income": -1165000000, "net_income_to_common": -1165000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1263000000, "total_current_assets": 5693000000, "total_assets": 21695000000, "short_term_debt": 1275000000, "long_term_debt": 11394000000, "total_debt": 12669000000, "total_liabilities": 17223000000, "total_equity": 4049000000, "shares_outstanding": 109500000, "goodwill_and_intangibles": 7355000000 }, "cash_flow": { "operating_cash_flow": 1146000000, "capital_expenditure": 343000000, "free_cash_flow": 1489000000, "dividends_paid": 13000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235816, "ticker_id": 670, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:54.739545+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-451000000", "ebitda": "292000000", "netIncome": "-1165000000", "grossProfit": "1791000000", "depreciation": "None", "totalRevenue": "9544000000", "costOfRevenue": "7753000000", "interestIncome": "496000000", "incomeBeforeTax": "-1220000000", "interestExpense": "769000000", "operatingIncome": "767000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-90000000", "reportedCurrency": "USD", "netInterestIncome": "-745000000", "nonInterestIncome": "None", "operatingExpenses": "1024000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "125000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7753000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "743000000", "sellingGeneralAndAdministrative": "899000000", "netIncomeFromContinuingOperations": "-1130000000" }, "balance": { "goodwill": "4171000000", "inventory": "2220000000", "commonStock": "170920", "currentDebt": "None", "investments": "None", "totalAssets": "21695000000", "longTermDebt": "11394000000", "shortTermDebt": "1275000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3184000000", "reportedCurrency": "USD", "retainedEarnings": "9876000000", "totalLiabilities": "17223000000", "otherCurrentAssets": "743000000", "totalCurrentAssets": "5693000000", "currentLongTermDebt": "1204000000", "longTermInvestments": "1252000000", "shortTermInvestments": "None", "currentNetReceivables": "1467000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16002000000", "currentAccountsPayable": "1279000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5435000000", "shortLongTermDebtTotal": "12934000000", "totalShareholderEquity": "4049000000", "capitalLeaseObligations": "336000000", "otherCurrentLiabilities": "940000000", "totalCurrentLiabilities": "3683000000", "otherNonCurrentLiabilities": "817000000", "totalNonCurrentLiabilities": "13540000000", "cashAndShortTermInvestments": "1263000000", "commonStockSharesOutstanding": "109500000", "intangibleAssetsExcludingGoodwill": "3184000000", "cashAndCashEquivalentsAtCarryingValue": "1263000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1144000000", "profitLoss": "None", "dividendPayout": "13000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "154000000", "operatingCashflow": "1146000000", "capitalExpenditures": "343000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-513000000", "cashflowFromInvestment": "-349000000", "stockBasedCompensation": "24000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "777000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9544000000, "cost_of_revenue": 7753000000, "gross_profit": 1791000000, "research_and_development": 125000000, "selling_general_admin": 899000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -451000000, "depreciation_amortisation": 743000000, "ebitda": 292000000, "interest_expense": 769000000, "interest_income": null, "other_non_operating": null, "pretax_income": -1220000000, "tax_provision": -90000000, "effective_tax_rate": null, "net_income": -1165000000, "net_income_continuing_ops": -1130000000, "net_income_to_common": -1165000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1263000000, "short_term_investments": null, "net_receivables": 1467000000, "inventory": 2220000000, "other_current_assets": null, "total_current_assets": 5693000000, "net_ppe": null, "goodwill": 4171000000, "intangible_assets": 3184000000, "goodwill_and_intangibles": 7355000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16002000000, "total_assets": 21695000000, "short_term_debt": 1275000000, "accounts_payable": 1279000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3683000000, "long_term_debt": 11394000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13540000000, "total_liabilities": 17223000000, "total_debt": 12669000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9876000000, "total_equity": 4049000000, "shares_outstanding": 109500000, "operating_cash_flow": 1146000000, "stock_based_compensation": 24000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 343000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -349000000, "dividends_paid": 13000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -513000000, "free_cash_flow": 1489000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-451000000", "ebitda": "292000000", "netIncome": "-1165000000", "grossProfit": "1791000000", "depreciation": "None", "totalRevenue": "9544000000", "costOfRevenue": "7753000000", "interestIncome": "496000000", "incomeBeforeTax": "-1220000000", "interestExpense": "769000000", "operatingIncome": "767000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-90000000", "reportedCurrency": "USD", "netInterestIncome": "-745000000", "nonInterestIncome": "None", "operatingExpenses": "1024000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "125000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7753000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "743000000", "sellingGeneralAndAdministrative": "899000000", "netIncomeFromContinuingOperations": "-1130000000" }, "balance": { "goodwill": "4171000000", "inventory": "2220000000", "commonStock": "170920", "currentDebt": "None", "investments": "None", "totalAssets": "21695000000", "longTermDebt": "11394000000", "shortTermDebt": "1275000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3184000000", "reportedCurrency": "USD", "retainedEarnings": "9876000000", "totalLiabilities": "17223000000", "otherCurrentAssets": "743000000", "totalCurrentAssets": "5693000000", "currentLongTermDebt": "1204000000", "longTermInvestments": "1252000000", "shortTermInvestments": "None", "currentNetReceivables": "1467000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16002000000", "currentAccountsPayable": "1279000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5435000000", "shortLongTermDebtTotal": "12934000000", "totalShareholderEquity": "4049000000", "capitalLeaseObligations": "336000000", "otherCurrentLiabilities": "940000000", "totalCurrentLiabilities": "3683000000", "otherNonCurrentLiabilities": "817000000", "totalNonCurrentLiabilities": "13540000000", "cashAndShortTermInvestments": "1263000000", "commonStockSharesOutstanding": "109500000", "intangibleAssetsExcludingGoodwill": "3184000000", "cashAndCashEquivalentsAtCarryingValue": "1263000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1144000000", "profitLoss": "None", "dividendPayout": "13000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "154000000", "operatingCashflow": "1146000000", "capitalExpenditures": "343000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-513000000", "cashflowFromInvestment": "-349000000", "stockBasedCompensation": "24000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "777000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:54.739545+00:00", "is_restated": false, "income_statement": { "revenue": 10280000000, "cost_of_revenue": 7924000000, "gross_profit": 2356000000, "ebit": -320000000, "ebitda": 503000000, "pretax_income": -996000000, "tax_provision": 510000000, "net_income": -1522000000, "net_income_to_common": -1522000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 962000000, "total_current_assets": 5145000000, "total_assets": 22857000000, "short_term_debt": 1501000000, "long_term_debt": 11078000000, "total_debt": 12579000000, "total_liabilities": 17248000000, "total_equity": 5609000000, "shares_outstanding": 109273779, "goodwill_and_intangibles": 9028000000 }, "cash_flow": { "operating_cash_flow": 966000000, "capital_expenditure": 435000000, "free_cash_flow": 1401000000, "dividends_paid": 307000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235821, "ticker_id": 670, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:54.739545+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-320000000", "ebitda": "503000000", "netIncome": "-1522000000", "grossProfit": "2356000000", "depreciation": "None", "totalRevenue": "10280000000", "costOfRevenue": "7924000000", "interestIncome": "33000000", "incomeBeforeTax": "-996000000", "interestExpense": "676000000", "operatingIncome": "-697000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "510000000", "reportedCurrency": "USD", "netInterestIncome": "-643000000", "nonInterestIncome": "None", "operatingExpenses": "3053000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "130000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7924000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "823000000", "sellingGeneralAndAdministrative": "1030000000", "netIncomeFromContinuingOperations": "-1506000000" }, "balance": { "goodwill": "5387000000", "inventory": "2284000000", "commonStock": "17080", "currentDebt": "None", "investments": "None", "totalAssets": "22857000000", "longTermDebt": "11078000000", "shortTermDebt": "1501000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3641000000", "reportedCurrency": "USD", "retainedEarnings": "11100000000", "totalLiabilities": "17248000000", "otherCurrentAssets": "285000000", "totalCurrentAssets": "5145000000", "currentLongTermDebt": "1501000000", "longTermInvestments": "1217000000", "shortTermInvestments": "None", "currentNetReceivables": "1614000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17712000000", "currentAccountsPayable": "1228000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5661000000", "shortLongTermDebtTotal": "12952000000", "totalShareholderEquity": "5609000000", "capitalLeaseObligations": "373000000", "otherCurrentLiabilities": "1120000000", "totalCurrentLiabilities": "3853000000", "otherNonCurrentLiabilities": "694000000", "totalNonCurrentLiabilities": "13395000000", "cashAndShortTermInvestments": "962000000", "commonStockSharesOutstanding": "109273779", "intangibleAssetsExcludingGoodwill": "3641000000", "cashAndCashEquivalentsAtCarryingValue": "962000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1514000000", "profitLoss": "None", "dividendPayout": "307000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "11000000", "operatingCashflow": "966000000", "capitalExpenditures": "435000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1313000000", "cashflowFromInvestment": "-470000000", "stockBasedCompensation": "32000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "307000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "823000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10280000000, "cost_of_revenue": 7924000000, "gross_profit": 2356000000, "research_and_development": 130000000, "selling_general_admin": 1030000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -320000000, "depreciation_amortisation": 823000000, "ebitda": 503000000, "interest_expense": 676000000, "interest_income": null, "other_non_operating": null, "pretax_income": -996000000, "tax_provision": 510000000, "effective_tax_rate": null, "net_income": -1522000000, "net_income_continuing_ops": -1506000000, "net_income_to_common": -1522000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 962000000, "short_term_investments": null, "net_receivables": 1614000000, "inventory": 2284000000, "other_current_assets": null, "total_current_assets": 5145000000, "net_ppe": null, "goodwill": 5387000000, "intangible_assets": 3641000000, "goodwill_and_intangibles": 9028000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17712000000, "total_assets": 22857000000, "short_term_debt": 1501000000, "accounts_payable": 1228000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3853000000, "long_term_debt": 11078000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13395000000, "total_liabilities": 17248000000, "total_debt": 12579000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11100000000, "total_equity": 5609000000, "shares_outstanding": 109273779, "operating_cash_flow": 966000000, "stock_based_compensation": 32000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 435000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -470000000, "dividends_paid": 307000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1313000000, "free_cash_flow": 1401000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-320000000", "ebitda": "503000000", "netIncome": "-1522000000", "grossProfit": "2356000000", "depreciation": "None", "totalRevenue": "10280000000", "costOfRevenue": "7924000000", "interestIncome": "33000000", "incomeBeforeTax": "-996000000", "interestExpense": "676000000", "operatingIncome": "-697000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "510000000", "reportedCurrency": "USD", "netInterestIncome": "-643000000", "nonInterestIncome": "None", "operatingExpenses": "3053000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "130000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7924000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "823000000", "sellingGeneralAndAdministrative": "1030000000", "netIncomeFromContinuingOperations": "-1506000000" }, "balance": { "goodwill": "5387000000", "inventory": "2284000000", "commonStock": "17080", "currentDebt": "None", "investments": "None", "totalAssets": "22857000000", "longTermDebt": "11078000000", "shortTermDebt": "1501000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3641000000", "reportedCurrency": "USD", "retainedEarnings": "11100000000", "totalLiabilities": "17248000000", "otherCurrentAssets": "285000000", "totalCurrentAssets": "5145000000", "currentLongTermDebt": "1501000000", "longTermInvestments": "1217000000", "shortTermInvestments": "None", "currentNetReceivables": "1614000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17712000000", "currentAccountsPayable": "1228000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5661000000", "shortLongTermDebtTotal": "12952000000", "totalShareholderEquity": "5609000000", "capitalLeaseObligations": "373000000", "otherCurrentLiabilities": "1120000000", "totalCurrentLiabilities": "3853000000", "otherNonCurrentLiabilities": "694000000", "totalNonCurrentLiabilities": "13395000000", "cashAndShortTermInvestments": "962000000", "commonStockSharesOutstanding": "109273779", "intangibleAssetsExcludingGoodwill": "3641000000", "cashAndCashEquivalentsAtCarryingValue": "962000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1514000000", "profitLoss": "None", "dividendPayout": "307000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "11000000", "operatingCashflow": "966000000", "capitalExpenditures": "435000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1313000000", "cashflowFromInvestment": "-470000000", "stockBasedCompensation": "32000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "307000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "823000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:54.739545+00:00", "is_restated": false, "income_statement": { "revenue": 10940000000, "cost_of_revenue": 8337000000, "gross_profit": 2603000000, "ebit": 1903000000, "ebitda": 2614000000, "pretax_income": 1183000000, "tax_provision": -790000000, "net_income": 1960000000, "net_income_to_common": 1960000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1805000000, "total_current_assets": 6218000000, "total_assets": 26597000000, "short_term_debt": 1472000000, "long_term_debt": 12301000000, "total_debt": 13773000000, "total_liabilities": 19045000000, "total_equity": 7091000000, "shares_outstanding": 109379664, "goodwill_and_intangibles": 10952000000 }, "cash_flow": { "operating_cash_flow": 1899000000, "capital_expenditure": 568000000, "free_cash_flow": 2467000000, "dividends_paid": 305000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235826, "ticker_id": 670, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:54.739545+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1903000000", "ebitda": "2614000000", "netIncome": "1960000000", "grossProfit": "2603000000", "depreciation": "None", "totalRevenue": "10940000000", "costOfRevenue": "8337000000", "interestIncome": "60000000", "incomeBeforeTax": "1183000000", "interestExpense": "720000000", "operatingIncome": "1687000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-790000000", "reportedCurrency": "USD", "netInterestIncome": "-657000000", "nonInterestIncome": "None", "operatingExpenses": "916000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "146000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8337000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "711000000", "sellingGeneralAndAdministrative": "1074000000", "netIncomeFromContinuingOperations": "2036000000" }, "balance": { "goodwill": "6977000000", "inventory": "2357000000", "commonStock": "17050", "currentDebt": "None", "investments": "None", "totalAssets": "26597000000", "longTermDebt": "12301000000", "shortTermDebt": "1472000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3975000000", "reportedCurrency": "USD", "retainedEarnings": "12929000000", "totalLiabilities": "19045000000", "otherCurrentAssets": "272000000", "totalCurrentAssets": "6218000000", "currentLongTermDebt": "1383000000", "longTermInvestments": "1220000000", "shortTermInvestments": "None", "currentNetReceivables": "1784000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20379000000", "currentAccountsPayable": "1510000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6006000000", "shortLongTermDebtTotal": "14098000000", "totalShareholderEquity": "7091000000", "capitalLeaseObligations": "414000000", "otherCurrentLiabilities": "937000000", "totalCurrentLiabilities": "4072000000", "otherNonCurrentLiabilities": "591000000", "totalNonCurrentLiabilities": "14973000000", "cashAndShortTermInvestments": "1805000000", "commonStockSharesOutstanding": "109379664", "intangibleAssetsExcludingGoodwill": "3975000000", "cashAndCashEquivalentsAtCarryingValue": "1805000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1964000000", "profitLoss": "None", "dividendPayout": "305000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "398000000", "operatingCashflow": "1899000000", "capitalExpenditures": "568000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1456000000", "cashflowFromInvestment": "-134000000", "stockBasedCompensation": "40000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "305000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "711000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10940000000, "cost_of_revenue": 8337000000, "gross_profit": 2603000000, "research_and_development": 146000000, "selling_general_admin": 1074000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1903000000, "depreciation_amortisation": 711000000, "ebitda": 2614000000, "interest_expense": 720000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1183000000, "tax_provision": -790000000, "effective_tax_rate": null, "net_income": 1960000000, "net_income_continuing_ops": 2036000000, "net_income_to_common": 1960000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1805000000, "short_term_investments": null, "net_receivables": 1784000000, "inventory": 2357000000, "other_current_assets": null, "total_current_assets": 6218000000, "net_ppe": null, "goodwill": 6977000000, "intangible_assets": 3975000000, "goodwill_and_intangibles": 10952000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20379000000, "total_assets": 26597000000, "short_term_debt": 1472000000, "accounts_payable": 1510000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4072000000, "long_term_debt": 12301000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14973000000, "total_liabilities": 19045000000, "total_debt": 13773000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12929000000, "total_equity": 7091000000, "shares_outstanding": 109379664, "operating_cash_flow": 1899000000, "stock_based_compensation": 40000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 568000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -134000000, "dividends_paid": 305000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1456000000, "free_cash_flow": 2467000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1903000000", "ebitda": "2614000000", "netIncome": "1960000000", "grossProfit": "2603000000", "depreciation": "None", "totalRevenue": "10940000000", "costOfRevenue": "8337000000", "interestIncome": "60000000", "incomeBeforeTax": "1183000000", "interestExpense": "720000000", "operatingIncome": "1687000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-790000000", "reportedCurrency": "USD", "netInterestIncome": "-657000000", "nonInterestIncome": "None", "operatingExpenses": "916000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "146000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8337000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "711000000", "sellingGeneralAndAdministrative": "1074000000", "netIncomeFromContinuingOperations": "2036000000" }, "balance": { "goodwill": "6977000000", "inventory": "2357000000", "commonStock": "17050", "currentDebt": "None", "investments": "None", "totalAssets": "26597000000", "longTermDebt": "12301000000", "shortTermDebt": "1472000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3975000000", "reportedCurrency": "USD", "retainedEarnings": "12929000000", "totalLiabilities": "19045000000", "otherCurrentAssets": "272000000", "totalCurrentAssets": "6218000000", "currentLongTermDebt": "1383000000", "longTermInvestments": "1220000000", "shortTermInvestments": "None", "currentNetReceivables": "1784000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20379000000", "currentAccountsPayable": "1510000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6006000000", "shortLongTermDebtTotal": "14098000000", "totalShareholderEquity": "7091000000", "capitalLeaseObligations": "414000000", "otherCurrentLiabilities": "937000000", "totalCurrentLiabilities": "4072000000", "otherNonCurrentLiabilities": "591000000", "totalNonCurrentLiabilities": "14973000000", "cashAndShortTermInvestments": "1805000000", "commonStockSharesOutstanding": "109379664", "intangibleAssetsExcludingGoodwill": "3975000000", "cashAndCashEquivalentsAtCarryingValue": "1805000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1964000000", "profitLoss": "None", "dividendPayout": "305000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "398000000", "operatingCashflow": "1899000000", "capitalExpenditures": "568000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1456000000", "cashflowFromInvestment": "-134000000", "stockBasedCompensation": "40000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "305000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "711000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:54.739545+00:00", "is_restated": false, "income_statement": { "revenue": 9673000000, "cost_of_revenue": 7293000000, "gross_profit": 2380000000, "ebit": 1826000000, "ebitda": 2304000000, "pretax_income": 1421000000, "tax_provision": -489000000, "net_income": 1894000000, "net_income_to_common": 1894000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1508000000, "total_current_assets": 6611000000, "total_assets": 26272000000, "short_term_debt": 1389000000, "long_term_debt": 13373000000, "total_debt": 14762000000, "total_liabilities": 20167000000, "total_equity": 5637000000, "shares_outstanding": 109235376, "goodwill_and_intangibles": 11247000000 }, "cash_flow": { "operating_cash_flow": 1819000000, "capital_expenditure": 543000000, "free_cash_flow": 2362000000, "dividends_paid": 297000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235831, "ticker_id": 670, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:54.739545+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1826000000", "ebitda": "2304000000", "netIncome": "1894000000", "grossProfit": "2380000000", "depreciation": "None", "totalRevenue": "9673000000", "costOfRevenue": "7293000000", "interestIncome": "69000000", "incomeBeforeTax": "1421000000", "interestExpense": "405000000", "operatingIncome": "1378000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-489000000", "reportedCurrency": "USD", "netInterestIncome": "-336000000", "nonInterestIncome": "None", "operatingExpenses": "1002000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "112000000", "otherNonOperatingIncome": "431000000", "costofGoodsAndServicesSold": "7293000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "478000000", "sellingGeneralAndAdministrative": "824000000", "netIncomeFromContinuingOperations": "1910000000" }, "balance": { "goodwill": "7142000000", "inventory": "2808000000", "commonStock": "17010", "currentDebt": "None", "investments": "None", "totalAssets": "26272000000", "longTermDebt": "13373000000", "shortTermDebt": "1389000000", "treasuryStock": "-5491000000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "4105000000", "reportedCurrency": "USD", "retainedEarnings": "11274000000", "totalLiabilities": "20167000000", "otherCurrentAssets": "241000000", "totalCurrentAssets": "6611000000", "currentLongTermDebt": "1306000000", "longTermInvestments": "1062000000", "shortTermInvestments": "None", "currentNetReceivables": "2054000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19661000000", "currentAccountsPayable": "1518000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5584000000", "shortLongTermDebtTotal": "15126000000", "totalShareholderEquity": "5637000000", "capitalLeaseObligations": "364000000", "otherCurrentLiabilities": "1010000000", "totalCurrentLiabilities": "4068000000", "otherNonCurrentLiabilities": "709000000", "totalNonCurrentLiabilities": "16099000000", "cashAndShortTermInvestments": "1508000000", "commonStockSharesOutstanding": "109235376", "intangibleAssetsExcludingGoodwill": "4105000000", "cashAndCashEquivalentsAtCarryingValue": "1508000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1902000000", "profitLoss": "None", "dividendPayout": "297000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-253000000", "operatingCashflow": "1819000000", "capitalExpenditures": "543000000", "changeInReceivables": "218000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "10290000000", "cashflowFromInvestment": "-11141000000", "stockBasedCompensation": "60000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "297000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "968000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "478000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9673000000, "cost_of_revenue": 7293000000, "gross_profit": 2380000000, "research_and_development": 112000000, "selling_general_admin": 824000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1826000000, "depreciation_amortisation": 478000000, "ebitda": 2304000000, "interest_expense": 405000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1421000000, "tax_provision": -489000000, "effective_tax_rate": null, "net_income": 1894000000, "net_income_continuing_ops": 1910000000, "net_income_to_common": 1894000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1508000000, "short_term_investments": null, "net_receivables": 2054000000, "inventory": 2808000000, "other_current_assets": null, "total_current_assets": 6611000000, "net_ppe": null, "goodwill": 7142000000, "intangible_assets": 4105000000, "goodwill_and_intangibles": 11247000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19661000000, "total_assets": 26272000000, "short_term_debt": 1389000000, "accounts_payable": 1518000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4068000000, "long_term_debt": 13373000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16099000000, "total_liabilities": 20167000000, "total_debt": 14762000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11274000000, "total_equity": 5637000000, "shares_outstanding": 109235376, "operating_cash_flow": 1819000000, "stock_based_compensation": 60000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 543000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11141000000, "dividends_paid": 297000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10290000000, "free_cash_flow": 2362000000, "net_change_in_cash": 968000000 }, "raw_data": { "income": { "ebit": "1826000000", "ebitda": "2304000000", "netIncome": "1894000000", "grossProfit": "2380000000", "depreciation": "None", "totalRevenue": "9673000000", "costOfRevenue": "7293000000", "interestIncome": "69000000", "incomeBeforeTax": "1421000000", "interestExpense": "405000000", "operatingIncome": "1378000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-489000000", "reportedCurrency": "USD", "netInterestIncome": "-336000000", "nonInterestIncome": "None", "operatingExpenses": "1002000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "112000000", "otherNonOperatingIncome": "431000000", "costofGoodsAndServicesSold": "7293000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "478000000", "sellingGeneralAndAdministrative": "824000000", "netIncomeFromContinuingOperations": "1910000000" }, "balance": { "goodwill": "7142000000", "inventory": "2808000000", "commonStock": "17010", "currentDebt": "None", "investments": "None", "totalAssets": "26272000000", "longTermDebt": "13373000000", "shortTermDebt": "1389000000", "treasuryStock": "-5491000000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "4105000000", "reportedCurrency": "USD", "retainedEarnings": "11274000000", "totalLiabilities": "20167000000", "otherCurrentAssets": "241000000", "totalCurrentAssets": "6611000000", "currentLongTermDebt": "1306000000", "longTermInvestments": "1062000000", "shortTermInvestments": "None", "currentNetReceivables": "2054000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19661000000", "currentAccountsPayable": "1518000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5584000000", "shortLongTermDebtTotal": "15126000000", "totalShareholderEquity": "5637000000", "capitalLeaseObligations": "364000000", "otherCurrentLiabilities": "1010000000", "totalCurrentLiabilities": "4068000000", "otherNonCurrentLiabilities": "709000000", "totalNonCurrentLiabilities": "16099000000", "cashAndShortTermInvestments": "1508000000", "commonStockSharesOutstanding": "109235376", "intangibleAssetsExcludingGoodwill": "4105000000", "cashAndCashEquivalentsAtCarryingValue": "1508000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1902000000", "profitLoss": "None", "dividendPayout": "297000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-253000000", "operatingCashflow": "1819000000", "capitalExpenditures": "543000000", "changeInReceivables": "218000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "10290000000", "cashflowFromInvestment": "-11141000000", "stockBasedCompensation": "60000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "297000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "968000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "478000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:54.739545+00:00", "is_restated": false, "income_statement": { "revenue": 8537000000, "cost_of_revenue": 5855000000, "gross_profit": 2682000000, "ebit": 2339000000, "ebitda": 2717000000, "pretax_income": 2248000000, "tax_provision": 330000000, "net_income": 1890000000, "net_income_to_common": 1890000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 536000000, "total_current_assets": 3807000000, "total_assets": 11975000000, "short_term_debt": 828000000, "long_term_debt": 3176000000, "total_debt": 4004000000, "total_liabilities": 7438000000, "total_equity": 4189000000, "shares_outstanding": 112084412, "goodwill_and_intangibles": 2147000000 }, "cash_flow": { "operating_cash_flow": 1757000000, "capital_expenditure": 467000000, "free_cash_flow": 2224000000, "dividends_paid": 304000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235836, "ticker_id": 670, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:54.739545+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2339000000", "ebitda": "2717000000", "netIncome": "1890000000", "grossProfit": "2682000000", "depreciation": "None", "totalRevenue": "8537000000", "costOfRevenue": "5855000000", "interestIncome": "201000000", "incomeBeforeTax": "2248000000", "interestExpense": "100000000", "operatingIncome": "1946000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "330000000", "reportedCurrency": "USD", "netInterestIncome": "-92000000", "nonInterestIncome": "None", "operatingExpenses": "736000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "86000000", "otherNonOperatingIncome": "287000000", "costofGoodsAndServicesSold": "5855000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "378000000", "sellingGeneralAndAdministrative": "633000000", "netIncomeFromContinuingOperations": "1918000000" }, "balance": { "goodwill": "1412000000", "inventory": "1524000000", "commonStock": "16980", "currentDebt": "None", "investments": "None", "totalAssets": "11975000000", "longTermDebt": "3176000000", "shortTermDebt": "828000000", "treasuryStock": "-5492000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "735000000", "reportedCurrency": "USD", "retainedEarnings": "9677000000", "totalLiabilities": "7438000000", "otherCurrentAssets": "70000000", "totalCurrentAssets": "3807000000", "currentLongTermDebt": "791000000", "longTermInvestments": "823000000", "shortTermInvestments": "10000000", "currentNetReceivables": "1667000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8168000000", "currentAccountsPayable": "1160000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4429000000", "shortLongTermDebtTotal": "4204000000", "totalShareholderEquity": "4189000000", "capitalLeaseObligations": "200000000", "otherCurrentLiabilities": "188000000", "totalCurrentLiabilities": "2505000000", "otherNonCurrentLiabilities": "444000000", "totalNonCurrentLiabilities": "4933000000", "cashAndShortTermInvestments": "536000000", "commonStockSharesOutstanding": "112084412", "intangibleAssetsExcludingGoodwill": "735000000", "cashAndCashEquivalentsAtCarryingValue": "536000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1896000000", "profitLoss": "None", "dividendPayout": "304000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-367000000", "operatingCashflow": "1757000000", "capitalExpenditures": "467000000", "changeInReceivables": "-396000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1042000000", "cashflowFromInvestment": "-1119000000", "stockBasedCompensation": "95000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "304000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-404000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "378000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8537000000, "cost_of_revenue": 5855000000, "gross_profit": 2682000000, "research_and_development": 86000000, "selling_general_admin": 633000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2339000000, "depreciation_amortisation": 378000000, "ebitda": 2717000000, "interest_expense": 100000000, "interest_income": null, "other_non_operating": null, "pretax_income": 2248000000, "tax_provision": 330000000, "effective_tax_rate": null, "net_income": 1890000000, "net_income_continuing_ops": 1918000000, "net_income_to_common": 1890000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 536000000, "short_term_investments": 10000000, "net_receivables": 1667000000, "inventory": 1524000000, "other_current_assets": null, "total_current_assets": 3807000000, "net_ppe": null, "goodwill": 1412000000, "intangible_assets": 735000000, "goodwill_and_intangibles": 2147000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8168000000, "total_assets": 11975000000, "short_term_debt": 828000000, "accounts_payable": 1160000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2505000000, "long_term_debt": 3176000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4933000000, "total_liabilities": 7438000000, "total_debt": 4004000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9677000000, "total_equity": 4189000000, "shares_outstanding": 112084412, "operating_cash_flow": 1757000000, "stock_based_compensation": 95000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 467000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1119000000, "dividends_paid": 304000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1042000000, "free_cash_flow": 2224000000, "net_change_in_cash": -404000000 }, "raw_data": { "income": { "ebit": "2339000000", "ebitda": "2717000000", "netIncome": "1890000000", "grossProfit": "2682000000", "depreciation": "None", "totalRevenue": "8537000000", "costOfRevenue": "5855000000", "interestIncome": "201000000", "incomeBeforeTax": "2248000000", "interestExpense": "100000000", "operatingIncome": "1946000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "330000000", "reportedCurrency": "USD", "netInterestIncome": "-92000000", "nonInterestIncome": "None", "operatingExpenses": "736000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "86000000", "otherNonOperatingIncome": "287000000", "costofGoodsAndServicesSold": "5855000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "378000000", "sellingGeneralAndAdministrative": "633000000", "netIncomeFromContinuingOperations": "1918000000" }, "balance": { "goodwill": "1412000000", "inventory": "1524000000", "commonStock": "16980", "currentDebt": "None", "investments": "None", "totalAssets": "11975000000", "longTermDebt": "3176000000", "shortTermDebt": "828000000", "treasuryStock": "-5492000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "735000000", "reportedCurrency": "USD", "retainedEarnings": "9677000000", "totalLiabilities": "7438000000", "otherCurrentAssets": "70000000", "totalCurrentAssets": "3807000000", "currentLongTermDebt": "791000000", "longTermInvestments": "823000000", "shortTermInvestments": "10000000", "currentNetReceivables": "1667000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8168000000", "currentAccountsPayable": "1160000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4429000000", "shortLongTermDebtTotal": "4204000000", "totalShareholderEquity": "4189000000", "capitalLeaseObligations": "200000000", "otherCurrentLiabilities": "188000000", "totalCurrentLiabilities": "2505000000", "otherNonCurrentLiabilities": "444000000", "totalNonCurrentLiabilities": "4933000000", "cashAndShortTermInvestments": "536000000", "commonStockSharesOutstanding": "112084412", "intangibleAssetsExcludingGoodwill": "735000000", "cashAndCashEquivalentsAtCarryingValue": "536000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1896000000", "profitLoss": "None", "dividendPayout": "304000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-367000000", "operatingCashflow": "1757000000", "capitalExpenditures": "467000000", "changeInReceivables": "-396000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1042000000", "cashflowFromInvestment": "-1119000000", "stockBasedCompensation": "95000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "304000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-404000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "378000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:54.739545+00:00", "is_restated": false, "income_statement": { "revenue": 5655000000, "cost_of_revenue": 4362000000, "gross_profit": 1293000000, "ebit": 2360000000, "ebitda": 2716000000, "pretax_income": 2251000000, "tax_provision": 247000000, "net_income": 1985000000, "net_income_to_common": 1985000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 955000000, "total_current_assets": 3763000000, "total_assets": 10909000000, "short_term_debt": 532000000, "long_term_debt": 3227000000, "total_debt": 3759000000, "total_liabilities": 7014000000, "total_equity": 3526000000, "shares_outstanding": 118481376, "goodwill_and_intangibles": 1485000000 }, "cash_flow": { "operating_cash_flow": 850000000, "capital_expenditure": 364000000, "free_cash_flow": 1214000000, "dividends_paid": 293000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235841, "ticker_id": 670, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:54.739545+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2360000000", "ebitda": "2716000000", "netIncome": "1985000000", "grossProfit": "1293000000", "depreciation": "None", "totalRevenue": "5655000000", "costOfRevenue": "4362000000", "interestIncome": "157000000", "incomeBeforeTax": "2251000000", "interestExpense": "109000000", "operatingIncome": "664000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "247000000", "reportedCurrency": "USD", "netInterestIncome": "-103000000", "nonInterestIncome": "None", "operatingExpenses": "629000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "74000000", "otherNonOperatingIncome": "1679000000", "costofGoodsAndServicesSold": "4362000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "356000000", "sellingGeneralAndAdministrative": "482000000", "netIncomeFromContinuingOperations": "2004000000" }, "balance": { "goodwill": "1166000000", "inventory": "978000000", "commonStock": "16940", "currentDebt": "None", "investments": "None", "totalAssets": "10909000000", "longTermDebt": "3227000000", "shortTermDebt": "532000000", "treasuryStock": "-4494000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "319000000", "reportedCurrency": "USD", "retainedEarnings": "8091000000", "totalLiabilities": "7014000000", "otherCurrentAssets": "55000000", "totalCurrentAssets": "3763000000", "currentLongTermDebt": "496000000", "longTermInvestments": "820000000", "shortTermInvestments": "533000000", "currentNetReceivables": "1242000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7146000000", "currentAccountsPayable": "797000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3939000000", "shortLongTermDebtTotal": "3967000000", "totalShareholderEquity": "3526000000", "capitalLeaseObligations": "208000000", "otherCurrentLiabilities": "504000000", "totalCurrentLiabilities": "1973000000", "otherNonCurrentLiabilities": "1097000000", "totalNonCurrentLiabilities": "5041000000", "cashAndShortTermInvestments": "955000000", "commonStockSharesOutstanding": "118481376", "intangibleAssetsExcludingGoodwill": "319000000", "cashAndCashEquivalentsAtCarryingValue": "955000000", "accumulatedDepreciationAmortizationPPE": "3279000000" }, "cashflow": { "netIncome": "1992000000", "profitLoss": "None", "dividendPayout": "293000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "124000000", "operatingCashflow": "850000000", "capitalExpenditures": "364000000", "changeInReceivables": "141000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1471000000", "cashflowFromInvestment": "592000000", "stockBasedCompensation": "28000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "293000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "464000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-650000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "356000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5655000000, "cost_of_revenue": 4362000000, "gross_profit": 1293000000, "research_and_development": 74000000, "selling_general_admin": 482000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2360000000, "depreciation_amortisation": 356000000, "ebitda": 2716000000, "interest_expense": 109000000, "interest_income": null, "other_non_operating": null, "pretax_income": 2251000000, "tax_provision": 247000000, "effective_tax_rate": null, "net_income": 1985000000, "net_income_continuing_ops": 2004000000, "net_income_to_common": 1985000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 955000000, "short_term_investments": 533000000, "net_receivables": 1242000000, "inventory": 978000000, "other_current_assets": null, "total_current_assets": 3763000000, "net_ppe": null, "goodwill": 1166000000, "intangible_assets": 319000000, "goodwill_and_intangibles": 1485000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7146000000, "total_assets": 10909000000, "short_term_debt": 532000000, "accounts_payable": 797000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1973000000, "long_term_debt": 3227000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5041000000, "total_liabilities": 7014000000, "total_debt": 3759000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8091000000, "total_equity": 3526000000, "shares_outstanding": 118481376, "operating_cash_flow": 850000000, "stock_based_compensation": 28000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 364000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 592000000, "dividends_paid": 293000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1471000000, "free_cash_flow": 1214000000, "net_change_in_cash": 464000000 }, "raw_data": { "income": { "ebit": "2360000000", "ebitda": "2716000000", "netIncome": "1985000000", "grossProfit": "1293000000", "depreciation": "None", "totalRevenue": "5655000000", "costOfRevenue": "4362000000", "interestIncome": "157000000", "incomeBeforeTax": "2251000000", "interestExpense": "109000000", "operatingIncome": "664000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "247000000", "reportedCurrency": "USD", "netInterestIncome": "-103000000", "nonInterestIncome": "None", "operatingExpenses": "629000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "74000000", "otherNonOperatingIncome": "1679000000", "costofGoodsAndServicesSold": "4362000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "356000000", "sellingGeneralAndAdministrative": "482000000", "netIncomeFromContinuingOperations": "2004000000" }, "balance": { "goodwill": "1166000000", "inventory": "978000000", "commonStock": "16940", "currentDebt": "None", "investments": "None", "totalAssets": "10909000000", "longTermDebt": "3227000000", "shortTermDebt": "532000000", "treasuryStock": "-4494000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "319000000", "reportedCurrency": "USD", "retainedEarnings": "8091000000", "totalLiabilities": "7014000000", "otherCurrentAssets": "55000000", "totalCurrentAssets": "3763000000", "currentLongTermDebt": "496000000", "longTermInvestments": "820000000", "shortTermInvestments": "533000000", "currentNetReceivables": "1242000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7146000000", "currentAccountsPayable": "797000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3939000000", "shortLongTermDebtTotal": "3967000000", "totalShareholderEquity": "3526000000", "capitalLeaseObligations": "208000000", "otherCurrentLiabilities": "504000000", "totalCurrentLiabilities": "1973000000", "otherNonCurrentLiabilities": "1097000000", "totalNonCurrentLiabilities": "5041000000", "cashAndShortTermInvestments": "955000000", "commonStockSharesOutstanding": "118481376", "intangibleAssetsExcludingGoodwill": "319000000", "cashAndCashEquivalentsAtCarryingValue": "955000000", "accumulatedDepreciationAmortizationPPE": "3279000000" }, "cashflow": { "netIncome": "1992000000", "profitLoss": "None", "dividendPayout": "293000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "124000000", "operatingCashflow": "850000000", "capitalExpenditures": "364000000", "changeInReceivables": "141000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1471000000", "cashflowFromInvestment": "592000000", "stockBasedCompensation": "28000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "293000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "464000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-650000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "356000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:54.739545+00:00", "is_restated": false, "income_statement": { "revenue": 6297000000, "cost_of_revenue": 4691000000, "gross_profit": 1606000000, "ebit": 1103000000, "ebitda": 1459000000, "pretax_income": 988000000, "tax_provision": 124000000, "net_income": 852000000, "net_income_to_common": 852000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 463000000, "total_current_assets": 2765000000, "total_assets": 9476000000, "short_term_debt": 525000000, "long_term_debt": 3409000000, "total_debt": 3934000000, "total_liabilities": 6578000000, "total_equity": 2507000000, "shares_outstanding": 124651759, "goodwill_and_intangibles": 1386000000 }, "cash_flow": { "operating_cash_flow": 1454000000, "capital_expenditure": 370000000, "free_cash_flow": 1824000000, "dividends_paid": 300000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235846, "ticker_id": 670, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:54.739545+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1103000000", "ebitda": "1459000000", "netIncome": "852000000", "grossProfit": "1606000000", "depreciation": "None", "totalRevenue": "6297000000", "costOfRevenue": "4691000000", "interestIncome": "6000000", "incomeBeforeTax": "988000000", "interestExpense": "119000000", "operatingIncome": "834000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "124000000", "reportedCurrency": "USD", "netInterestIncome": "-113000000", "nonInterestIncome": "None", "operatingExpenses": "772000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "67000000", "otherNonOperatingIncome": "289000000", "costofGoodsAndServicesSold": "4691000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "356000000", "sellingGeneralAndAdministrative": "483000000", "netIncomeFromContinuingOperations": "864000000" }, "balance": { "goodwill": "1074000000", "inventory": "1038000000", "commonStock": "16900", "currentDebt": "None", "investments": "None", "totalAssets": "9476000000", "longTermDebt": "3409000000", "shortTermDebt": "525000000", "treasuryStock": "-3846000000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "312000000", "reportedCurrency": "USD", "retainedEarnings": "6399000000", "totalLiabilities": "6578000000", "otherCurrentAssets": "43000000", "totalCurrentAssets": "2765000000", "currentLongTermDebt": "496000000", "longTermInvestments": "975000000", "shortTermInvestments": "40000000", "currentNetReceivables": "1181000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6711000000", "currentAccountsPayable": "780000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3713000000", "shortLongTermDebtTotal": "4115000000", "totalShareholderEquity": "2507000000", "capitalLeaseObligations": "210000000", "otherCurrentLiabilities": "397000000", "totalCurrentLiabilities": "1754000000", "otherNonCurrentLiabilities": "977000000", "totalNonCurrentLiabilities": "4824000000", "cashAndShortTermInvestments": "463000000", "commonStockSharesOutstanding": "124651759", "intangibleAssetsExcludingGoodwill": "312000000", "cashAndCashEquivalentsAtCarryingValue": "463000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "858000000", "profitLoss": "None", "dividendPayout": "300000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "6000000", "operatingCashflow": "1454000000", "capitalExpenditures": "370000000", "changeInReceivables": "165000000", "changeInExchangeRate": "-2000000", "cashflowFromFinancing": "-935000000", "cashflowFromInvestment": "-493000000", "stockBasedCompensation": "48000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "300000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "24000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-996000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "356000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6297000000, "cost_of_revenue": 4691000000, "gross_profit": 1606000000, "research_and_development": 67000000, "selling_general_admin": 483000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1103000000, "depreciation_amortisation": 356000000, "ebitda": 1459000000, "interest_expense": 119000000, "interest_income": null, "other_non_operating": null, "pretax_income": 988000000, "tax_provision": 124000000, "effective_tax_rate": null, "net_income": 852000000, "net_income_continuing_ops": 864000000, "net_income_to_common": 852000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 463000000, "short_term_investments": 40000000, "net_receivables": 1181000000, "inventory": 1038000000, "other_current_assets": null, "total_current_assets": 2765000000, "net_ppe": null, "goodwill": 1074000000, "intangible_assets": 312000000, "goodwill_and_intangibles": 1386000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6711000000, "total_assets": 9476000000, "short_term_debt": 525000000, "accounts_payable": 780000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1754000000, "long_term_debt": 3409000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4824000000, "total_liabilities": 6578000000, "total_debt": 3934000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6399000000, "total_equity": 2507000000, "shares_outstanding": 124651759, "operating_cash_flow": 1454000000, "stock_based_compensation": 48000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 370000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -493000000, "dividends_paid": 300000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -935000000, "free_cash_flow": 1824000000, "net_change_in_cash": 24000000 }, "raw_data": { "income": { "ebit": "1103000000", "ebitda": "1459000000", "netIncome": "852000000", "grossProfit": "1606000000", "depreciation": "None", "totalRevenue": "6297000000", "costOfRevenue": "4691000000", "interestIncome": "6000000", "incomeBeforeTax": "988000000", "interestExpense": "119000000", "operatingIncome": "834000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "124000000", "reportedCurrency": "USD", "netInterestIncome": "-113000000", "nonInterestIncome": "None", "operatingExpenses": "772000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "67000000", "otherNonOperatingIncome": "289000000", "costofGoodsAndServicesSold": "4691000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "356000000", "sellingGeneralAndAdministrative": "483000000", "netIncomeFromContinuingOperations": "864000000" }, "balance": { "goodwill": "1074000000", "inventory": "1038000000", "commonStock": "16900", "currentDebt": "None", "investments": "None", "totalAssets": "9476000000", "longTermDebt": "3409000000", "shortTermDebt": "525000000", "treasuryStock": "-3846000000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "312000000", "reportedCurrency": "USD", "retainedEarnings": "6399000000", "totalLiabilities": "6578000000", "otherCurrentAssets": "43000000", "totalCurrentAssets": "2765000000", "currentLongTermDebt": "496000000", "longTermInvestments": "975000000", "shortTermInvestments": "40000000", "currentNetReceivables": "1181000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6711000000", "currentAccountsPayable": "780000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3713000000", "shortLongTermDebtTotal": "4115000000", "totalShareholderEquity": "2507000000", "capitalLeaseObligations": "210000000", "otherCurrentLiabilities": "397000000", "totalCurrentLiabilities": "1754000000", "otherNonCurrentLiabilities": "977000000", "totalNonCurrentLiabilities": "4824000000", "cashAndShortTermInvestments": "463000000", "commonStockSharesOutstanding": "124651759", "intangibleAssetsExcludingGoodwill": "312000000", "cashAndCashEquivalentsAtCarryingValue": "463000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "858000000", "profitLoss": "None", "dividendPayout": "300000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "6000000", "operatingCashflow": "1454000000", "capitalExpenditures": "370000000", "changeInReceivables": "165000000", "changeInExchangeRate": "-2000000", "cashflowFromFinancing": "-935000000", "cashflowFromInvestment": "-493000000", "stockBasedCompensation": "48000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "300000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "24000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-996000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "356000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:54.739545+00:00", "is_restated": false, "income_statement": { "revenue": 7155000000, "cost_of_revenue": 5183000000, "gross_profit": 1972000000, "ebit": 1636000000, "ebitda": 1979000000, "pretax_income": 1510000000, "tax_provision": 292000000, "net_income": 1207000000, "net_income_to_common": 1207000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 439000000, "total_current_assets": 2874000000, "total_assets": 9313000000, "short_term_debt": 561000000, "long_term_debt": 2970000000, "total_debt": 3531000000, "total_liabilities": 5934000000, "total_equity": 2984000000, "shares_outstanding": 135400000, "goodwill_and_intangibles": 1367000000 }, "cash_flow": { "operating_cash_flow": 1558000000, "capital_expenditure": 337000000, "free_cash_flow": 1895000000, "dividends_paid": 280000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235851, "ticker_id": 670, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:54.739545+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1636000000", "ebitda": "1979000000", "netIncome": "1207000000", "grossProfit": "1972000000", "depreciation": "None", "totalRevenue": "7155000000", "costOfRevenue": "5183000000", "interestIncome": "6000000", "incomeBeforeTax": "1510000000", "interestExpense": "125000000", "operatingIncome": "1334000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "292000000", "reportedCurrency": "USD", "netInterestIncome": "-120000000", "nonInterestIncome": "None", "operatingExpenses": "642000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "72000000", "otherNonOperatingIncome": "363000000", "costofGoodsAndServicesSold": "5183000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "343000000", "sellingGeneralAndAdministrative": "546000000", "netIncomeFromContinuingOperations": "1218000000" }, "balance": { "goodwill": "1057000000", "inventory": "1046000000", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "9313000000", "longTermDebt": "2970000000", "shortTermDebt": "561000000", "treasuryStock": "-2849000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "310000000", "reportedCurrency": "USD", "retainedEarnings": "5847000000", "totalLiabilities": "5934000000", "otherCurrentAssets": "40000000", "totalCurrentAssets": "2874000000", "currentLongTermDebt": "561000000", "longTermInvestments": "979000000", "shortTermInvestments": "31000000", "currentNetReceivables": "1318000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6439000000", "currentAccountsPayable": "819000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3719000000", "shortLongTermDebtTotal": "3531000000", "totalShareholderEquity": "2984000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "343000000", "totalCurrentLiabilities": "1779000000", "otherNonCurrentLiabilities": "930000000", "totalNonCurrentLiabilities": "4155000000", "cashAndShortTermInvestments": "439000000", "commonStockSharesOutstanding": "135400000", "intangibleAssetsExcludingGoodwill": "310000000", "cashAndCashEquivalentsAtCarryingValue": "439000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1213000000", "profitLoss": "None", "dividendPayout": "280000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-158000000", "operatingCashflow": "1558000000", "capitalExpenditures": "337000000", "changeInReceivables": "-48000000", "changeInExchangeRate": "-23000000", "cashflowFromFinancing": "-1165000000", "cashflowFromInvestment": "-507000000", "stockBasedCompensation": "71000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "280000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-137000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-805000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "349000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7155000000, "cost_of_revenue": 5183000000, "gross_profit": 1972000000, "research_and_development": 72000000, "selling_general_admin": 546000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1636000000, "depreciation_amortisation": 343000000, "ebitda": 1979000000, "interest_expense": 125000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1510000000, "tax_provision": 292000000, "effective_tax_rate": null, "net_income": 1207000000, "net_income_continuing_ops": 1218000000, "net_income_to_common": 1207000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 439000000, "short_term_investments": 31000000, "net_receivables": 1318000000, "inventory": 1046000000, "other_current_assets": null, "total_current_assets": 2874000000, "net_ppe": null, "goodwill": 1057000000, "intangible_assets": 310000000, "goodwill_and_intangibles": 1367000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6439000000, "total_assets": 9313000000, "short_term_debt": 561000000, "accounts_payable": 819000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1779000000, "long_term_debt": 2970000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4155000000, "total_liabilities": 5934000000, "total_debt": 3531000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5847000000, "total_equity": 2984000000, "shares_outstanding": 135400000, "operating_cash_flow": 1558000000, "stock_based_compensation": 71000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 337000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -507000000, "dividends_paid": 280000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1165000000, "free_cash_flow": 1895000000, "net_change_in_cash": -137000000 }, "raw_data": { "income": { "ebit": "1636000000", "ebitda": "1979000000", "netIncome": "1207000000", "grossProfit": "1972000000", "depreciation": "None", "totalRevenue": "7155000000", "costOfRevenue": "5183000000", "interestIncome": "6000000", "incomeBeforeTax": "1510000000", "interestExpense": "125000000", "operatingIncome": "1334000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "292000000", "reportedCurrency": "USD", "netInterestIncome": "-120000000", "nonInterestIncome": "None", "operatingExpenses": "642000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "72000000", "otherNonOperatingIncome": "363000000", "costofGoodsAndServicesSold": "5183000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "343000000", "sellingGeneralAndAdministrative": "546000000", "netIncomeFromContinuingOperations": "1218000000" }, "balance": { "goodwill": "1057000000", "inventory": "1046000000", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "9313000000", "longTermDebt": "2970000000", "shortTermDebt": "561000000", "treasuryStock": "-2849000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "310000000", "reportedCurrency": "USD", "retainedEarnings": "5847000000", "totalLiabilities": "5934000000", "otherCurrentAssets": "40000000", "totalCurrentAssets": "2874000000", "currentLongTermDebt": "561000000", "longTermInvestments": "979000000", "shortTermInvestments": "31000000", "currentNetReceivables": "1318000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6439000000", "currentAccountsPayable": "819000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3719000000", "shortLongTermDebtTotal": "3531000000", "totalShareholderEquity": "2984000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "343000000", "totalCurrentLiabilities": "1779000000", "otherNonCurrentLiabilities": "930000000", "totalNonCurrentLiabilities": "4155000000", "cashAndShortTermInvestments": "439000000", "commonStockSharesOutstanding": "135400000", "intangibleAssetsExcludingGoodwill": "310000000", "cashAndCashEquivalentsAtCarryingValue": "439000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1213000000", "profitLoss": "None", "dividendPayout": "280000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-158000000", "operatingCashflow": "1558000000", "capitalExpenditures": "337000000", "changeInReceivables": "-48000000", "changeInExchangeRate": "-23000000", "cashflowFromFinancing": "-1165000000", "cashflowFromInvestment": "-507000000", "stockBasedCompensation": "71000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "280000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-137000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-805000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "349000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:54.739545+00:00", "is_restated": false, "income_statement": { "revenue": 2337000000, "cost_of_revenue": 1894000000, "gross_profit": 443000000, "ebit": 189000000, "ebitda": 397000000, "pretax_income": 82000000, "tax_provision": 33000000, "net_income": 44000000, "net_income_to_common": 44000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1758000000, "total_current_assets": 5969000000, "total_assets": 21735000000, "short_term_debt": 1741000000, "long_term_debt": 10813000000, "total_debt": 12554000000, "total_liabilities": 17250000000, "total_equity": 4063000000, "shares_outstanding": 110000000, "goodwill_and_intangibles": 7276000000 }, "cash_flow": { "operating_cash_flow": 76000000, "capital_expenditure": 66000000, "free_cash_flow": 142000000, "dividends_paid": 3000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235814, "ticker_id": 670, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:54.739545+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "189000000", "ebitda": "397000000", "netIncome": "44000000", "grossProfit": "443000000", "depreciation": "None", "totalRevenue": "2337000000", "costOfRevenue": "1894000000", "interestIncome": "9000000", "incomeBeforeTax": "82000000", "interestExpense": "183000000", "operatingIncome": "189000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "33000000", "reportedCurrency": "USD", "netInterestIncome": "-174000000", "nonInterestIncome": "None", "operatingExpenses": "254000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1894000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "208000000", "sellingGeneralAndAdministrative": "226000000", "netIncomeFromContinuingOperations": "49000000" }, "balance": { "goodwill": "4157000000", "inventory": "2284000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "21735000000", "longTermDebt": "10813000000", "shortTermDebt": "1741000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "3119000000", "reportedCurrency": "USD", "retainedEarnings": "9917000000", "totalLiabilities": "17250000000", "otherCurrentAssets": "247000000", "totalCurrentAssets": "5969000000", "currentLongTermDebt": "1741000000", "longTermInvestments": "1227000000", "shortTermInvestments": "None", "currentNetReceivables": "1680000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15766000000", "currentAccountsPayable": "1441000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12554000000", "totalShareholderEquity": "4063000000", "capitalLeaseObligations": "351000000", "otherCurrentLiabilities": "1040000000", "totalCurrentLiabilities": "4316000000", "otherNonCurrentLiabilities": "777000000", "totalNonCurrentLiabilities": "12934000000", "cashAndShortTermInvestments": "1758000000", "commonStockSharesOutstanding": "110000000", "intangibleAssetsExcludingGoodwill": "3119000000", "cashAndCashEquivalentsAtCarryingValue": "1758000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45000000", "profitLoss": "None", "dividendPayout": "3000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-80000000", "operatingCashflow": "76000000", "capitalExpenditures": "66000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3000000", "cashflowFromInvestment": "425000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "208000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2337000000, "cost_of_revenue": 1894000000, "gross_profit": 443000000, "research_and_development": 28000000, "selling_general_admin": 226000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 189000000, "depreciation_amortisation": 208000000, "ebitda": 397000000, "interest_expense": 183000000, "interest_income": null, "other_non_operating": null, "pretax_income": 82000000, "tax_provision": 33000000, "effective_tax_rate": null, "net_income": 44000000, "net_income_continuing_ops": 49000000, "net_income_to_common": 44000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1758000000, "short_term_investments": null, "net_receivables": 1680000000, "inventory": 2284000000, "other_current_assets": null, "total_current_assets": 5969000000, "net_ppe": null, "goodwill": 4157000000, "intangible_assets": 3119000000, "goodwill_and_intangibles": 7276000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15766000000, "total_assets": 21735000000, "short_term_debt": 1741000000, "accounts_payable": 1441000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4316000000, "long_term_debt": 10813000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12934000000, "total_liabilities": 17250000000, "total_debt": 12554000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9917000000, "total_equity": 4063000000, "shares_outstanding": 110000000, "operating_cash_flow": 76000000, "stock_based_compensation": 8000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 425000000, "dividends_paid": 3000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3000000, "free_cash_flow": 142000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "189000000", "ebitda": "397000000", "netIncome": "44000000", "grossProfit": "443000000", "depreciation": "None", "totalRevenue": "2337000000", "costOfRevenue": "1894000000", "interestIncome": "9000000", "incomeBeforeTax": "82000000", "interestExpense": "183000000", "operatingIncome": "189000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "33000000", "reportedCurrency": "USD", "netInterestIncome": "-174000000", "nonInterestIncome": "None", "operatingExpenses": "254000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1894000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "208000000", "sellingGeneralAndAdministrative": "226000000", "netIncomeFromContinuingOperations": "49000000" }, "balance": { "goodwill": "4157000000", "inventory": "2284000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "21735000000", "longTermDebt": "10813000000", "shortTermDebt": "1741000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "3119000000", "reportedCurrency": "USD", "retainedEarnings": "9917000000", "totalLiabilities": "17250000000", "otherCurrentAssets": "247000000", "totalCurrentAssets": "5969000000", "currentLongTermDebt": "1741000000", "longTermInvestments": "1227000000", "shortTermInvestments": "None", "currentNetReceivables": "1680000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15766000000", "currentAccountsPayable": "1441000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12554000000", "totalShareholderEquity": "4063000000", "capitalLeaseObligations": "351000000", "otherCurrentLiabilities": "1040000000", "totalCurrentLiabilities": "4316000000", "otherNonCurrentLiabilities": "777000000", "totalNonCurrentLiabilities": "12934000000", "cashAndShortTermInvestments": "1758000000", "commonStockSharesOutstanding": "110000000", "intangibleAssetsExcludingGoodwill": "3119000000", "cashAndCashEquivalentsAtCarryingValue": "1758000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45000000", "profitLoss": "None", "dividendPayout": "3000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-80000000", "operatingCashflow": "76000000", "capitalExpenditures": "66000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3000000", "cashflowFromInvestment": "425000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "208000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:54.739545+00:00", "is_restated": false, "income_statement": { "revenue": 2204000000, "cost_of_revenue": 1821000000, "gross_profit": 383000000, "ebit": 227000000, "ebitda": 411000000, "pretax_income": 13000000, "tax_provision": -15000000, "net_income": 19000000, "net_income_to_common": 19000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1263000000, "total_current_assets": 5693000000, "total_assets": 21695000000, "short_term_debt": 1275000000, "long_term_debt": 11394000000, "total_debt": 12669000000, "total_liabilities": 17223000000, "total_equity": 4049000000, "shares_outstanding": 109800000, "goodwill_and_intangibles": 7355000000 }, "cash_flow": { "operating_cash_flow": 252000000, "capital_expenditure": 84000000, "free_cash_flow": 336000000, "dividends_paid": 4000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235815, "ticker_id": 670, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:54.739545+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "227000000", "ebitda": "411000000", "netIncome": "19000000", "grossProfit": "383000000", "depreciation": "None", "totalRevenue": "2204000000", "costOfRevenue": "1821000000", "interestIncome": "130000000", "incomeBeforeTax": "13000000", "interestExpense": "214000000", "operatingIncome": "128000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-15000000", "reportedCurrency": "USD", "netInterestIncome": "-207000000", "nonInterestIncome": "None", "operatingExpenses": "255000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1821000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184000000", "sellingGeneralAndAdministrative": "223000000", "netIncomeFromContinuingOperations": "28000000" }, "balance": { "goodwill": "4171000000", "inventory": "2220000000", "commonStock": "170920", "currentDebt": "None", "investments": "None", "totalAssets": "21695000000", "longTermDebt": "11394000000", "shortTermDebt": "1275000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3184000000", "reportedCurrency": "USD", "retainedEarnings": "9876000000", "totalLiabilities": "17223000000", "otherCurrentAssets": "743000000", "totalCurrentAssets": "5693000000", "currentLongTermDebt": "1204000000", "longTermInvestments": "1252000000", "shortTermInvestments": "None", "currentNetReceivables": "1467000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16002000000", "currentAccountsPayable": "1279000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5435000000", "shortLongTermDebtTotal": "12934000000", "totalShareholderEquity": "4049000000", "capitalLeaseObligations": "336000000", "otherCurrentLiabilities": "940000000", "totalCurrentLiabilities": "3683000000", "otherNonCurrentLiabilities": "817000000", "totalNonCurrentLiabilities": "13540000000", "cashAndShortTermInvestments": "1263000000", "commonStockSharesOutstanding": "109800000", "intangibleAssetsExcludingGoodwill": "3184000000", "cashAndCashEquivalentsAtCarryingValue": "1263000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25000000", "profitLoss": "None", "dividendPayout": "4000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4000000", "operatingCashflow": "252000000", "capitalExpenditures": "84000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-324000000", "cashflowFromInvestment": "-104000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "184000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2204000000, "cost_of_revenue": 1821000000, "gross_profit": 383000000, "research_and_development": 32000000, "selling_general_admin": 223000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 227000000, "depreciation_amortisation": 184000000, "ebitda": 411000000, "interest_expense": 214000000, "interest_income": null, "other_non_operating": null, "pretax_income": 13000000, "tax_provision": -15000000, "effective_tax_rate": null, "net_income": 19000000, "net_income_continuing_ops": 28000000, "net_income_to_common": 19000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1263000000, "short_term_investments": null, "net_receivables": 1467000000, "inventory": 2220000000, "other_current_assets": null, "total_current_assets": 5693000000, "net_ppe": null, "goodwill": 4171000000, "intangible_assets": 3184000000, "goodwill_and_intangibles": 7355000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16002000000, "total_assets": 21695000000, "short_term_debt": 1275000000, "accounts_payable": 1279000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3683000000, "long_term_debt": 11394000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13540000000, "total_liabilities": 17223000000, "total_debt": 12669000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9876000000, "total_equity": 4049000000, "shares_outstanding": 109800000, "operating_cash_flow": 252000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -104000000, "dividends_paid": 4000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -324000000, "free_cash_flow": 336000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "227000000", "ebitda": "411000000", "netIncome": "19000000", "grossProfit": "383000000", "depreciation": "None", "totalRevenue": "2204000000", "costOfRevenue": "1821000000", "interestIncome": "130000000", "incomeBeforeTax": "13000000", "interestExpense": "214000000", "operatingIncome": "128000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-15000000", "reportedCurrency": "USD", "netInterestIncome": "-207000000", "nonInterestIncome": "None", "operatingExpenses": "255000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1821000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184000000", "sellingGeneralAndAdministrative": "223000000", "netIncomeFromContinuingOperations": "28000000" }, "balance": { "goodwill": "4171000000", "inventory": "2220000000", "commonStock": "170920", "currentDebt": "None", "investments": "None", "totalAssets": "21695000000", "longTermDebt": "11394000000", "shortTermDebt": "1275000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3184000000", "reportedCurrency": "USD", "retainedEarnings": "9876000000", "totalLiabilities": "17223000000", "otherCurrentAssets": "743000000", "totalCurrentAssets": "5693000000", "currentLongTermDebt": "1204000000", "longTermInvestments": "1252000000", "shortTermInvestments": "None", "currentNetReceivables": "1467000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16002000000", "currentAccountsPayable": "1279000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5435000000", "shortLongTermDebtTotal": "12934000000", "totalShareholderEquity": "4049000000", "capitalLeaseObligations": "336000000", "otherCurrentLiabilities": "940000000", "totalCurrentLiabilities": "3683000000", "otherNonCurrentLiabilities": "817000000", "totalNonCurrentLiabilities": "13540000000", "cashAndShortTermInvestments": "1263000000", "commonStockSharesOutstanding": "109800000", "intangibleAssetsExcludingGoodwill": "3184000000", "cashAndCashEquivalentsAtCarryingValue": "1263000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25000000", "profitLoss": "None", "dividendPayout": "4000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4000000", "operatingCashflow": "252000000", "capitalExpenditures": "84000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-324000000", "cashflowFromInvestment": "-104000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "184000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:54.739545+00:00", "is_restated": false, "income_statement": { "revenue": 2419000000, "cost_of_revenue": 1898000000, "gross_profit": 521000000, "ebit": -1183000000, "ebitda": -982000000, "pretax_income": -1360000000, "tax_provision": -7000000, "net_income": -1357000000, "net_income_to_common": -1357000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1440000000, "total_current_assets": 6090000000, "total_assets": 22169000000, "short_term_debt": 1271000000, "long_term_debt": 11655000000, "total_debt": 12926000000, "total_liabilities": 17790000000, "total_equity": 3954000000, "shares_outstanding": 109600000, "goodwill_and_intangibles": 7383000000 }, "cash_flow": { "operating_cash_flow": 447000000, "capital_expenditure": 64000000, "free_cash_flow": 511000000, "dividends_paid": 3000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235817, "ticker_id": 670, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:54.739545+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1183000000", "ebitda": "-982000000", "netIncome": "-1357000000", "grossProfit": "521000000", "depreciation": "None", "totalRevenue": "2419000000", "costOfRevenue": "1898000000", "interestIncome": "7000000", "incomeBeforeTax": "-1360000000", "interestExpense": "177000000", "operatingIncome": "-1275000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-7000000", "reportedCurrency": "USD", "netInterestIncome": "-170000000", "nonInterestIncome": "None", "operatingExpenses": "1796000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1898000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "201000000", "sellingGeneralAndAdministrative": "231000000", "netIncomeFromContinuingOperations": "-1353000000" }, "balance": { "goodwill": "4170000000", "inventory": "2213000000", "commonStock": "17090", "currentDebt": "None", "investments": "None", "totalAssets": "22169000000", "longTermDebt": "11655000000", "shortTermDebt": "1271000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3213000000", "reportedCurrency": "USD", "retainedEarnings": "9861000000", "totalLiabilities": "17790000000", "otherCurrentAssets": "742000000", "totalCurrentAssets": "6090000000", "currentLongTermDebt": "1199000000", "longTermInvestments": "1259000000", "shortTermInvestments": "None", "currentNetReceivables": "1695000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16079000000", "currentAccountsPayable": "1248000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5544000000", "shortLongTermDebtTotal": "13204000000", "totalShareholderEquity": "3954000000", "capitalLeaseObligations": "350000000", "otherCurrentLiabilities": "975000000", "totalCurrentLiabilities": "3727000000", "otherNonCurrentLiabilities": "829000000", "totalNonCurrentLiabilities": "14063000000", "cashAndShortTermInvestments": "1440000000", "commonStockSharesOutstanding": "109600000", "intangibleAssetsExcludingGoodwill": "3213000000", "cashAndCashEquivalentsAtCarryingValue": "1440000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1358000000", "profitLoss": "None", "dividendPayout": "3000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "43000000", "operatingCashflow": "447000000", "capitalExpenditures": "64000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-118000000", "cashflowFromInvestment": "-59000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "201000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2419000000, "cost_of_revenue": 1898000000, "gross_profit": 521000000, "research_and_development": 31000000, "selling_general_admin": 231000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1183000000, "depreciation_amortisation": 201000000, "ebitda": -982000000, "interest_expense": 177000000, "interest_income": null, "other_non_operating": null, "pretax_income": -1360000000, "tax_provision": -7000000, "effective_tax_rate": null, "net_income": -1357000000, "net_income_continuing_ops": -1353000000, "net_income_to_common": -1357000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1440000000, "short_term_investments": null, "net_receivables": 1695000000, "inventory": 2213000000, "other_current_assets": null, "total_current_assets": 6090000000, "net_ppe": null, "goodwill": 4170000000, "intangible_assets": 3213000000, "goodwill_and_intangibles": 7383000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16079000000, "total_assets": 22169000000, "short_term_debt": 1271000000, "accounts_payable": 1248000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3727000000, "long_term_debt": 11655000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14063000000, "total_liabilities": 17790000000, "total_debt": 12926000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9861000000, "total_equity": 3954000000, "shares_outstanding": 109600000, "operating_cash_flow": 447000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59000000, "dividends_paid": 3000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -118000000, "free_cash_flow": 511000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1183000000", "ebitda": "-982000000", "netIncome": "-1357000000", "grossProfit": "521000000", "depreciation": "None", "totalRevenue": "2419000000", "costOfRevenue": "1898000000", "interestIncome": "7000000", "incomeBeforeTax": "-1360000000", "interestExpense": "177000000", "operatingIncome": "-1275000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-7000000", "reportedCurrency": "USD", "netInterestIncome": "-170000000", "nonInterestIncome": "None", "operatingExpenses": "1796000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1898000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "201000000", "sellingGeneralAndAdministrative": "231000000", "netIncomeFromContinuingOperations": "-1353000000" }, "balance": { "goodwill": "4170000000", "inventory": "2213000000", "commonStock": "17090", "currentDebt": "None", "investments": "None", "totalAssets": "22169000000", "longTermDebt": "11655000000", "shortTermDebt": "1271000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3213000000", "reportedCurrency": "USD", "retainedEarnings": "9861000000", "totalLiabilities": "17790000000", "otherCurrentAssets": "742000000", "totalCurrentAssets": "6090000000", "currentLongTermDebt": "1199000000", "longTermInvestments": "1259000000", "shortTermInvestments": "None", "currentNetReceivables": "1695000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16079000000", "currentAccountsPayable": "1248000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5544000000", "shortLongTermDebtTotal": "13204000000", "totalShareholderEquity": "3954000000", "capitalLeaseObligations": "350000000", "otherCurrentLiabilities": "975000000", "totalCurrentLiabilities": "3727000000", "otherNonCurrentLiabilities": "829000000", "totalNonCurrentLiabilities": "14063000000", "cashAndShortTermInvestments": "1440000000", "commonStockSharesOutstanding": "109600000", "intangibleAssetsExcludingGoodwill": "3213000000", "cashAndCashEquivalentsAtCarryingValue": "1440000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1358000000", "profitLoss": "None", "dividendPayout": "3000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "43000000", "operatingCashflow": "447000000", "capitalExpenditures": "64000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-118000000", "cashflowFromInvestment": "-59000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "201000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:54.739545+00:00", "is_restated": false, "income_statement": { "revenue": 2532000000, "cost_of_revenue": 1997000000, "gross_profit": 535000000, "ebit": 312000000, "ebitda": 505000000, "pretax_income": 135000000, "tax_provision": -77000000, "net_income": 199000000, "net_income_to_common": 199000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1173000000, "total_current_assets": 5675000000, "total_assets": 23713000000, "short_term_debt": 330000000, "long_term_debt": 12689000000, "total_debt": 13019000000, "total_liabilities": 18009000000, "total_equity": 5276000000, "shares_outstanding": 109734396, "goodwill_and_intangibles": 9238000000 }, "cash_flow": { "operating_cash_flow": 410000000, "capital_expenditure": 93000000, "free_cash_flow": 503000000, "dividends_paid": 3000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235818, "ticker_id": 670, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:54.739545+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "312000000", "ebitda": "505000000", "netIncome": "199000000", "grossProfit": "535000000", "depreciation": "None", "totalRevenue": "2532000000", "costOfRevenue": "1997000000", "interestIncome": "7000000", "incomeBeforeTax": "135000000", "interestExpense": "177000000", "operatingIncome": "233000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-77000000", "reportedCurrency": "USD", "netInterestIncome": "-170000000", "nonInterestIncome": "None", "operatingExpenses": "302000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1997000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "193000000", "sellingGeneralAndAdministrative": "213000000", "netIncomeFromContinuingOperations": "212000000" }, "balance": { "goodwill": "5466000000", "inventory": "2288000000", "commonStock": "17090", "currentDebt": "None", "investments": "None", "totalAssets": "23713000000", "longTermDebt": "12689000000", "shortTermDebt": "330000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3772000000", "reportedCurrency": "USD", "retainedEarnings": "11243000000", "totalLiabilities": "18009000000", "otherCurrentAssets": "295000000", "totalCurrentAssets": "5675000000", "currentLongTermDebt": "252000000", "longTermInvestments": "1263000000", "shortTermInvestments": "None", "currentNetReceivables": "1919000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18038000000", "currentAccountsPayable": "1283000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5691000000", "shortLongTermDebtTotal": "13314000000", "totalShareholderEquity": "5276000000", "capitalLeaseObligations": "295000000", "otherCurrentLiabilities": "1137000000", "totalCurrentLiabilities": "2767000000", "otherNonCurrentLiabilities": "917000000", "totalNonCurrentLiabilities": "15242000000", "cashAndShortTermInvestments": "1173000000", "commonStockSharesOutstanding": "109734396", "intangibleAssetsExcludingGoodwill": "3772000000", "cashAndCashEquivalentsAtCarryingValue": "1173000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "202000000", "profitLoss": "None", "dividendPayout": "3000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "101000000", "operatingCashflow": "410000000", "capitalExpenditures": "93000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-116000000", "cashflowFromInvestment": "-88000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "193000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2532000000, "cost_of_revenue": 1997000000, "gross_profit": 535000000, "research_and_development": 31000000, "selling_general_admin": 213000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 312000000, "depreciation_amortisation": 193000000, "ebitda": 505000000, "interest_expense": 177000000, "interest_income": null, "other_non_operating": null, "pretax_income": 135000000, "tax_provision": -77000000, "effective_tax_rate": null, "net_income": 199000000, "net_income_continuing_ops": 212000000, "net_income_to_common": 199000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1173000000, "short_term_investments": null, "net_receivables": 1919000000, "inventory": 2288000000, "other_current_assets": null, "total_current_assets": 5675000000, "net_ppe": null, "goodwill": 5466000000, "intangible_assets": 3772000000, "goodwill_and_intangibles": 9238000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18038000000, "total_assets": 23713000000, "short_term_debt": 330000000, "accounts_payable": 1283000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2767000000, "long_term_debt": 12689000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15242000000, "total_liabilities": 18009000000, "total_debt": 13019000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11243000000, "total_equity": 5276000000, "shares_outstanding": 109734396, "operating_cash_flow": 410000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -88000000, "dividends_paid": 3000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -116000000, "free_cash_flow": 503000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "312000000", "ebitda": "505000000", "netIncome": "199000000", "grossProfit": "535000000", "depreciation": "None", "totalRevenue": "2532000000", "costOfRevenue": "1997000000", "interestIncome": "7000000", "incomeBeforeTax": "135000000", "interestExpense": "177000000", "operatingIncome": "233000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-77000000", "reportedCurrency": "USD", "netInterestIncome": "-170000000", "nonInterestIncome": "None", "operatingExpenses": "302000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1997000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "193000000", "sellingGeneralAndAdministrative": "213000000", "netIncomeFromContinuingOperations": "212000000" }, "balance": { "goodwill": "5466000000", "inventory": "2288000000", "commonStock": "17090", "currentDebt": "None", "investments": "None", "totalAssets": "23713000000", "longTermDebt": "12689000000", "shortTermDebt": "330000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3772000000", "reportedCurrency": "USD", "retainedEarnings": "11243000000", "totalLiabilities": "18009000000", "otherCurrentAssets": "295000000", "totalCurrentAssets": "5675000000", "currentLongTermDebt": "252000000", "longTermInvestments": "1263000000", "shortTermInvestments": "None", "currentNetReceivables": "1919000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18038000000", "currentAccountsPayable": "1283000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5691000000", "shortLongTermDebtTotal": "13314000000", "totalShareholderEquity": "5276000000", "capitalLeaseObligations": "295000000", "otherCurrentLiabilities": "1137000000", "totalCurrentLiabilities": "2767000000", "otherNonCurrentLiabilities": "917000000", "totalNonCurrentLiabilities": "15242000000", "cashAndShortTermInvestments": "1173000000", "commonStockSharesOutstanding": "109734396", "intangibleAssetsExcludingGoodwill": "3772000000", "cashAndCashEquivalentsAtCarryingValue": "1173000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "202000000", "profitLoss": "None", "dividendPayout": "3000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "101000000", "operatingCashflow": "410000000", "capitalExpenditures": "93000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-116000000", "cashflowFromInvestment": "-88000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "193000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:54.739545+00:00", "is_restated": false, "income_statement": { "revenue": 2389000000, "cost_of_revenue": 1913000000, "gross_profit": 476000000, "ebit": 167000000, "ebitda": 358000000, "pretax_income": -3000000, "tax_provision": 9000000, "net_income": -21000000, "net_income_to_common": -21000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 951000000, "total_current_assets": 5418000000, "total_assets": 23197000000, "short_term_debt": 484000000, "long_term_debt": 12378000000, "total_debt": 12862000000, "total_liabilities": 17582000000, "total_equity": 5186000000, "shares_outstanding": 109400000, "goodwill_and_intangibles": 9083000000 }, "cash_flow": { "operating_cash_flow": 37000000, "capital_expenditure": 102000000, "free_cash_flow": 139000000, "dividends_paid": 3000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235819, "ticker_id": 670, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:54.739545+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "167000000", "ebitda": "358000000", "netIncome": "-21000000", "grossProfit": "476000000", "depreciation": "None", "totalRevenue": "2389000000", "costOfRevenue": "1913000000", "interestIncome": "4000000", "incomeBeforeTax": "-3000000", "interestExpense": "201000000", "operatingIncome": "168000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "9000000", "reportedCurrency": "USD", "netInterestIncome": "-198000000", "nonInterestIncome": "None", "operatingExpenses": "308000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1913000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "191000000", "sellingGeneralAndAdministrative": "230000000", "netIncomeFromContinuingOperations": "-12000000" }, "balance": { "goodwill": "5413000000", "inventory": "2309000000", "commonStock": "17090", "currentDebt": "None", "investments": "None", "totalAssets": "23197000000", "longTermDebt": "12378000000", "shortTermDebt": "484000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3670000000", "reportedCurrency": "USD", "retainedEarnings": "11076000000", "totalLiabilities": "17582000000", "otherCurrentAssets": "918000000", "totalCurrentAssets": "5418000000", "currentLongTermDebt": "406000000", "longTermInvestments": "1220000000", "shortTermInvestments": "None", "currentNetReceivables": "1240000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17779000000", "currentAccountsPayable": "1314000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5638000000", "shortLongTermDebtTotal": "13146000000", "totalShareholderEquity": "5186000000", "capitalLeaseObligations": "284000000", "otherCurrentLiabilities": "2311000000", "totalCurrentLiabilities": "2797000000", "otherNonCurrentLiabilities": "512000000", "totalNonCurrentLiabilities": "14785000000", "cashAndShortTermInvestments": "951000000", "commonStockSharesOutstanding": "109400000", "intangibleAssetsExcludingGoodwill": "3670000000", "cashAndCashEquivalentsAtCarryingValue": "951000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17000000", "profitLoss": "None", "dividendPayout": "3000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "14000000", "operatingCashflow": "37000000", "capitalExpenditures": "102000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "45000000", "cashflowFromInvestment": "-98000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "191000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2389000000, "cost_of_revenue": 1913000000, "gross_profit": 476000000, "research_and_development": 31000000, "selling_general_admin": 230000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 167000000, "depreciation_amortisation": 191000000, "ebitda": 358000000, "interest_expense": 201000000, "interest_income": null, "other_non_operating": null, "pretax_income": -3000000, "tax_provision": 9000000, "effective_tax_rate": null, "net_income": -21000000, "net_income_continuing_ops": -12000000, "net_income_to_common": -21000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 951000000, "short_term_investments": null, "net_receivables": 1240000000, "inventory": 2309000000, "other_current_assets": null, "total_current_assets": 5418000000, "net_ppe": null, "goodwill": 5413000000, "intangible_assets": 3670000000, "goodwill_and_intangibles": 9083000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17779000000, "total_assets": 23197000000, "short_term_debt": 484000000, "accounts_payable": 1314000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2797000000, "long_term_debt": 12378000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14785000000, "total_liabilities": 17582000000, "total_debt": 12862000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11076000000, "total_equity": 5186000000, "shares_outstanding": 109400000, "operating_cash_flow": 37000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 102000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -98000000, "dividends_paid": 3000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 45000000, "free_cash_flow": 139000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "167000000", "ebitda": "358000000", "netIncome": "-21000000", "grossProfit": "476000000", "depreciation": "None", "totalRevenue": "2389000000", "costOfRevenue": "1913000000", "interestIncome": "4000000", "incomeBeforeTax": "-3000000", "interestExpense": "201000000", "operatingIncome": "168000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "9000000", "reportedCurrency": "USD", "netInterestIncome": "-198000000", "nonInterestIncome": "None", "operatingExpenses": "308000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1913000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "191000000", "sellingGeneralAndAdministrative": "230000000", "netIncomeFromContinuingOperations": "-12000000" }, "balance": { "goodwill": "5413000000", "inventory": "2309000000", "commonStock": "17090", "currentDebt": "None", "investments": "None", "totalAssets": "23197000000", "longTermDebt": "12378000000", "shortTermDebt": "484000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3670000000", "reportedCurrency": "USD", "retainedEarnings": "11076000000", "totalLiabilities": "17582000000", "otherCurrentAssets": "918000000", "totalCurrentAssets": "5418000000", "currentLongTermDebt": "406000000", "longTermInvestments": "1220000000", "shortTermInvestments": "None", "currentNetReceivables": "1240000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17779000000", "currentAccountsPayable": "1314000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5638000000", "shortLongTermDebtTotal": "13146000000", "totalShareholderEquity": "5186000000", "capitalLeaseObligations": "284000000", "otherCurrentLiabilities": "2311000000", "totalCurrentLiabilities": "2797000000", "otherNonCurrentLiabilities": "512000000", "totalNonCurrentLiabilities": "14785000000", "cashAndShortTermInvestments": "951000000", "commonStockSharesOutstanding": "109400000", "intangibleAssetsExcludingGoodwill": "3670000000", "cashAndCashEquivalentsAtCarryingValue": "951000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17000000", "profitLoss": "None", "dividendPayout": "3000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "14000000", "operatingCashflow": "37000000", "capitalExpenditures": "102000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "45000000", "cashflowFromInvestment": "-98000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "191000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:54.739545+00:00", "is_restated": false, "income_statement": { "revenue": 2370000000, "cost_of_revenue": 1831000000, "gross_profit": 539000000, "ebit": -1355000000, "ebitda": -1166000000, "pretax_income": -1519000000, "tax_provision": 387000000, "net_income": -1914000000, "net_income_to_common": -1914000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 962000000, "total_current_assets": 5145000000, "total_assets": 22857000000, "short_term_debt": 1580000000, "long_term_debt": 11078000000, "total_debt": 12658000000, "total_liabilities": 17248000000, "total_equity": 5175000000, "shares_outstanding": 109400000, "goodwill_and_intangibles": 9028000000 }, "cash_flow": { "operating_cash_flow": 494000000, "capital_expenditure": 105000000, "free_cash_flow": 599000000, "dividends_paid": 77000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235820, "ticker_id": 670, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:54.739545+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1355000000", "ebitda": "-1166000000", "netIncome": "-1914000000", "grossProfit": "539000000", "depreciation": "None", "totalRevenue": "2370000000", "costOfRevenue": "1831000000", "interestIncome": "5000000", "incomeBeforeTax": "-1519000000", "interestExpense": "164000000", "operatingIncome": "-1405000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "387000000", "reportedCurrency": "USD", "netInterestIncome": "-159000000", "nonInterestIncome": "None", "operatingExpenses": "1944000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1831000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189000000", "sellingGeneralAndAdministrative": "501000000", "netIncomeFromContinuingOperations": "-1906000000" }, "balance": { "goodwill": "5387000000", "inventory": "2284000000", "commonStock": "17080", "currentDebt": "None", "investments": "None", "totalAssets": "22857000000", "longTermDebt": "11078000000", "shortTermDebt": "1580000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3641000000", "reportedCurrency": "USD", "retainedEarnings": "11100000000", "totalLiabilities": "17248000000", "otherCurrentAssets": "285000000", "totalCurrentAssets": "5145000000", "currentLongTermDebt": "1501000000", "longTermInvestments": "1217000000", "shortTermInvestments": "None", "currentNetReceivables": "1614000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17712000000", "currentAccountsPayable": "1228000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5661000000", "shortLongTermDebtTotal": "12952000000", "totalShareholderEquity": "5175000000", "capitalLeaseObligations": "294000000", "otherCurrentLiabilities": "939000000", "totalCurrentLiabilities": "3853000000", "otherNonCurrentLiabilities": "694000000", "totalNonCurrentLiabilities": "13395000000", "cashAndShortTermInvestments": "962000000", "commonStockSharesOutstanding": "109400000", "intangibleAssetsExcludingGoodwill": "3641000000", "cashAndCashEquivalentsAtCarryingValue": "962000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1911000000", "profitLoss": "None", "dividendPayout": "77000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "188000000", "operatingCashflow": "494000000", "capitalExpenditures": "105000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-189000000", "cashflowFromInvestment": "-128000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "189000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2370000000, "cost_of_revenue": 1831000000, "gross_profit": 539000000, "research_and_development": 31000000, "selling_general_admin": 501000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1355000000, "depreciation_amortisation": 189000000, "ebitda": -1166000000, "interest_expense": 164000000, "interest_income": null, "other_non_operating": null, "pretax_income": -1519000000, "tax_provision": 387000000, "effective_tax_rate": null, "net_income": -1914000000, "net_income_continuing_ops": -1906000000, "net_income_to_common": -1914000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 962000000, "short_term_investments": null, "net_receivables": 1614000000, "inventory": 2284000000, "other_current_assets": null, "total_current_assets": 5145000000, "net_ppe": null, "goodwill": 5387000000, "intangible_assets": 3641000000, "goodwill_and_intangibles": 9028000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17712000000, "total_assets": 22857000000, "short_term_debt": 1580000000, "accounts_payable": 1228000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3853000000, "long_term_debt": 11078000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13395000000, "total_liabilities": 17248000000, "total_debt": 12658000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11100000000, "total_equity": 5175000000, "shares_outstanding": 109400000, "operating_cash_flow": 494000000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 105000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -128000000, "dividends_paid": 77000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -189000000, "free_cash_flow": 599000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1355000000", "ebitda": "-1166000000", "netIncome": "-1914000000", "grossProfit": "539000000", "depreciation": "None", "totalRevenue": "2370000000", "costOfRevenue": "1831000000", "interestIncome": "5000000", "incomeBeforeTax": "-1519000000", "interestExpense": "164000000", "operatingIncome": "-1405000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "387000000", "reportedCurrency": "USD", "netInterestIncome": "-159000000", "nonInterestIncome": "None", "operatingExpenses": "1944000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1831000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189000000", "sellingGeneralAndAdministrative": "501000000", "netIncomeFromContinuingOperations": "-1906000000" }, "balance": { "goodwill": "5387000000", "inventory": "2284000000", "commonStock": "17080", "currentDebt": "None", "investments": "None", "totalAssets": "22857000000", "longTermDebt": "11078000000", "shortTermDebt": "1580000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3641000000", "reportedCurrency": "USD", "retainedEarnings": "11100000000", "totalLiabilities": "17248000000", "otherCurrentAssets": "285000000", "totalCurrentAssets": "5145000000", "currentLongTermDebt": "1501000000", "longTermInvestments": "1217000000", "shortTermInvestments": "None", "currentNetReceivables": "1614000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17712000000", "currentAccountsPayable": "1228000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5661000000", "shortLongTermDebtTotal": "12952000000", "totalShareholderEquity": "5175000000", "capitalLeaseObligations": "294000000", "otherCurrentLiabilities": "939000000", "totalCurrentLiabilities": "3853000000", "otherNonCurrentLiabilities": "694000000", "totalNonCurrentLiabilities": "13395000000", "cashAndShortTermInvestments": "962000000", "commonStockSharesOutstanding": "109400000", "intangibleAssetsExcludingGoodwill": "3641000000", "cashAndCashEquivalentsAtCarryingValue": "962000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1911000000", "profitLoss": "None", "dividendPayout": "77000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "188000000", "operatingCashflow": "494000000", "capitalExpenditures": "105000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-189000000", "cashflowFromInvestment": "-128000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "189000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:54.739545+00:00", "is_restated": false, "income_statement": { "revenue": 2648000000, "cost_of_revenue": 2026000000, "gross_profit": 622000000, "ebit": 352000000, "ebitda": 561000000, "pretax_income": 183000000, "tax_provision": 61000000, "net_income": 116000000, "net_income_to_common": 116000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 813000000, "total_current_assets": 5706000000, "total_assets": 25892000000, "short_term_debt": 1690000000, "long_term_debt": 11324000000, "total_debt": 13014000000, "total_liabilities": 18174000000, "total_equity": 7274000000, "shares_outstanding": 109535037, "goodwill_and_intangibles": 10855000000 }, "cash_flow": { "operating_cash_flow": 79000000, "capital_expenditure": 88000000, "free_cash_flow": 167000000, "dividends_paid": 76000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235822, "ticker_id": 670, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:54.739545+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "352000000", "ebitda": "561000000", "netIncome": "116000000", "grossProfit": "622000000", "depreciation": "None", "totalRevenue": "2648000000", "costOfRevenue": "2026000000", "interestIncome": "5000000", "incomeBeforeTax": "183000000", "interestExpense": "169000000", "operatingIncome": "248000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "61000000", "reportedCurrency": "USD", "netInterestIncome": "-164000000", "nonInterestIncome": "None", "operatingExpenses": "374000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2026000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "209000000", "sellingGeneralAndAdministrative": "248000000", "netIncomeFromContinuingOperations": "122000000" }, "balance": { "goodwill": "6997000000", "inventory": "2562000000", "commonStock": "17080", "currentDebt": "None", "investments": "None", "totalAssets": "25892000000", "longTermDebt": "11324000000", "shortTermDebt": "1690000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "3858000000", "reportedCurrency": "USD", "retainedEarnings": "13091000000", "totalLiabilities": "18174000000", "otherCurrentAssets": "276000000", "totalCurrentAssets": "5706000000", "currentLongTermDebt": "1607000000", "longTermInvestments": "1253000000", "shortTermInvestments": "None", "currentNetReceivables": "2055000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20186000000", "currentAccountsPayable": "1446000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5852000000", "shortLongTermDebtTotal": "13339000000", "totalShareholderEquity": "7274000000", "capitalLeaseObligations": "325000000", "otherCurrentLiabilities": "1000000000", "totalCurrentLiabilities": "4159000000", "otherNonCurrentLiabilities": "612000000", "totalNonCurrentLiabilities": "14015000000", "cashAndShortTermInvestments": "813000000", "commonStockSharesOutstanding": "109535037", "intangibleAssetsExcludingGoodwill": "3858000000", "cashAndCashEquivalentsAtCarryingValue": "813000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "120000000", "profitLoss": "None", "dividendPayout": "76000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-34000000", "operatingCashflow": "79000000", "capitalExpenditures": "88000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-376000000", "cashflowFromInvestment": "-100000000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "76000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "209000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2648000000, "cost_of_revenue": 2026000000, "gross_profit": 622000000, "research_and_development": 32000000, "selling_general_admin": 248000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 352000000, "depreciation_amortisation": 209000000, "ebitda": 561000000, "interest_expense": 169000000, "interest_income": null, "other_non_operating": null, "pretax_income": 183000000, "tax_provision": 61000000, "effective_tax_rate": null, "net_income": 116000000, "net_income_continuing_ops": 122000000, "net_income_to_common": 116000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 813000000, "short_term_investments": null, "net_receivables": 2055000000, "inventory": 2562000000, "other_current_assets": null, "total_current_assets": 5706000000, "net_ppe": null, "goodwill": 6997000000, "intangible_assets": 3858000000, "goodwill_and_intangibles": 10855000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20186000000, "total_assets": 25892000000, "short_term_debt": 1690000000, "accounts_payable": 1446000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4159000000, "long_term_debt": 11324000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14015000000, "total_liabilities": 18174000000, "total_debt": 13014000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 13091000000, "total_equity": 7274000000, "shares_outstanding": 109535037, "operating_cash_flow": 79000000, "stock_based_compensation": 3000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 88000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -100000000, "dividends_paid": 76000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -376000000, "free_cash_flow": 167000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "352000000", "ebitda": "561000000", "netIncome": "116000000", "grossProfit": "622000000", "depreciation": "None", "totalRevenue": "2648000000", "costOfRevenue": "2026000000", "interestIncome": "5000000", "incomeBeforeTax": "183000000", "interestExpense": "169000000", "operatingIncome": "248000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "61000000", "reportedCurrency": "USD", "netInterestIncome": "-164000000", "nonInterestIncome": "None", "operatingExpenses": "374000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2026000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "209000000", "sellingGeneralAndAdministrative": "248000000", "netIncomeFromContinuingOperations": "122000000" }, "balance": { "goodwill": "6997000000", "inventory": "2562000000", "commonStock": "17080", "currentDebt": "None", "investments": "None", "totalAssets": "25892000000", "longTermDebt": "11324000000", "shortTermDebt": "1690000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "3858000000", "reportedCurrency": "USD", "retainedEarnings": "13091000000", "totalLiabilities": "18174000000", "otherCurrentAssets": "276000000", "totalCurrentAssets": "5706000000", "currentLongTermDebt": "1607000000", "longTermInvestments": "1253000000", "shortTermInvestments": "None", "currentNetReceivables": "2055000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20186000000", "currentAccountsPayable": "1446000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5852000000", "shortLongTermDebtTotal": "13339000000", "totalShareholderEquity": "7274000000", "capitalLeaseObligations": "325000000", "otherCurrentLiabilities": "1000000000", "totalCurrentLiabilities": "4159000000", "otherNonCurrentLiabilities": "612000000", "totalNonCurrentLiabilities": "14015000000", "cashAndShortTermInvestments": "813000000", "commonStockSharesOutstanding": "109535037", "intangibleAssetsExcludingGoodwill": "3858000000", "cashAndCashEquivalentsAtCarryingValue": "813000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "120000000", "profitLoss": "None", "dividendPayout": "76000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-34000000", "operatingCashflow": "79000000", "capitalExpenditures": "88000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-376000000", "cashflowFromInvestment": "-100000000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "76000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "209000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:54.739545+00:00", "is_restated": false, "income_statement": { "revenue": 2651000000, "cost_of_revenue": 2010000000, "gross_profit": 641000000, "ebit": 357000000, "ebitda": 555000000, "pretax_income": 183000000, "tax_provision": 29000000, "net_income": 155000000, "net_income_to_common": 155000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1185000000, "total_current_assets": 5904000000, "total_assets": 25812000000, "short_term_debt": 2063000000, "long_term_debt": 11058000000, "total_debt": 13121000000, "total_liabilities": 18203000000, "total_equity": 7166000000, "shares_outstanding": 109547401, "goodwill_and_intangibles": 10743000000 }, "cash_flow": { "operating_cash_flow": 292000000, "capital_expenditure": 105000000, "free_cash_flow": 397000000, "dividends_paid": 77000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235823, "ticker_id": 670, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:54.739545+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "357000000", "ebitda": "555000000", "netIncome": "155000000", "grossProfit": "641000000", "depreciation": "None", "totalRevenue": "2651000000", "costOfRevenue": "2010000000", "interestIncome": "10000000", "incomeBeforeTax": "183000000", "interestExpense": "174000000", "operatingIncome": "250000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "29000000", "reportedCurrency": "USD", "netInterestIncome": "-164000000", "nonInterestIncome": "None", "operatingExpenses": "391000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2010000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "198000000", "sellingGeneralAndAdministrative": "253000000", "netIncomeFromContinuingOperations": "154000000" }, "balance": { "goodwill": "6899000000", "inventory": "2464000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "25812000000", "longTermDebt": "11058000000", "shortTermDebt": "2063000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "3844000000", "reportedCurrency": "USD", "retainedEarnings": "13051000000", "totalLiabilities": "18203000000", "otherCurrentAssets": "329000000", "totalCurrentAssets": "5904000000", "currentLongTermDebt": "1977000000", "longTermInvestments": "1215000000", "shortTermInvestments": "None", "currentNetReceivables": "1926000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19908000000", "currentAccountsPayable": "1538000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13403000000", "totalShareholderEquity": "7166000000", "capitalLeaseObligations": "368000000", "otherCurrentLiabilities": "1020000000", "totalCurrentLiabilities": "4626000000", "otherNonCurrentLiabilities": "763000000", "totalNonCurrentLiabilities": "13577000000", "cashAndShortTermInvestments": "1185000000", "commonStockSharesOutstanding": "109547401", "intangibleAssetsExcludingGoodwill": "3844000000", "cashAndCashEquivalentsAtCarryingValue": "1185000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "153000000", "profitLoss": "None", "dividendPayout": "77000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-124000000", "operatingCashflow": "292000000", "capitalExpenditures": "105000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-489000000", "cashflowFromInvestment": "-91000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "198000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2651000000, "cost_of_revenue": 2010000000, "gross_profit": 641000000, "research_and_development": 33000000, "selling_general_admin": 253000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 357000000, "depreciation_amortisation": 198000000, "ebitda": 555000000, "interest_expense": 174000000, "interest_income": null, "other_non_operating": null, "pretax_income": 183000000, "tax_provision": 29000000, "effective_tax_rate": null, "net_income": 155000000, "net_income_continuing_ops": 154000000, "net_income_to_common": 155000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1185000000, "short_term_investments": null, "net_receivables": 1926000000, "inventory": 2464000000, "other_current_assets": null, "total_current_assets": 5904000000, "net_ppe": null, "goodwill": 6899000000, "intangible_assets": 3844000000, "goodwill_and_intangibles": 10743000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19908000000, "total_assets": 25812000000, "short_term_debt": 2063000000, "accounts_payable": 1538000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4626000000, "long_term_debt": 11058000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13577000000, "total_liabilities": 18203000000, "total_debt": 13121000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 13051000000, "total_equity": 7166000000, "shares_outstanding": 109547401, "operating_cash_flow": 292000000, "stock_based_compensation": 10000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 105000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -91000000, "dividends_paid": 77000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -489000000, "free_cash_flow": 397000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "357000000", "ebitda": "555000000", "netIncome": "155000000", "grossProfit": "641000000", "depreciation": "None", "totalRevenue": "2651000000", "costOfRevenue": "2010000000", "interestIncome": "10000000", "incomeBeforeTax": "183000000", "interestExpense": "174000000", "operatingIncome": "250000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "29000000", "reportedCurrency": "USD", "netInterestIncome": "-164000000", "nonInterestIncome": "None", "operatingExpenses": "391000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2010000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "198000000", "sellingGeneralAndAdministrative": "253000000", "netIncomeFromContinuingOperations": "154000000" }, "balance": { "goodwill": "6899000000", "inventory": "2464000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "25812000000", "longTermDebt": "11058000000", "shortTermDebt": "2063000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "3844000000", "reportedCurrency": "USD", "retainedEarnings": "13051000000", "totalLiabilities": "18203000000", "otherCurrentAssets": "329000000", "totalCurrentAssets": "5904000000", "currentLongTermDebt": "1977000000", "longTermInvestments": "1215000000", "shortTermInvestments": "None", "currentNetReceivables": "1926000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19908000000", "currentAccountsPayable": "1538000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13403000000", "totalShareholderEquity": "7166000000", "capitalLeaseObligations": "368000000", "otherCurrentLiabilities": "1020000000", "totalCurrentLiabilities": "4626000000", "otherNonCurrentLiabilities": "763000000", "totalNonCurrentLiabilities": "13577000000", "cashAndShortTermInvestments": "1185000000", "commonStockSharesOutstanding": "109547401", "intangibleAssetsExcludingGoodwill": "3844000000", "cashAndCashEquivalentsAtCarryingValue": "1185000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "153000000", "profitLoss": "None", "dividendPayout": "77000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-124000000", "operatingCashflow": "292000000", "capitalExpenditures": "105000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-489000000", "cashflowFromInvestment": "-91000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "198000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:54.739545+00:00", "is_restated": false, "income_statement": { "revenue": 2611000000, "cost_of_revenue": 2057000000, "gross_profit": 554000000, "ebit": 326000000, "ebitda": 553000000, "pretax_income": 157000000, "tax_provision": 33000000, "net_income": 121000000, "net_income_to_common": 121000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1483000000, "total_current_assets": 5945000000, "total_assets": 26033000000, "short_term_debt": 2525000000, "long_term_debt": 11018000000, "total_debt": 13543000000, "total_liabilities": 18502000000, "total_equity": 7071000000, "shares_outstanding": 109513991, "goodwill_and_intangibles": 10828000000 }, "cash_flow": { "operating_cash_flow": 101000000, "capital_expenditure": 137000000, "free_cash_flow": 238000000, "dividends_paid": 77000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235824, "ticker_id": 670, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:54.739545+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "326000000", "ebitda": "553000000", "netIncome": "121000000", "grossProfit": "554000000", "depreciation": "None", "totalRevenue": "2611000000", "costOfRevenue": "2057000000", "interestIncome": "13000000", "incomeBeforeTax": "157000000", "interestExpense": "169000000", "operatingIncome": "210000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "33000000", "reportedCurrency": "USD", "netInterestIncome": "-156000000", "nonInterestIncome": "None", "operatingExpenses": "344000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "34000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2057000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "227000000", "sellingGeneralAndAdministrative": "265000000", "netIncomeFromContinuingOperations": "124000000" }, "balance": { "goodwill": "6926000000", "inventory": "2354000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "26033000000", "longTermDebt": "11018000000", "shortTermDebt": "2525000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "3902000000", "reportedCurrency": "USD", "retainedEarnings": "12973000000", "totalLiabilities": "18502000000", "otherCurrentAssets": "283000000", "totalCurrentAssets": "5945000000", "currentLongTermDebt": "2439000000", "longTermInvestments": "1238000000", "shortTermInvestments": "None", "currentNetReceivables": "1825000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20088000000", "currentAccountsPayable": "1447000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13839000000", "totalShareholderEquity": "7071000000", "capitalLeaseObligations": "382000000", "otherCurrentLiabilities": "811000000", "totalCurrentLiabilities": "4925000000", "otherNonCurrentLiabilities": "803000000", "totalNonCurrentLiabilities": "13577000000", "cashAndShortTermInvestments": "1483000000", "commonStockSharesOutstanding": "109513991", "intangibleAssetsExcludingGoodwill": "3902000000", "cashAndCashEquivalentsAtCarryingValue": "1483000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "121000000", "profitLoss": "None", "dividendPayout": "77000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-19000000", "operatingCashflow": "101000000", "capitalExpenditures": "137000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-259000000", "cashflowFromInvestment": "-151000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "227000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2611000000, "cost_of_revenue": 2057000000, "gross_profit": 554000000, "research_and_development": 34000000, "selling_general_admin": 265000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 326000000, "depreciation_amortisation": 227000000, "ebitda": 553000000, "interest_expense": 169000000, "interest_income": null, "other_non_operating": null, "pretax_income": 157000000, "tax_provision": 33000000, "effective_tax_rate": null, "net_income": 121000000, "net_income_continuing_ops": 124000000, "net_income_to_common": 121000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1483000000, "short_term_investments": null, "net_receivables": 1825000000, "inventory": 2354000000, "other_current_assets": null, "total_current_assets": 5945000000, "net_ppe": null, "goodwill": 6926000000, "intangible_assets": 3902000000, "goodwill_and_intangibles": 10828000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20088000000, "total_assets": 26033000000, "short_term_debt": 2525000000, "accounts_payable": 1447000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4925000000, "long_term_debt": 11018000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13577000000, "total_liabilities": 18502000000, "total_debt": 13543000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12973000000, "total_equity": 7071000000, "shares_outstanding": 109513991, "operating_cash_flow": 101000000, "stock_based_compensation": 10000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 137000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -151000000, "dividends_paid": 77000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -259000000, "free_cash_flow": 238000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "326000000", "ebitda": "553000000", "netIncome": "121000000", "grossProfit": "554000000", "depreciation": "None", "totalRevenue": "2611000000", "costOfRevenue": "2057000000", "interestIncome": "13000000", "incomeBeforeTax": "157000000", "interestExpense": "169000000", "operatingIncome": "210000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "33000000", "reportedCurrency": "USD", "netInterestIncome": "-156000000", "nonInterestIncome": "None", "operatingExpenses": "344000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "34000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2057000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "227000000", "sellingGeneralAndAdministrative": "265000000", "netIncomeFromContinuingOperations": "124000000" }, "balance": { "goodwill": "6926000000", "inventory": "2354000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "26033000000", "longTermDebt": "11018000000", "shortTermDebt": "2525000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "3902000000", "reportedCurrency": "USD", "retainedEarnings": "12973000000", "totalLiabilities": "18502000000", "otherCurrentAssets": "283000000", "totalCurrentAssets": "5945000000", "currentLongTermDebt": "2439000000", "longTermInvestments": "1238000000", "shortTermInvestments": "None", "currentNetReceivables": "1825000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20088000000", "currentAccountsPayable": "1447000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13839000000", "totalShareholderEquity": "7071000000", "capitalLeaseObligations": "382000000", "otherCurrentLiabilities": "811000000", "totalCurrentLiabilities": "4925000000", "otherNonCurrentLiabilities": "803000000", "totalNonCurrentLiabilities": "13577000000", "cashAndShortTermInvestments": "1483000000", "commonStockSharesOutstanding": "109513991", "intangibleAssetsExcludingGoodwill": "3902000000", "cashAndCashEquivalentsAtCarryingValue": "1483000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "121000000", "profitLoss": "None", "dividendPayout": "77000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-19000000", "operatingCashflow": "101000000", "capitalExpenditures": "137000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-259000000", "cashflowFromInvestment": "-151000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "227000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:54.739545+00:00", "is_restated": false, "income_statement": { "revenue": 2569000000, "cost_of_revenue": 1956000000, "gross_profit": 613000000, "ebit": 309000000, "ebitda": 483000000, "pretax_income": 132000000, "tax_provision": -575000000, "net_income": 698000000, "net_income_to_common": 698000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1805000000, "total_current_assets": 6218000000, "total_assets": 26597000000, "short_term_debt": 1472000000, "long_term_debt": 12301000000, "total_debt": 13773000000, "total_liabilities": 19045000000, "total_equity": 7091000000, "shares_outstanding": 109500000, "goodwill_and_intangibles": 10952000000 }, "cash_flow": { "operating_cash_flow": 830000000, "capital_expenditure": 128000000, "free_cash_flow": 958000000, "dividends_paid": 77000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235825, "ticker_id": 670, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:54.739545+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "309000000", "ebitda": "483000000", "netIncome": "698000000", "grossProfit": "613000000", "depreciation": "None", "totalRevenue": "2569000000", "costOfRevenue": "1956000000", "interestIncome": "12000000", "incomeBeforeTax": "132000000", "interestExpense": "178000000", "operatingIncome": "259000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-575000000", "reportedCurrency": "USD", "netInterestIncome": "-166000000", "nonInterestIncome": "None", "operatingExpenses": "354000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1956000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "174000000", "sellingGeneralAndAdministrative": "270000000", "netIncomeFromContinuingOperations": "707000000" }, "balance": { "goodwill": "6977000000", "inventory": "2357000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "26597000000", "longTermDebt": "12301000000", "shortTermDebt": "1472000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3975000000", "reportedCurrency": "USD", "retainedEarnings": "12929000000", "totalLiabilities": "19045000000", "otherCurrentAssets": "272000000", "totalCurrentAssets": "6218000000", "currentLongTermDebt": "1383000000", "longTermInvestments": "1220000000", "shortTermInvestments": "None", "currentNetReceivables": "1784000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20379000000", "currentAccountsPayable": "1510000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14098000000", "totalShareholderEquity": "7091000000", "capitalLeaseObligations": "414000000", "otherCurrentLiabilities": "1040000000", "totalCurrentLiabilities": "4072000000", "otherNonCurrentLiabilities": "591000000", "totalNonCurrentLiabilities": "14973000000", "cashAndShortTermInvestments": "1805000000", "commonStockSharesOutstanding": "109500000", "intangibleAssetsExcludingGoodwill": "3975000000", "cashAndCashEquivalentsAtCarryingValue": "1805000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "704000000", "profitLoss": "None", "dividendPayout": "77000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "25000000", "operatingCashflow": "830000000", "capitalExpenditures": "128000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-240000000", "cashflowFromInvestment": "-168000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "174000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2569000000, "cost_of_revenue": 1956000000, "gross_profit": 613000000, "research_and_development": 32000000, "selling_general_admin": 270000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 309000000, "depreciation_amortisation": 174000000, "ebitda": 483000000, "interest_expense": 178000000, "interest_income": null, "other_non_operating": null, "pretax_income": 132000000, "tax_provision": -575000000, "effective_tax_rate": null, "net_income": 698000000, "net_income_continuing_ops": 707000000, "net_income_to_common": 698000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1805000000, "short_term_investments": null, "net_receivables": 1784000000, "inventory": 2357000000, "other_current_assets": null, "total_current_assets": 6218000000, "net_ppe": null, "goodwill": 6977000000, "intangible_assets": 3975000000, "goodwill_and_intangibles": 10952000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20379000000, "total_assets": 26597000000, "short_term_debt": 1472000000, "accounts_payable": 1510000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4072000000, "long_term_debt": 12301000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14973000000, "total_liabilities": 19045000000, "total_debt": 13773000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12929000000, "total_equity": 7091000000, "shares_outstanding": 109500000, "operating_cash_flow": 830000000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 128000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -168000000, "dividends_paid": 77000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -240000000, "free_cash_flow": 958000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "309000000", "ebitda": "483000000", "netIncome": "698000000", "grossProfit": "613000000", "depreciation": "None", "totalRevenue": "2569000000", "costOfRevenue": "1956000000", "interestIncome": "12000000", "incomeBeforeTax": "132000000", "interestExpense": "178000000", "operatingIncome": "259000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-575000000", "reportedCurrency": "USD", "netInterestIncome": "-166000000", "nonInterestIncome": "None", "operatingExpenses": "354000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1956000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "174000000", "sellingGeneralAndAdministrative": "270000000", "netIncomeFromContinuingOperations": "707000000" }, "balance": { "goodwill": "6977000000", "inventory": "2357000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "26597000000", "longTermDebt": "12301000000", "shortTermDebt": "1472000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "3975000000", "reportedCurrency": "USD", "retainedEarnings": "12929000000", "totalLiabilities": "19045000000", "otherCurrentAssets": "272000000", "totalCurrentAssets": "6218000000", "currentLongTermDebt": "1383000000", "longTermInvestments": "1220000000", "shortTermInvestments": "None", "currentNetReceivables": "1784000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20379000000", "currentAccountsPayable": "1510000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14098000000", "totalShareholderEquity": "7091000000", "capitalLeaseObligations": "414000000", "otherCurrentLiabilities": "1040000000", "totalCurrentLiabilities": "4072000000", "otherNonCurrentLiabilities": "591000000", "totalNonCurrentLiabilities": "14973000000", "cashAndShortTermInvestments": "1805000000", "commonStockSharesOutstanding": "109500000", "intangibleAssetsExcludingGoodwill": "3975000000", "cashAndCashEquivalentsAtCarryingValue": "1805000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "704000000", "profitLoss": "None", "dividendPayout": "77000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "25000000", "operatingCashflow": "830000000", "capitalExpenditures": "128000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-240000000", "cashflowFromInvestment": "-168000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "174000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:54.739545+00:00", "is_restated": false, "income_statement": { "revenue": 2723000000, "cost_of_revenue": 2050000000, "gross_profit": 673000000, "ebit": 892000000, "ebitda": 1077000000, "pretax_income": 714000000, "tax_provision": -236000000, "net_income": 951000000, "net_income_to_common": 951000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1357000000, "total_current_assets": 5887000000, "total_assets": 25538000000, "short_term_debt": 1521000000, "long_term_debt": 12291000000, "total_debt": 13812000000, "total_liabilities": 18589000000, "total_equity": 6491000000, "shares_outstanding": 109439486, "goodwill_and_intangibles": 10935000000 }, "cash_flow": { "operating_cash_flow": 403000000, "capital_expenditure": 131000000, "free_cash_flow": 534000000, "dividends_paid": 76000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235827, "ticker_id": 670, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:54.739545+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "892000000", "ebitda": "1077000000", "netIncome": "951000000", "grossProfit": "673000000", "depreciation": "None", "totalRevenue": "2723000000", "costOfRevenue": "2050000000", "interestIncome": "12000000", "incomeBeforeTax": "714000000", "interestExpense": "183000000", "operatingIncome": "842000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-236000000", "reportedCurrency": "USD", "netInterestIncome": "-173000000", "nonInterestIncome": "None", "operatingExpenses": "-169000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2050000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "185000000", "sellingGeneralAndAdministrative": "244000000", "netIncomeFromContinuingOperations": "950000000" }, "balance": { "goodwill": "6991000000", "inventory": "2337000000", "commonStock": "17050", "currentDebt": "None", "investments": "None", "totalAssets": "25538000000", "longTermDebt": "12291000000", "shortTermDebt": "1521000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "3944000000", "reportedCurrency": "USD", "retainedEarnings": "12308000000", "totalLiabilities": "18589000000", "otherCurrentAssets": "284000000", "totalCurrentAssets": "5887000000", "currentLongTermDebt": "1408000000", "longTermInvestments": "1245000000", "shortTermInvestments": "None", "currentNetReceivables": "1909000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19651000000", "currentAccountsPayable": "1263000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5862000000", "shortLongTermDebtTotal": "14146000000", "totalShareholderEquity": "6491000000", "capitalLeaseObligations": "334000000", "otherCurrentLiabilities": "814000000", "totalCurrentLiabilities": "3616000000", "otherNonCurrentLiabilities": "453000000", "totalNonCurrentLiabilities": "14973000000", "cashAndShortTermInvestments": "1357000000", "commonStockSharesOutstanding": "109439486", "intangibleAssetsExcludingGoodwill": "3944000000", "cashAndCashEquivalentsAtCarryingValue": "1357000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "952000000", "profitLoss": "None", "dividendPayout": "76000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "153000000", "operatingCashflow": "403000000", "capitalExpenditures": "131000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-700000000", "cashflowFromInvestment": "375000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "76000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "185000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2723000000, "cost_of_revenue": 2050000000, "gross_profit": 673000000, "research_and_development": 32000000, "selling_general_admin": 244000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 892000000, "depreciation_amortisation": 185000000, "ebitda": 1077000000, "interest_expense": 183000000, "interest_income": null, "other_non_operating": null, "pretax_income": 714000000, "tax_provision": -236000000, "effective_tax_rate": null, "net_income": 951000000, "net_income_continuing_ops": 950000000, "net_income_to_common": 951000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1357000000, "short_term_investments": null, "net_receivables": 1909000000, "inventory": 2337000000, "other_current_assets": null, "total_current_assets": 5887000000, "net_ppe": null, "goodwill": 6991000000, "intangible_assets": 3944000000, "goodwill_and_intangibles": 10935000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19651000000, "total_assets": 25538000000, "short_term_debt": 1521000000, "accounts_payable": 1263000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3616000000, "long_term_debt": 12291000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14973000000, "total_liabilities": 18589000000, "total_debt": 13812000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12308000000, "total_equity": 6491000000, "shares_outstanding": 109439486, "operating_cash_flow": 403000000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 131000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 375000000, "dividends_paid": 76000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -700000000, "free_cash_flow": 534000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "892000000", "ebitda": "1077000000", "netIncome": "951000000", "grossProfit": "673000000", "depreciation": "None", "totalRevenue": "2723000000", "costOfRevenue": "2050000000", "interestIncome": "12000000", "incomeBeforeTax": "714000000", "interestExpense": "183000000", "operatingIncome": "842000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-236000000", "reportedCurrency": "USD", "netInterestIncome": "-173000000", "nonInterestIncome": "None", "operatingExpenses": "-169000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2050000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "185000000", "sellingGeneralAndAdministrative": "244000000", "netIncomeFromContinuingOperations": "950000000" }, "balance": { "goodwill": "6991000000", "inventory": "2337000000", "commonStock": "17050", "currentDebt": "None", "investments": "None", "totalAssets": "25538000000", "longTermDebt": "12291000000", "shortTermDebt": "1521000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "3944000000", "reportedCurrency": "USD", "retainedEarnings": "12308000000", "totalLiabilities": "18589000000", "otherCurrentAssets": "284000000", "totalCurrentAssets": "5887000000", "currentLongTermDebt": "1408000000", "longTermInvestments": "1245000000", "shortTermInvestments": "None", "currentNetReceivables": "1909000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19651000000", "currentAccountsPayable": "1263000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5862000000", "shortLongTermDebtTotal": "14146000000", "totalShareholderEquity": "6491000000", "capitalLeaseObligations": "334000000", "otherCurrentLiabilities": "814000000", "totalCurrentLiabilities": "3616000000", "otherNonCurrentLiabilities": "453000000", "totalNonCurrentLiabilities": "14973000000", "cashAndShortTermInvestments": "1357000000", "commonStockSharesOutstanding": "109439486", "intangibleAssetsExcludingGoodwill": "3944000000", "cashAndCashEquivalentsAtCarryingValue": "1357000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "952000000", "profitLoss": "None", "dividendPayout": "76000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "153000000", "operatingCashflow": "403000000", "capitalExpenditures": "131000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-700000000", "cashflowFromInvestment": "375000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "76000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "185000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:54.739545+00:00", "is_restated": false, "income_statement": { "revenue": 2795000000, "cost_of_revenue": 2109000000, "gross_profit": 686000000, "ebit": 398000000, "ebitda": 579000000, "pretax_income": 216000000, "tax_provision": -4000000, "net_income": 220000000, "net_income_to_common": 220000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1296000000, "total_current_assets": 6252000000, "total_assets": 25649000000, "short_term_debt": 1621000000, "long_term_debt": 12889000000, "total_debt": 14510000000, "total_liabilities": 19561000000, "total_equity": 5624000000, "shares_outstanding": 109306331, "goodwill_and_intangibles": 11070000000 }, "cash_flow": { "operating_cash_flow": 762000000, "capital_expenditure": 145000000, "free_cash_flow": 907000000, "dividends_paid": 76000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235828, "ticker_id": 670, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:54.739545+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "398000000", "ebitda": "579000000", "netIncome": "220000000", "grossProfit": "686000000", "depreciation": "None", "totalRevenue": "2795000000", "costOfRevenue": "2109000000", "interestIncome": "7000000", "incomeBeforeTax": "216000000", "interestExpense": "182000000", "operatingIncome": "335000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-4000000", "reportedCurrency": "USD", "netInterestIncome": "-175000000", "nonInterestIncome": "None", "operatingExpenses": "351000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "40000000", "otherNonOperatingIncome": "65000000", "costofGoodsAndServicesSold": "2109000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "181000000", "sellingGeneralAndAdministrative": "276000000", "netIncomeFromContinuingOperations": "220000000" }, "balance": { "goodwill": "7063000000", "inventory": "2514000000", "commonStock": "17050", "currentDebt": "None", "investments": "None", "totalAssets": "25649000000", "longTermDebt": "12889000000", "shortTermDebt": "1621000000", "treasuryStock": "-5490000000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "4007000000", "reportedCurrency": "USD", "retainedEarnings": "11433000000", "totalLiabilities": "19561000000", "otherCurrentAssets": "479000000", "totalCurrentAssets": "6252000000", "currentLongTermDebt": "1507000000", "longTermInvestments": "1028000000", "shortTermInvestments": "None", "currentNetReceivables": "1963000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19397000000", "currentAccountsPayable": "1243000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5541000000", "shortLongTermDebtTotal": "14857000000", "totalShareholderEquity": "5624000000", "capitalLeaseObligations": "347000000", "otherCurrentLiabilities": "952000000", "totalCurrentLiabilities": "3922000000", "otherNonCurrentLiabilities": "492000000", "totalNonCurrentLiabilities": "15639000000", "cashAndShortTermInvestments": "1296000000", "commonStockSharesOutstanding": "109306331", "intangibleAssetsExcludingGoodwill": "4007000000", "cashAndCashEquivalentsAtCarryingValue": "1296000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "221000000", "profitLoss": "None", "dividendPayout": "76000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "175000000", "operatingCashflow": "762000000", "capitalExpenditures": "145000000", "changeInReceivables": "206000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-447000000", "cashflowFromInvestment": "-163000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "76000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "152000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "181000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2795000000, "cost_of_revenue": 2109000000, "gross_profit": 686000000, "research_and_development": 40000000, "selling_general_admin": 276000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 398000000, "depreciation_amortisation": 181000000, "ebitda": 579000000, "interest_expense": 182000000, "interest_income": null, "other_non_operating": null, "pretax_income": 216000000, "tax_provision": -4000000, "effective_tax_rate": null, "net_income": 220000000, "net_income_continuing_ops": 220000000, "net_income_to_common": 220000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1296000000, "short_term_investments": null, "net_receivables": 1963000000, "inventory": 2514000000, "other_current_assets": null, "total_current_assets": 6252000000, "net_ppe": null, "goodwill": 7063000000, "intangible_assets": 4007000000, "goodwill_and_intangibles": 11070000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19397000000, "total_assets": 25649000000, "short_term_debt": 1621000000, "accounts_payable": 1243000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3922000000, "long_term_debt": 12889000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15639000000, "total_liabilities": 19561000000, "total_debt": 14510000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11433000000, "total_equity": 5624000000, "shares_outstanding": 109306331, "operating_cash_flow": 762000000, "stock_based_compensation": 18000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 145000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -163000000, "dividends_paid": 76000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -447000000, "free_cash_flow": 907000000, "net_change_in_cash": 152000000 }, "raw_data": { "income": { "ebit": "398000000", "ebitda": "579000000", "netIncome": "220000000", "grossProfit": "686000000", "depreciation": "None", "totalRevenue": "2795000000", "costOfRevenue": "2109000000", "interestIncome": "7000000", "incomeBeforeTax": "216000000", "interestExpense": "182000000", "operatingIncome": "335000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-4000000", "reportedCurrency": "USD", "netInterestIncome": "-175000000", "nonInterestIncome": "None", "operatingExpenses": "351000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "40000000", "otherNonOperatingIncome": "65000000", "costofGoodsAndServicesSold": "2109000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "181000000", "sellingGeneralAndAdministrative": "276000000", "netIncomeFromContinuingOperations": "220000000" }, "balance": { "goodwill": "7063000000", "inventory": "2514000000", "commonStock": "17050", "currentDebt": "None", "investments": "None", "totalAssets": "25649000000", "longTermDebt": "12889000000", "shortTermDebt": "1621000000", "treasuryStock": "-5490000000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "4007000000", "reportedCurrency": "USD", "retainedEarnings": "11433000000", "totalLiabilities": "19561000000", "otherCurrentAssets": "479000000", "totalCurrentAssets": "6252000000", "currentLongTermDebt": "1507000000", "longTermInvestments": "1028000000", "shortTermInvestments": "None", "currentNetReceivables": "1963000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19397000000", "currentAccountsPayable": "1243000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5541000000", "shortLongTermDebtTotal": "14857000000", "totalShareholderEquity": "5624000000", "capitalLeaseObligations": "347000000", "otherCurrentLiabilities": "952000000", "totalCurrentLiabilities": "3922000000", "otherNonCurrentLiabilities": "492000000", "totalNonCurrentLiabilities": "15639000000", "cashAndShortTermInvestments": "1296000000", "commonStockSharesOutstanding": "109306331", "intangibleAssetsExcludingGoodwill": "4007000000", "cashAndCashEquivalentsAtCarryingValue": "1296000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "221000000", "profitLoss": "None", "dividendPayout": "76000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "175000000", "operatingCashflow": "762000000", "capitalExpenditures": "145000000", "changeInReceivables": "206000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-447000000", "cashflowFromInvestment": "-163000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "76000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "152000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "181000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "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" ] } } }