{ "ticker": { "uuid": "48c09295-3d84-4e14-8d19-f9c8fbfda851", "symbol": "UGI", "name": "UGI Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Gas", "page_url": "https://sharemaestro.com/factors/ticker/48c09295-3d84-4e14-8d19-f9c8fbfda851/", "api_url": "https://sharemaestro.com/factors/api/tickers/48c09295-3d84-4e14-8d19-f9c8fbfda851/" }, "ticker_metadata": { "id": 4111, "uuid": "48c09295-3d84-4e14-8d19-f9c8fbfda851", "symbol": "UGI", "name": "UGI Corporation", "asset_type": "equity", "market_cap": 7542371000, "stock_exchange_id": 3, "industry": "Utilities - Regulated Gas", "sector": "Utilities", "description": "UGI Corporation distributes, stores, transports, and markets energy products and related services in the United States and internationally. The company is headquartered in King of Prussia, Pennsylvania.", "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": "48c09295-3d84-4e14-8d19-f9c8fbfda851", "symbol": "UGI", "name": "UGI Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Gas", "page_url": "https://sharemaestro.com/factors/ticker/48c09295-3d84-4e14-8d19-f9c8fbfda851/", "api_url": "https://sharemaestro.com/factors/api/tickers/48c09295-3d84-4e14-8d19-f9c8fbfda851/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.82, "value": 0.84, "quality": 0.72, "momentum": 0.23, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 34.85, "market_cap": 7761269250, "pe_ratio": 12.1081, "earnings_yield": 0.0826, "ebitda_to_ev": 0.108, "shareholder_yield": 0.0415, "roe": 0.1183, "piotroski_f_score": 6, "momentum_12_1": -0.0514, "volatility_252d": 0.2314 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:58.256314+00:00", "batch_id": "" }, "size": { "price_close": 34.85, "market_cap": 7761269250, "market_cap_usd": 7761269250, "enterprise_value": 14059269250, "shares_outstanding": 222705000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 12.1081, "pb_ratio": 1.4322, "ptbv_ratio": 3.3425, "ps_ratio": 1.0547, "pcf_ratio": 6.9984, "pfcf_ratio": 3.9198, "ev_ebitda": 9.2556, "ev_ebit": 14.7063, "ev_sales": 1.9105, "ev_fcf": 7.1006, "earnings_yield": 0.0826, "fcf_yield": 0.1408, "price_to_sales": 1.0547, "price_to_book": 1.4322, "price_to_cashflow": 6.9984, "ebitda_to_ev": 0.108, "sales_yield": 0.5234 }, "yield": { "dividend_yield": 0.0415, "buyback_yield": 0, "shareholder_yield": 0.0415, "debt_paydown_yield": null, "total_yield": 0.0415 }, "quality": { "gross_margin": 0.4611, "operating_margin": 0.1299, "net_margin": 0.0871, "ebitda_margin": 0.2064, "fcf_margin": 0.2691, "roe": 0.1183, "roa": 0.0398, "roic": 0.0751, "roc_greenblatt": null, "asset_turnover": 0.4565, "cash_conversion": 3.0889, "accruals_ratio": -0.029, "sbc_to_revenue": 0.0024, "piotroski_f_score": 6, "altman_z_score": 1.4347, "earnings_stability_5y": 2.0923, "revenue_stability_5y": 0.157, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2105, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.9729, "net_debt_to_ebitda": 4.1461, "debt_to_assets": 0.4214, "interest_coverage": 4.6184, "current_ratio": 1.0016, "quick_ratio": 0.8744, "net_debt": 6298000000, "local_beta": -0.0002, "volatility_252d": 0.2314, "volatility_60d": 0.5784, "max_drawdown_12m": -0.1859, "risk_adjusted_momentum": -0.222 }, "growth": { "revenue_growth_1y": 0.0056, "revenue_growth_3y_cagr": -0.1033, "revenue_growth_5y_cagr": 0.0213, "eps_growth_1y": 0.2026, "eps_growth_3y_cagr": -0.1419, "eps_growth_5y_cagr": 0.0497, "fcf_growth_1y": -0.1069, "book_value_growth_1y": 0.0799, "revenue_growth": 0.0056, "earnings_growth": 0.2026 }, "momentum": { "price_return_1m": 0.0783, "price_return_3m": -0.0419, "price_return_6m": -0.0521, "price_return_9m": 0.0398, "price_return_12m": 0.0229, "price_return_12m_ex1m": -0.0514, "momentum_6m": -0.0521, "momentum_12m": 0.0229, "momentum_12_1": -0.0514, "distance_from_52w_high": -0.1222, "distance_from_52w_low": 0.1188, "relative_strength": -0.0771 }, "raw_ttm": { "revenue_ttm": 7359000000, "gross_profit_ttm": 3393000000, "ebit_ttm": 956000000, "ebitda_ttm": 1519000000, "net_income_ttm": 641000000, "eps_diluted_ttm": 2.8782, "operating_cash_flow_ttm": 1109000000, "capital_expenditure_ttm": 871000000, "fcf_ttm": 1980000000, "dividends_paid_ttm": 322000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 207000000, "cash_and_equivalents": 494000000, "total_current_assets": 2511000000, "total_current_liabilities": 2507000000, "net_ppe": null, "total_assets": 16119000000, "total_debt": 6792000000, "total_equity": 5419000000, "net_working_capital": 317000000, "book_value_per_share": 24.3326, "retained_earnings": 3990000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2322000000, "tangible_book_per_share": 10.4263 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 29, "rank_pb": 36, "rank_ptbv": 58, "rank_ps": 29, "rank_pcf": 28, "rank_ev_ebitda": 34, "rank_ev_ebit": 56, "rank_earnings_yield": 28, "rank_fcf_yield": 27, "rank_dividend_yield": 18, "rank_shareholder_yield": 19, "rank_total_yield": 19, "rank_roe": 37, "rank_roc": 50, "rank_roic": 49, "rank_gross_margin": 49, "rank_fcf_margin": 34, "rank_piotroski": 46, "rank_accruals": 59, "rank_sue": 50, "rank_eps_growth_1y": 42, "rank_eps_growth_5y": 65, "rank_revenue_growth_1y": 73, "rank_momentum_12m": 62, "rank_momentum_12m_ex1m": 70, "rank_relative_strength": 60 }, "composites": { "value_composite": 16, "quality_composite": 28, "momentum_composite": 77, "growth_composite": 80, "yield_composite": 13, "svqf_composite": 14, "vc1_composite": 13, "vc2_composite": 10, "vc3_composite": 10, "trending_value_composite": 61, "overall_composite": 18, "quality_value_composite": 0.7777, "os_score": 0.82, "value_percentile": 0.84, "quality_percentile": 0.72, "momentum_percentile": 0.23, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": 64, "tiny_titans_rank": null, "all_cap_buyback_rank": 34, "small_cap_core_rank": 12, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": 61, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5147, "ticker_id": 4111, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:58.256314+00:00", "batch_id": "", "os_score_delta": null, "price_close": 34.85, "market_cap": 7761269250, "market_cap_usd": 7761269250, "enterprise_value": 14059269250, "shares_outstanding": 222705000, "fx_rate_to_usd": null, "pe_ratio": 12.10806435, "pb_ratio": 1.43223275, "ptbv_ratio": 3.34249322, "ps_ratio": 1.05466358, "pcf_ratio": 6.99843936, "pfcf_ratio": 3.91983295, "ev_ebitda": 9.25560846, "ev_ebit": 14.70634859, "ev_sales": 1.91048638, "ev_fcf": 7.10064104, "earnings_yield": 0.08258958, "fcf_yield": 0.14083236, "dividend_yield": 0.04148806, "buyback_yield": 0, "shareholder_yield": 0.04148806, "debt_paydown_yield": null, "total_yield": 0.04148806, "gross_margin": 0.46106808, "operating_margin": 0.12990896, "net_margin": 0.08710423, "ebitda_margin": 0.20641391, "fcf_margin": 0.2690583, "roe": 0.11828751, "roa": 0.03976673, "roic": 0.0751433, "roc_greenblatt": null, "asset_turnover": 0.45654197, "cash_conversion": 3.08892356, "accruals_ratio": -0.02903406, "sbc_to_revenue": 0.00244598, "debt_to_equity": 1.97287322, "net_debt_to_ebitda": 4.14614878, "debt_to_assets": 0.42136609, "interest_coverage": 4.61835749, "current_ratio": 1.00159553, "quick_ratio": 0.87435181, "net_debt": 6298000000, "revenue_growth_1y": 0.00560262, "revenue_growth_3y_cagr": -0.10328075, "revenue_growth_5y_cagr": 0.02127389, "eps_growth_1y": 0.20262664, "eps_growth_3y_cagr": -0.14188929, "eps_growth_5y_cagr": 0.04969617, "fcf_growth_1y": -0.10690122, "book_value_growth_1y": 0.07991531, "piotroski_f_score": 6, "altman_z_score": 1.43468438, "earnings_stability_5y": 2.09234, "revenue_stability_5y": 0.157036, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0782797, "price_return_3m": -0.0419086, "price_return_6m": -0.05210563, "price_return_9m": 0.03983601, "price_return_12m": 0.02288503, "price_return_12m_ex1m": -0.05137319, "distance_from_52w_high": -0.12216846, "distance_from_52w_low": 0.11880165, "relative_strength": -0.07707855, "local_beta": -0.0002, "volatility_252d": 0.231381, "volatility_60d": 0.578406, "max_drawdown_12m": -0.18589626, "revenue_ttm": 7359000000, "gross_profit_ttm": 3393000000, "ebit_ttm": 956000000, "ebitda_ttm": 1519000000, "net_income_ttm": 641000000, "eps_diluted_ttm": 2.87824701, "operating_cash_flow_ttm": 1109000000, "capital_expenditure_ttm": 871000000, "fcf_ttm": 1980000000, "dividends_paid_ttm": 322000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 207000000, "cash_and_equivalents": 494000000, "total_current_assets": 2511000000, "total_current_liabilities": 2507000000, "net_ppe": null, "total_assets": 16119000000, "total_debt": 6792000000, "total_equity": 5419000000, "net_working_capital": 317000000, "book_value_per_share": 24.33263735, "retained_earnings": 3990000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2322000000, "tangible_book_per_share": 10.42634876, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 29, "rank_pb": 36, "rank_ptbv": 58, "rank_ps": 29, "rank_pcf": 28, "rank_ev_ebitda": 34, "rank_ev_ebit": 56, "rank_earnings_yield": 28, "rank_fcf_yield": 27, "rank_dividend_yield": 18, "rank_shareholder_yield": 19, "rank_total_yield": 19, "rank_roe": 37, "rank_roc": 50, "rank_roic": 49, "rank_gross_margin": 49, "rank_fcf_margin": 34, "rank_piotroski": 46, "rank_accruals": 59, "rank_sue": 50, "rank_eps_growth_1y": 42, "rank_eps_growth_5y": 65, "rank_revenue_growth_1y": 73, "rank_momentum_12m": 62, "rank_momentum_12m_ex1m": 70, "rank_relative_strength": 60, "value_composite": 16, "quality_composite": 28, "momentum_composite": 77, "growth_composite": 80, "yield_composite": 13, "svqf_composite": 14, "vc1_composite": 13, "vc2_composite": 10, "vc3_composite": 10, "trending_value_composite": 61, "overall_composite": 18, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": 64, "tiny_titans_rank": null, "all_cap_buyback_rank": 34, "small_cap_core_rank": 12, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 34.85, "os": 0.82, "value": 0.84, "quality": 0.72, "momentum": 0.23, "confidence": 1, "coverage": 1, "pe_ratio": 12.1081, "earnings_yield": 0.0826, "shareholder_yield": 0.0415, "roe": 0.1183, "momentum_12_1": -0.0514, "complete_fields": { "id": 5147, "ticker_id": 4111, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:58.256314+00:00", "batch_id": "", "os_score_delta": null, "price_close": 34.85, "market_cap": 7761269250, "market_cap_usd": 7761269250, "enterprise_value": 14059269250, "shares_outstanding": 222705000, "fx_rate_to_usd": null, "pe_ratio": 12.10806435, "pb_ratio": 1.43223275, "ptbv_ratio": 3.34249322, "ps_ratio": 1.05466358, "pcf_ratio": 6.99843936, "pfcf_ratio": 3.91983295, "ev_ebitda": 9.25560846, "ev_ebit": 14.70634859, "ev_sales": 1.91048638, "ev_fcf": 7.10064104, "earnings_yield": 0.08258958, "fcf_yield": 0.14083236, "dividend_yield": 0.04148806, "buyback_yield": 0, "shareholder_yield": 0.04148806, "debt_paydown_yield": null, "total_yield": 0.04148806, "gross_margin": 0.46106808, "operating_margin": 0.12990896, "net_margin": 0.08710423, "ebitda_margin": 0.20641391, "fcf_margin": 0.2690583, "roe": 0.11828751, "roa": 0.03976673, "roic": 0.0751433, "roc_greenblatt": null, "asset_turnover": 0.45654197, "cash_conversion": 3.08892356, "accruals_ratio": -0.02903406, "sbc_to_revenue": 0.00244598, "debt_to_equity": 1.97287322, "net_debt_to_ebitda": 4.14614878, "debt_to_assets": 0.42136609, "interest_coverage": 4.61835749, "current_ratio": 1.00159553, "quick_ratio": 0.87435181, "net_debt": 6298000000, "revenue_growth_1y": 0.00560262, "revenue_growth_3y_cagr": -0.10328075, "revenue_growth_5y_cagr": 0.02127389, "eps_growth_1y": 0.20262664, "eps_growth_3y_cagr": -0.14188929, "eps_growth_5y_cagr": 0.04969617, "fcf_growth_1y": -0.10690122, "book_value_growth_1y": 0.07991531, "piotroski_f_score": 6, "altman_z_score": 1.43468438, "earnings_stability_5y": 2.09234, "revenue_stability_5y": 0.157036, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0782797, "price_return_3m": -0.0419086, "price_return_6m": -0.05210563, "price_return_9m": 0.03983601, "price_return_12m": 0.02288503, "price_return_12m_ex1m": -0.05137319, "distance_from_52w_high": -0.12216846, "distance_from_52w_low": 0.11880165, "relative_strength": -0.07707855, "local_beta": -0.0002, "volatility_252d": 0.231381, "volatility_60d": 0.578406, "max_drawdown_12m": -0.18589626, "revenue_ttm": 7359000000, "gross_profit_ttm": 3393000000, "ebit_ttm": 956000000, "ebitda_ttm": 1519000000, "net_income_ttm": 641000000, "eps_diluted_ttm": 2.87824701, "operating_cash_flow_ttm": 1109000000, "capital_expenditure_ttm": 871000000, "fcf_ttm": 1980000000, "dividends_paid_ttm": 322000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 207000000, "cash_and_equivalents": 494000000, "total_current_assets": 2511000000, "total_current_liabilities": 2507000000, "net_ppe": null, "total_assets": 16119000000, "total_debt": 6792000000, "total_equity": 5419000000, "net_working_capital": 317000000, "book_value_per_share": 24.33263735, "retained_earnings": 3990000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2322000000, "tangible_book_per_share": 10.42634876, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 29, "rank_pb": 36, "rank_ptbv": 58, "rank_ps": 29, "rank_pcf": 28, "rank_ev_ebitda": 34, "rank_ev_ebit": 56, "rank_earnings_yield": 28, "rank_fcf_yield": 27, "rank_dividend_yield": 18, "rank_shareholder_yield": 19, "rank_total_yield": 19, "rank_roe": 37, "rank_roc": 50, "rank_roic": 49, "rank_gross_margin": 49, "rank_fcf_margin": 34, "rank_piotroski": 46, "rank_accruals": 59, "rank_sue": 50, "rank_eps_growth_1y": 42, "rank_eps_growth_5y": 65, "rank_revenue_growth_1y": 73, "rank_momentum_12m": 62, "rank_momentum_12m_ex1m": 70, "rank_relative_strength": 60, "value_composite": 16, "quality_composite": 28, "momentum_composite": 77, "growth_composite": 80, "yield_composite": 13, "svqf_composite": 14, "vc1_composite": 13, "vc2_composite": 10, "vc3_composite": 10, "trending_value_composite": 61, "overall_composite": 18, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": 64, "tiny_titans_rank": null, "all_cap_buyback_rank": 34, "small_cap_core_rank": 12, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:17.925509+00:00", "is_restated": false, "income_statement": { "revenue": 7287000000, "cost_of_revenue": 3654000000, "gross_profit": 3633000000, "ebit": 1107000000, "ebitda": 1668000000, "pretax_income": 696000000, "tax_provision": 18000000, "net_income": 678000000, "net_income_to_common": 678000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 355000000, "total_current_assets": 1766000000, "total_assets": 15462000000, "short_term_debt": 694000000, "long_term_debt": 6531000000, "total_debt": 7225000000, "total_liabilities": 10676000000, "total_equity": 4777000000, "shares_outstanding": 219160000, "goodwill_and_intangibles": 3180000000 }, "cash_flow": { "operating_cash_flow": 1227000000, "capital_expenditure": 837000000, "free_cash_flow": 2064000000, "dividends_paid": 322000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346213, "ticker_id": 4111, "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:17.925509+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1107000000", "ebitda": "1668000000", "netIncome": "678000000", "grossProfit": "3633000000", "depreciation": "None", "totalRevenue": "7287000000", "costOfRevenue": "3654000000", "interestIncome": "12000000", "incomeBeforeTax": "696000000", "interestExpense": "411000000", "operatingIncome": "1107000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "18000000", "reportedCurrency": "USD", "netInterestIncome": "-384000000", "nonInterestIncome": "None", "operatingExpenses": "2526000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3654000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "561000000", "sellingGeneralAndAdministrative": "2011000000", "netIncomeFromContinuingOperations": "678000000" }, "balance": { "goodwill": "2852000000", "inventory": "385000000", "commonStock": "1709000000", "currentDebt": "None", "investments": "None", "totalAssets": "15462000000", "longTermDebt": "6531000000", "shortTermDebt": "694000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "328000000", "reportedCurrency": "USD", "retainedEarnings": "3334000000", "totalLiabilities": "10676000000", "otherCurrentAssets": "236000000", "totalCurrentAssets": "1766000000", "currentLongTermDebt": "603000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "790000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13696000000", "currentAccountsPayable": "511000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3208000000", "shortLongTermDebtTotal": "7561000000", "totalShareholderEquity": "4777000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "776000000", "totalCurrentLiabilities": "1981000000", "otherNonCurrentLiabilities": "1168000000", "totalNonCurrentLiabilities": "8695000000", "cashAndShortTermInvestments": "355000000", "commonStockSharesOutstanding": "219160000", "intangibleAssetsExcludingGoodwill": "328000000", "cashAndCashEquivalentsAtCarryingValue": "355000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "678000000", "profitLoss": "None", "dividendPayout": "322000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "30000000", "operatingCashflow": "1227000000", "capitalExpenditures": "837000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-406000000", "cashflowFromInvestment": "-699000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "322000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "561000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7287000000, "cost_of_revenue": 3654000000, "gross_profit": 3633000000, "research_and_development": null, "selling_general_admin": 2011000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1107000000, "depreciation_amortisation": 561000000, "ebitda": 1668000000, "interest_expense": 411000000, "interest_income": null, "other_non_operating": null, "pretax_income": 696000000, "tax_provision": 18000000, "effective_tax_rate": null, "net_income": 678000000, "net_income_continuing_ops": 678000000, "net_income_to_common": 678000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 355000000, "short_term_investments": null, "net_receivables": 790000000, "inventory": 385000000, "other_current_assets": null, "total_current_assets": 1766000000, "net_ppe": null, "goodwill": 2852000000, "intangible_assets": 328000000, "goodwill_and_intangibles": 3180000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13696000000, "total_assets": 15462000000, "short_term_debt": 694000000, "accounts_payable": 511000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1981000000, "long_term_debt": 6531000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8695000000, "total_liabilities": 10676000000, "total_debt": 7225000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3334000000, "total_equity": 4777000000, "shares_outstanding": 219160000, "operating_cash_flow": 1227000000, "stock_based_compensation": 18000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 837000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -699000000, "dividends_paid": 322000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -406000000, "free_cash_flow": 2064000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1107000000", "ebitda": "1668000000", "netIncome": "678000000", "grossProfit": "3633000000", "depreciation": "None", "totalRevenue": "7287000000", "costOfRevenue": "3654000000", "interestIncome": "12000000", "incomeBeforeTax": "696000000", "interestExpense": "411000000", "operatingIncome": "1107000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "18000000", "reportedCurrency": "USD", "netInterestIncome": "-384000000", "nonInterestIncome": "None", "operatingExpenses": "2526000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3654000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "561000000", "sellingGeneralAndAdministrative": "2011000000", "netIncomeFromContinuingOperations": "678000000" }, "balance": { "goodwill": "2852000000", "inventory": "385000000", "commonStock": "1709000000", "currentDebt": "None", "investments": "None", "totalAssets": "15462000000", "longTermDebt": "6531000000", "shortTermDebt": "694000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "328000000", "reportedCurrency": "USD", "retainedEarnings": "3334000000", "totalLiabilities": "10676000000", "otherCurrentAssets": "236000000", "totalCurrentAssets": "1766000000", "currentLongTermDebt": "603000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "790000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13696000000", "currentAccountsPayable": "511000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3208000000", "shortLongTermDebtTotal": "7561000000", "totalShareholderEquity": "4777000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "776000000", "totalCurrentLiabilities": "1981000000", "otherNonCurrentLiabilities": "1168000000", "totalNonCurrentLiabilities": "8695000000", "cashAndShortTermInvestments": "355000000", "commonStockSharesOutstanding": "219160000", "intangibleAssetsExcludingGoodwill": "328000000", "cashAndCashEquivalentsAtCarryingValue": "355000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "678000000", "profitLoss": "None", "dividendPayout": "322000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "30000000", "operatingCashflow": "1227000000", "capitalExpenditures": "837000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-406000000", "cashflowFromInvestment": "-699000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "322000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "561000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:17.925509+00:00", "is_restated": false, "income_statement": { "revenue": 7210000000, "cost_of_revenue": 3529000000, "gross_profit": 3681000000, "ebit": 734000000, "ebitda": 1285000000, "pretax_income": 340000000, "tax_provision": 71000000, "net_income": 269000000, "net_income_to_common": 269000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 213000000, "total_current_assets": 1651000000, "total_assets": 15098000000, "short_term_debt": 700000000, "long_term_debt": 6443000000, "total_debt": 7143000000, "total_liabilities": 10744000000, "total_equity": 4345000000, "shares_outstanding": 215271000, "goodwill_and_intangibles": 3262000000 }, "cash_flow": { "operating_cash_flow": 1182000000, "capital_expenditure": 796000000, "free_cash_flow": 1978000000, "dividends_paid": 318000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346218, "ticker_id": 4111, "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:17.925509+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "734000000", "ebitda": "1285000000", "netIncome": "269000000", "grossProfit": "3681000000", "depreciation": "None", "totalRevenue": "7210000000", "costOfRevenue": "3529000000", "interestIncome": "11000000", "incomeBeforeTax": "340000000", "interestExpense": "394000000", "operatingIncome": "770000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "71000000", "reportedCurrency": "USD", "netInterestIncome": "-367000000", "nonInterestIncome": "None", "operatingExpenses": "2911000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3529000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "551000000", "sellingGeneralAndAdministrative": "2132000000", "netIncomeFromContinuingOperations": "269000000" }, "balance": { "goodwill": "2871000000", "inventory": "411000000", "commonStock": "1676000000", "currentDebt": "None", "investments": "None", "totalAssets": "15098000000", "longTermDebt": "6443000000", "shortTermDebt": "700000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "391000000", "reportedCurrency": "USD", "retainedEarnings": "2978000000", "totalLiabilities": "10744000000", "otherCurrentAssets": "226000000", "totalCurrentAssets": "1651000000", "currentLongTermDebt": "700000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "801000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13447000000", "currentAccountsPayable": "544000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3366000000", "shortLongTermDebtTotal": "7143000000", "totalShareholderEquity": "4345000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "617000000", "totalCurrentLiabilities": "2060000000", "otherNonCurrentLiabilities": "1202000000", "totalNonCurrentLiabilities": "8684000000", "cashAndShortTermInvestments": "213000000", "commonStockSharesOutstanding": "215271000", "intangibleAssetsExcludingGoodwill": "391000000", "cashAndCashEquivalentsAtCarryingValue": "213000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "269000000", "profitLoss": "None", "dividendPayout": "318000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "32000000", "operatingCashflow": "1182000000", "capitalExpenditures": "796000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-506000000", "cashflowFromInvestment": "-792000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "318000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "551000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7210000000, "cost_of_revenue": 3529000000, "gross_profit": 3681000000, "research_and_development": null, "selling_general_admin": 2132000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 734000000, "depreciation_amortisation": 551000000, "ebitda": 1285000000, "interest_expense": 394000000, "interest_income": null, "other_non_operating": null, "pretax_income": 340000000, "tax_provision": 71000000, "effective_tax_rate": null, "net_income": 269000000, "net_income_continuing_ops": 269000000, "net_income_to_common": 269000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 213000000, "short_term_investments": null, "net_receivables": 801000000, "inventory": 411000000, "other_current_assets": null, "total_current_assets": 1651000000, "net_ppe": null, "goodwill": 2871000000, "intangible_assets": 391000000, "goodwill_and_intangibles": 3262000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13447000000, "total_assets": 15098000000, "short_term_debt": 700000000, "accounts_payable": 544000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2060000000, "long_term_debt": 6443000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8684000000, "total_liabilities": 10744000000, "total_debt": 7143000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2978000000, "total_equity": 4345000000, "shares_outstanding": 215271000, "operating_cash_flow": 1182000000, "stock_based_compensation": 8000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 796000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -792000000, "dividends_paid": 318000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -506000000, "free_cash_flow": 1978000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "734000000", "ebitda": "1285000000", "netIncome": "269000000", "grossProfit": "3681000000", "depreciation": "None", "totalRevenue": "7210000000", "costOfRevenue": "3529000000", "interestIncome": "11000000", "incomeBeforeTax": "340000000", "interestExpense": "394000000", "operatingIncome": "770000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "71000000", "reportedCurrency": "USD", "netInterestIncome": "-367000000", "nonInterestIncome": "None", "operatingExpenses": "2911000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3529000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "551000000", "sellingGeneralAndAdministrative": "2132000000", "netIncomeFromContinuingOperations": "269000000" }, "balance": { "goodwill": "2871000000", "inventory": "411000000", "commonStock": "1676000000", "currentDebt": "None", "investments": "None", "totalAssets": "15098000000", "longTermDebt": "6443000000", "shortTermDebt": "700000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "391000000", "reportedCurrency": "USD", "retainedEarnings": "2978000000", "totalLiabilities": "10744000000", "otherCurrentAssets": "226000000", "totalCurrentAssets": "1651000000", "currentLongTermDebt": "700000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "801000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13447000000", "currentAccountsPayable": "544000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3366000000", "shortLongTermDebtTotal": "7143000000", "totalShareholderEquity": "4345000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "617000000", "totalCurrentLiabilities": "2060000000", "otherNonCurrentLiabilities": "1202000000", "totalNonCurrentLiabilities": "8684000000", "cashAndShortTermInvestments": "213000000", "commonStockSharesOutstanding": "215271000", "intangibleAssetsExcludingGoodwill": "391000000", "cashAndCashEquivalentsAtCarryingValue": "213000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "269000000", "profitLoss": "None", "dividendPayout": "318000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "32000000", "operatingCashflow": "1182000000", "capitalExpenditures": "796000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-506000000", "cashflowFromInvestment": "-792000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "318000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "551000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:17.925509+00:00", "is_restated": false, "income_statement": { "revenue": 8928000000, "cost_of_revenue": 6937000000, "gross_profit": 1991000000, "ebit": -1458000000, "ebitda": -926000000, "pretax_income": -1837000000, "tax_provision": -335000000, "net_income": -1502000000, "net_income_to_common": -1502000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 241000000, "total_current_assets": 2045000000, "total_assets": 15401000000, "short_term_debt": 706000000, "long_term_debt": 6543000000, "total_debt": 7249000000, "total_liabilities": 11007000000, "total_equity": 4386000000, "shares_outstanding": 209806000, "goodwill_and_intangibles": 3470000000 }, "cash_flow": { "operating_cash_flow": 1107000000, "capital_expenditure": 974000000, "free_cash_flow": 2081000000, "dividends_paid": 308000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346223, "ticker_id": 4111, "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:17.925509+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1458000000", "ebitda": "-926000000", "netIncome": "-1502000000", "grossProfit": "1991000000", "depreciation": "None", "totalRevenue": "8928000000", "costOfRevenue": "6937000000", "interestIncome": "6000000", "incomeBeforeTax": "-1837000000", "interestExpense": "379000000", "operatingIncome": "-1444000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-335000000", "reportedCurrency": "USD", "netInterestIncome": "-356000000", "nonInterestIncome": "None", "operatingExpenses": "3435000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6937000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "532000000", "sellingGeneralAndAdministrative": "2158000000", "netIncomeFromContinuingOperations": "-1502000000" }, "balance": { "goodwill": "3027000000", "inventory": "433000000", "commonStock": "1503000000", "currentDebt": "None", "investments": "None", "totalAssets": "15401000000", "longTermDebt": "6543000000", "shortTermDebt": "706000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "443000000", "reportedCurrency": "USD", "retainedEarnings": "3027000000", "totalLiabilities": "11007000000", "otherCurrentAssets": "424000000", "totalCurrentAssets": "2045000000", "currentLongTermDebt": "706000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "947000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13356000000", "currentAccountsPayable": "613000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8967000000", "shortLongTermDebtTotal": "7249000000", "totalShareholderEquity": "4386000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "723000000", "totalCurrentLiabilities": "2274000000", "otherNonCurrentLiabilities": "1235000000", "totalNonCurrentLiabilities": "8733000000", "cashAndShortTermInvestments": "241000000", "commonStockSharesOutstanding": "209806000", "intangibleAssetsExcludingGoodwill": "443000000", "cashAndCashEquivalentsAtCarryingValue": "241000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1502000000", "profitLoss": "None", "dividendPayout": "308000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "247000000", "operatingCashflow": "1107000000", "capitalExpenditures": "974000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-168000000", "cashflowFromInvestment": "-1077000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "308000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "532000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8928000000, "cost_of_revenue": 6937000000, "gross_profit": 1991000000, "research_and_development": null, "selling_general_admin": 2158000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1458000000, "depreciation_amortisation": 532000000, "ebitda": -926000000, "interest_expense": 379000000, "interest_income": null, "other_non_operating": null, "pretax_income": -1837000000, "tax_provision": -335000000, "effective_tax_rate": null, "net_income": -1502000000, "net_income_continuing_ops": -1502000000, "net_income_to_common": -1502000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 241000000, "short_term_investments": null, "net_receivables": 947000000, "inventory": 433000000, "other_current_assets": null, "total_current_assets": 2045000000, "net_ppe": null, "goodwill": 3027000000, "intangible_assets": 443000000, "goodwill_and_intangibles": 3470000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13356000000, "total_assets": 15401000000, "short_term_debt": 706000000, "accounts_payable": 613000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2274000000, "long_term_debt": 6543000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8733000000, "total_liabilities": 11007000000, "total_debt": 7249000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3027000000, "total_equity": 4386000000, "shares_outstanding": 209806000, "operating_cash_flow": 1107000000, "stock_based_compensation": 17000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 974000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1077000000, "dividends_paid": 308000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -168000000, "free_cash_flow": 2081000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1458000000", "ebitda": "-926000000", "netIncome": "-1502000000", "grossProfit": "1991000000", "depreciation": "None", "totalRevenue": "8928000000", "costOfRevenue": "6937000000", "interestIncome": "6000000", "incomeBeforeTax": "-1837000000", "interestExpense": "379000000", "operatingIncome": "-1444000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-335000000", "reportedCurrency": "USD", "netInterestIncome": "-356000000", "nonInterestIncome": "None", "operatingExpenses": "3435000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6937000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "532000000", "sellingGeneralAndAdministrative": "2158000000", "netIncomeFromContinuingOperations": "-1502000000" }, "balance": { "goodwill": "3027000000", "inventory": "433000000", "commonStock": "1503000000", "currentDebt": "None", "investments": "None", "totalAssets": "15401000000", "longTermDebt": "6543000000", "shortTermDebt": "706000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "443000000", "reportedCurrency": "USD", "retainedEarnings": "3027000000", "totalLiabilities": "11007000000", "otherCurrentAssets": "424000000", "totalCurrentAssets": "2045000000", "currentLongTermDebt": "706000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "947000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13356000000", "currentAccountsPayable": "613000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8967000000", "shortLongTermDebtTotal": "7249000000", "totalShareholderEquity": "4386000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "723000000", "totalCurrentLiabilities": "2274000000", "otherNonCurrentLiabilities": "1235000000", "totalNonCurrentLiabilities": "8733000000", "cashAndShortTermInvestments": "241000000", "commonStockSharesOutstanding": "209806000", "intangibleAssetsExcludingGoodwill": "443000000", "cashAndCashEquivalentsAtCarryingValue": "241000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1502000000", "profitLoss": "None", "dividendPayout": "308000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "247000000", "operatingCashflow": "1107000000", "capitalExpenditures": "974000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-168000000", "cashflowFromInvestment": "-1077000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "308000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "532000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:17.925509+00:00", "is_restated": false, "income_statement": { "revenue": 10106000000, "cost_of_revenue": 5973000000, "gross_profit": 4133000000, "ebit": 1716000000, "ebitda": 2234000000, "pretax_income": 1387000000, "tax_provision": 313000000, "net_income": 1073000000, "net_income_to_common": 1073000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 405000000, "total_current_assets": 3802000000, "total_assets": 17575000000, "short_term_debt": 517000000, "long_term_debt": 6442000000, "total_debt": 6959000000, "total_liabilities": 11501000000, "total_equity": 6066000000, "shares_outstanding": 215821000, "goodwill_and_intangibles": 4112000000 }, "cash_flow": { "operating_cash_flow": 716000000, "capital_expenditure": 804000000, "free_cash_flow": 1520000000, "dividends_paid": 296000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346228, "ticker_id": 4111, "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:17.925509+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1716000000", "ebitda": "2234000000", "netIncome": "1073000000", "grossProfit": "4133000000", "depreciation": "None", "totalRevenue": "10106000000", "costOfRevenue": "5973000000", "interestIncome": "329000000", "incomeBeforeTax": "1387000000", "interestExpense": "329000000", "operatingIncome": "1666000000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "313000000", "reportedCurrency": "USD", "netInterestIncome": "-310000000", "nonInterestIncome": "None", "operatingExpenses": "2467000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "50000000", "costofGoodsAndServicesSold": "5973000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "518000000", "sellingGeneralAndAdministrative": "2028000000", "netIncomeFromContinuingOperations": "1074000000" }, "balance": { "goodwill": "3612000000", "inventory": "665000000", "commonStock": "1483000000", "currentDebt": "None", "investments": "None", "totalAssets": "17575000000", "longTermDebt": "6442000000", "shortTermDebt": "517000000", "treasuryStock": "-40000000", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "500000000", "reportedCurrency": "USD", "retainedEarnings": "4841000000", "totalLiabilities": "11501000000", "otherCurrentAssets": "1454000000", "totalCurrentAssets": "3802000000", "currentLongTermDebt": "517000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1278000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13773000000", "currentAccountsPayable": "891000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3415000000", "shortLongTermDebtTotal": "7000000000", "totalShareholderEquity": "6066000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "811000000", "totalCurrentLiabilities": "2444000000", "otherNonCurrentLiabilities": "1219000000", "totalNonCurrentLiabilities": "9057000000", "cashAndShortTermInvestments": "405000000", "commonStockSharesOutstanding": "215821000", "intangibleAssetsExcludingGoodwill": "500000000", "cashAndCashEquivalentsAtCarryingValue": "405000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1074000000", "profitLoss": "None", "dividendPayout": "296000000", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "-224000000", "operatingCashflow": "716000000", "capitalExpenditures": "804000000", "changeInReceivables": "-431000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51000000", "cashflowFromInvestment": "-1012000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "296000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-347000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "518000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10106000000, "cost_of_revenue": 5973000000, "gross_profit": 4133000000, "research_and_development": null, "selling_general_admin": 2028000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1716000000, "depreciation_amortisation": 518000000, "ebitda": 2234000000, "interest_expense": 329000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1387000000, "tax_provision": 313000000, "effective_tax_rate": null, "net_income": 1073000000, "net_income_continuing_ops": 1074000000, "net_income_to_common": 1073000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 405000000, "short_term_investments": null, "net_receivables": 1278000000, "inventory": 665000000, "other_current_assets": null, "total_current_assets": 3802000000, "net_ppe": null, "goodwill": 3612000000, "intangible_assets": 500000000, "goodwill_and_intangibles": 4112000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13773000000, "total_assets": 17575000000, "short_term_debt": 517000000, "accounts_payable": 891000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2444000000, "long_term_debt": 6442000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9057000000, "total_liabilities": 11501000000, "total_debt": 6959000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4841000000, "total_equity": 6066000000, "shares_outstanding": 215821000, "operating_cash_flow": 716000000, "stock_based_compensation": 15000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 804000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1012000000, "dividends_paid": 296000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -51000000, "free_cash_flow": 1520000000, "net_change_in_cash": -347000000 }, "raw_data": { "income": { "ebit": "1716000000", "ebitda": "2234000000", "netIncome": "1073000000", "grossProfit": "4133000000", "depreciation": "None", "totalRevenue": "10106000000", "costOfRevenue": "5973000000", "interestIncome": "329000000", "incomeBeforeTax": "1387000000", "interestExpense": "329000000", "operatingIncome": "1666000000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "313000000", "reportedCurrency": "USD", "netInterestIncome": "-310000000", "nonInterestIncome": "None", "operatingExpenses": "2467000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "50000000", "costofGoodsAndServicesSold": "5973000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "518000000", "sellingGeneralAndAdministrative": "2028000000", "netIncomeFromContinuingOperations": "1074000000" }, "balance": { "goodwill": "3612000000", "inventory": "665000000", "commonStock": "1483000000", "currentDebt": "None", "investments": "None", "totalAssets": "17575000000", "longTermDebt": "6442000000", "shortTermDebt": "517000000", "treasuryStock": "-40000000", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "500000000", "reportedCurrency": "USD", "retainedEarnings": "4841000000", "totalLiabilities": "11501000000", "otherCurrentAssets": "1454000000", "totalCurrentAssets": "3802000000", "currentLongTermDebt": "517000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1278000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13773000000", "currentAccountsPayable": "891000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3415000000", "shortLongTermDebtTotal": "7000000000", "totalShareholderEquity": "6066000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "811000000", "totalCurrentLiabilities": "2444000000", "otherNonCurrentLiabilities": "1219000000", "totalNonCurrentLiabilities": "9057000000", "cashAndShortTermInvestments": "405000000", "commonStockSharesOutstanding": "215821000", "intangibleAssetsExcludingGoodwill": "500000000", "cashAndCashEquivalentsAtCarryingValue": "405000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1074000000", "profitLoss": "None", "dividendPayout": "296000000", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "-224000000", "operatingCashflow": "716000000", "capitalExpenditures": "804000000", "changeInReceivables": "-431000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51000000", "cashflowFromInvestment": "-1012000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "296000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-347000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "518000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:17.925509+00:00", "is_restated": false, "income_statement": { "revenue": 7447000000, "cost_of_revenue": 2614000000, "gross_profit": 4833000000, "ebit": 2299000000, "ebitda": 2801000000, "pretax_income": 1989000000, "tax_provision": 522000000, "net_income": 1467000000, "net_income_to_common": 1467000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 855000000, "total_current_assets": 3270000000, "total_assets": 16723000000, "short_term_debt": 477000000, "long_term_debt": 6298000000, "total_debt": 6775000000, "total_liabilities": 11192000000, "total_equity": 5522000000, "shares_outstanding": 212126000, "goodwill_and_intangibles": 4353000000 }, "cash_flow": { "operating_cash_flow": 1481000000, "capital_expenditure": 690000000, "free_cash_flow": 2171000000, "dividends_paid": 282000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346233, "ticker_id": 4111, "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:17.925509+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2299000000", "ebitda": "2801000000", "netIncome": "1467000000", "grossProfit": "4833000000", "depreciation": "None", "totalRevenue": "7447000000", "costOfRevenue": "2614000000", "interestIncome": "310000000", "incomeBeforeTax": "1989000000", "interestExpense": "310000000", "operatingIncome": "2350000000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "522000000", "reportedCurrency": "USD", "netInterestIncome": "-293000000", "nonInterestIncome": "None", "operatingExpenses": "2483000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-51000000", "costofGoodsAndServicesSold": "2614000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "502000000", "sellingGeneralAndAdministrative": "2014000000", "netIncomeFromContinuingOperations": "1467000000" }, "balance": { "goodwill": "3770000000", "inventory": "469000000", "commonStock": "1394000000", "currentDebt": "None", "investments": "None", "totalAssets": "16723000000", "longTermDebt": "6298000000", "shortTermDebt": "477000000", "treasuryStock": "-26000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "583000000", "reportedCurrency": "USD", "retainedEarnings": "4081000000", "totalLiabilities": "11192000000", "otherCurrentAssets": "923000000", "totalCurrentAssets": "3270000000", "currentLongTermDebt": "477000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1023000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13453000000", "currentAccountsPayable": "837000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7948000000", "shortLongTermDebtTotal": "6816000000", "totalShareholderEquity": "5522000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "775000000", "totalCurrentLiabilities": "2297000000", "otherNonCurrentLiabilities": "1381000000", "totalNonCurrentLiabilities": "8895000000", "cashAndShortTermInvestments": "855000000", "commonStockSharesOutstanding": "212126000", "intangibleAssetsExcludingGoodwill": "583000000", "cashAndCashEquivalentsAtCarryingValue": "855000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1467000000", "profitLoss": "None", "dividendPayout": "282000000", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "-231000000", "operatingCashflow": "1481000000", "capitalExpenditures": "690000000", "changeInReceivables": "-233000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "166000000", "cashflowFromInvestment": "-1113000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "282000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "534000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "232000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "502000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7447000000, "cost_of_revenue": 2614000000, "gross_profit": 4833000000, "research_and_development": null, "selling_general_admin": 2014000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2299000000, "depreciation_amortisation": 502000000, "ebitda": 2801000000, "interest_expense": 310000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1989000000, "tax_provision": 522000000, "effective_tax_rate": null, "net_income": 1467000000, "net_income_continuing_ops": 1467000000, "net_income_to_common": 1467000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 855000000, "short_term_investments": null, "net_receivables": 1023000000, "inventory": 469000000, "other_current_assets": null, "total_current_assets": 3270000000, "net_ppe": null, "goodwill": 3770000000, "intangible_assets": 583000000, "goodwill_and_intangibles": 4353000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13453000000, "total_assets": 16723000000, "short_term_debt": 477000000, "accounts_payable": 837000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2297000000, "long_term_debt": 6298000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8895000000, "total_liabilities": 11192000000, "total_debt": 6775000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4081000000, "total_equity": 5522000000, "shares_outstanding": 212126000, "operating_cash_flow": 1481000000, "stock_based_compensation": 21000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 690000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1113000000, "dividends_paid": 282000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 166000000, "free_cash_flow": 2171000000, "net_change_in_cash": 534000000 }, "raw_data": { "income": { "ebit": "2299000000", "ebitda": "2801000000", "netIncome": "1467000000", "grossProfit": "4833000000", "depreciation": "None", "totalRevenue": "7447000000", "costOfRevenue": "2614000000", "interestIncome": "310000000", "incomeBeforeTax": "1989000000", "interestExpense": "310000000", "operatingIncome": "2350000000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "522000000", "reportedCurrency": "USD", "netInterestIncome": "-293000000", "nonInterestIncome": "None", "operatingExpenses": "2483000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-51000000", "costofGoodsAndServicesSold": "2614000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "502000000", "sellingGeneralAndAdministrative": "2014000000", "netIncomeFromContinuingOperations": "1467000000" }, "balance": { "goodwill": "3770000000", "inventory": "469000000", "commonStock": "1394000000", "currentDebt": "None", "investments": "None", "totalAssets": "16723000000", "longTermDebt": "6298000000", "shortTermDebt": "477000000", "treasuryStock": "-26000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "583000000", "reportedCurrency": "USD", "retainedEarnings": "4081000000", "totalLiabilities": "11192000000", "otherCurrentAssets": "923000000", "totalCurrentAssets": "3270000000", "currentLongTermDebt": "477000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1023000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13453000000", "currentAccountsPayable": "837000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7948000000", "shortLongTermDebtTotal": "6816000000", "totalShareholderEquity": "5522000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "775000000", "totalCurrentLiabilities": "2297000000", "otherNonCurrentLiabilities": "1381000000", "totalNonCurrentLiabilities": "8895000000", "cashAndShortTermInvestments": "855000000", "commonStockSharesOutstanding": "212126000", "intangibleAssetsExcludingGoodwill": "583000000", "cashAndCashEquivalentsAtCarryingValue": "855000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1467000000", "profitLoss": "None", "dividendPayout": "282000000", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "-231000000", "operatingCashflow": "1481000000", "capitalExpenditures": "690000000", "changeInReceivables": "-233000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "166000000", "cashflowFromInvestment": "-1113000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "282000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "534000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "232000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "502000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-09-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:17.925509+00:00", "is_restated": false, "income_statement": { "revenue": 6559000000, "cost_of_revenue": 3149000000, "gross_profit": 3410000000, "ebit": 989000000, "ebitda": 1473000000, "pretax_income": 667000000, "tax_provision": 135000000, "net_income": 532000000, "net_income_to_common": 532000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 336000000, "total_current_assets": 1543000000, "total_assets": 13985000000, "short_term_debt": 400000000, "long_term_debt": 5940000000, "total_debt": 6340000000, "total_liabilities": 9848000000, "total_equity": 4128000000, "shares_outstanding": 209869000, "goodwill_and_intangibles": 4195000000 }, "cash_flow": { "operating_cash_flow": 1102000000, "capital_expenditure": 655000000, "free_cash_flow": 1757000000, "dividends_paid": 273000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346238, "ticker_id": 4111, "period_end_date": "2020-09-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:17.925509+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "989000000", "ebitda": "1473000000", "netIncome": "532000000", "grossProfit": "3410000000", "depreciation": "None", "totalRevenue": "6559000000", "costOfRevenue": "3149000000", "interestIncome": "295000000", "incomeBeforeTax": "667000000", "interestExpense": "309000000", "operatingIncome": "982000000", "fiscalDateEnding": "2020-09-30", "incomeTaxExpense": "135000000", "reportedCurrency": "USD", "netInterestIncome": "-311000000", "nonInterestIncome": "None", "operatingExpenses": "2428000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "7000000", "costofGoodsAndServicesSold": "3149000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "484000000", "sellingGeneralAndAdministrative": "1911000000", "netIncomeFromContinuingOperations": "532000000" }, "balance": { "goodwill": "3518000000", "inventory": "241000000", "commonStock": "1416000000", "currentDebt": "None", "investments": "None", "totalAssets": "13985000000", "longTermDebt": "5940000000", "shortTermDebt": "400000000", "treasuryStock": "-49000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-09-30", "intangibleAssets": "677000000", "reportedCurrency": "USD", "retainedEarnings": "2908000000", "totalLiabilities": "9848000000", "otherCurrentAssets": "220000000", "totalCurrentAssets": "1543000000", "currentLongTermDebt": "400000000", "longTermInvestments": "38000000", "shortTermInvestments": "None", "currentNetReceivables": "746000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12442000000", "currentAccountsPayable": "475000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10658000000", "shortLongTermDebtTotal": "6381000000", "totalShareholderEquity": "4128000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "676000000", "totalCurrentLiabilities": "1755000000", "otherNonCurrentLiabilities": "1413000000", "totalNonCurrentLiabilities": "8093000000", "cashAndShortTermInvestments": "336000000", "commonStockSharesOutstanding": "209869000", "intangibleAssetsExcludingGoodwill": "677000000", "cashAndCashEquivalentsAtCarryingValue": "336000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "532000000", "profitLoss": "None", "dividendPayout": "273000000", "fiscalDateEnding": "2020-09-30", "reportedCurrency": "USD", "changeInInventory": "-5000000", "operatingCashflow": "1102000000", "capitalExpenditures": "655000000", "changeInReceivables": "-18000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-635000000", "cashflowFromInvestment": "-649000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "273000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-182000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "484000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6559000000, "cost_of_revenue": 3149000000, "gross_profit": 3410000000, "research_and_development": null, "selling_general_admin": 1911000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 989000000, "depreciation_amortisation": 484000000, "ebitda": 1473000000, "interest_expense": 309000000, "interest_income": null, "other_non_operating": null, "pretax_income": 667000000, "tax_provision": 135000000, "effective_tax_rate": null, "net_income": 532000000, "net_income_continuing_ops": 532000000, "net_income_to_common": 532000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 336000000, "short_term_investments": null, "net_receivables": 746000000, "inventory": 241000000, "other_current_assets": null, "total_current_assets": 1543000000, "net_ppe": null, "goodwill": 3518000000, "intangible_assets": 677000000, "goodwill_and_intangibles": 4195000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12442000000, "total_assets": 13985000000, "short_term_debt": 400000000, "accounts_payable": 475000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1755000000, "long_term_debt": 5940000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8093000000, "total_liabilities": 9848000000, "total_debt": 6340000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2908000000, "total_equity": 4128000000, "shares_outstanding": 209869000, "operating_cash_flow": 1102000000, "stock_based_compensation": 15000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 655000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -649000000, "dividends_paid": 273000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -635000000, "free_cash_flow": 1757000000, "net_change_in_cash": -182000000 }, "raw_data": { "income": { "ebit": "989000000", "ebitda": "1473000000", "netIncome": "532000000", "grossProfit": "3410000000", "depreciation": "None", "totalRevenue": "6559000000", "costOfRevenue": "3149000000", "interestIncome": "295000000", "incomeBeforeTax": "667000000", "interestExpense": "309000000", "operatingIncome": "982000000", "fiscalDateEnding": "2020-09-30", "incomeTaxExpense": "135000000", "reportedCurrency": "USD", "netInterestIncome": "-311000000", "nonInterestIncome": "None", "operatingExpenses": "2428000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "7000000", "costofGoodsAndServicesSold": "3149000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "484000000", "sellingGeneralAndAdministrative": "1911000000", "netIncomeFromContinuingOperations": "532000000" }, "balance": { "goodwill": "3518000000", "inventory": "241000000", "commonStock": "1416000000", "currentDebt": "None", "investments": "None", "totalAssets": "13985000000", "longTermDebt": "5940000000", "shortTermDebt": "400000000", "treasuryStock": "-49000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-09-30", "intangibleAssets": "677000000", "reportedCurrency": "USD", "retainedEarnings": "2908000000", "totalLiabilities": "9848000000", "otherCurrentAssets": "220000000", "totalCurrentAssets": "1543000000", "currentLongTermDebt": "400000000", "longTermInvestments": "38000000", "shortTermInvestments": "None", "currentNetReceivables": "746000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12442000000", "currentAccountsPayable": "475000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10658000000", "shortLongTermDebtTotal": "6381000000", "totalShareholderEquity": "4128000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "676000000", "totalCurrentLiabilities": "1755000000", "otherNonCurrentLiabilities": "1413000000", "totalNonCurrentLiabilities": "8093000000", "cashAndShortTermInvestments": "336000000", "commonStockSharesOutstanding": "209869000", "intangibleAssetsExcludingGoodwill": "677000000", "cashAndCashEquivalentsAtCarryingValue": "336000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "532000000", "profitLoss": "None", "dividendPayout": "273000000", "fiscalDateEnding": "2020-09-30", "reportedCurrency": "USD", "changeInInventory": "-5000000", "operatingCashflow": "1102000000", "capitalExpenditures": "655000000", "changeInReceivables": "-18000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-635000000", "cashflowFromInvestment": "-649000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "273000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-182000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "484000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-09-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:17.925509+00:00", "is_restated": false, "income_statement": { "revenue": 7320000000, "cost_of_revenue": 4323000000, "gross_profit": 2997000000, "ebit": 659000000, "ebitda": 1107000000, "pretax_income": 401000000, "tax_provision": 93000000, "net_income": 256000000, "net_income_to_common": 256000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 447000000, "total_current_assets": 1566000000, "total_assets": 13347000000, "short_term_debt": 820000000, "long_term_debt": 5779900000, "total_debt": 6599900000, "total_liabilities": 9520000000, "total_equity": 3817000000, "shares_outstanding": 181111000, "goodwill_and_intangibles": 4165000000 }, "cash_flow": { "operating_cash_flow": 1078000000, "capital_expenditure": 705000000, "free_cash_flow": 1783000000, "dividends_paid": 463000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346243, "ticker_id": 4111, "period_end_date": "2019-09-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:17.925509+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "659000000", "ebitda": "1107000000", "netIncome": "256000000", "grossProfit": "2997000000", "depreciation": "None", "totalRevenue": "7320000000", "costOfRevenue": "4323000000", "interestIncome": "211000000", "incomeBeforeTax": "401000000", "interestExpense": "253300000", "operatingIncome": "617000000", "fiscalDateEnding": "2019-09-30", "incomeTaxExpense": "93000000", "reportedCurrency": "USD", "netInterestIncome": "-235700000", "nonInterestIncome": "None", "operatingExpenses": "2380000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4323000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "448000000", "sellingGeneralAndAdministrative": "1963000000", "netIncomeFromContinuingOperations": "307900000" }, "balance": { "goodwill": "3456000000", "inventory": "230000000", "commonStock": "1397000000", "currentDebt": "None", "investments": "None", "totalAssets": "13347000000", "longTermDebt": "5779900000", "shortTermDebt": "820000000", "treasuryStock": "-15900000", "deferredRevenue": "None", "fiscalDateEnding": "2019-09-30", "intangibleAssets": "709000000", "reportedCurrency": "USD", "retainedEarnings": "2653000000", "totalLiabilities": "9520000000", "otherCurrentAssets": "233000000", "totalCurrentAssets": "1566000000", "currentLongTermDebt": "820400000", "longTermInvestments": "242400000", "shortTermInvestments": "None", "currentNetReceivables": "656000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11781000000", "currentAccountsPayable": "439000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6688000000", "shortLongTermDebtTotal": "6600000000", "totalShareholderEquity": "3817000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "601000000", "totalCurrentLiabilities": "2028000000", "otherNonCurrentLiabilities": "1122800000", "totalNonCurrentLiabilities": "7492000000", "cashAndShortTermInvestments": "447000000", "commonStockSharesOutstanding": "181111000", "intangibleAssetsExcludingGoodwill": "709000000", "cashAndCashEquivalentsAtCarryingValue": "447000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "308000000", "profitLoss": "None", "dividendPayout": "463000000", "fiscalDateEnding": "2019-09-30", "reportedCurrency": "USD", "changeInInventory": "84000000", "operatingCashflow": "1078000000", "capitalExpenditures": "705000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1042000000", "cashflowFromInvestment": "-2055000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "463000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "448000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7320000000, "cost_of_revenue": 4323000000, "gross_profit": 2997000000, "research_and_development": null, "selling_general_admin": 1963000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 659000000, "depreciation_amortisation": 448000000, "ebitda": 1107000000, "interest_expense": 253300000, "interest_income": null, "other_non_operating": null, "pretax_income": 401000000, "tax_provision": 93000000, "effective_tax_rate": null, "net_income": 256000000, "net_income_continuing_ops": 307900000, "net_income_to_common": 256000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 447000000, "short_term_investments": null, "net_receivables": 656000000, "inventory": 230000000, "other_current_assets": null, "total_current_assets": 1566000000, "net_ppe": null, "goodwill": 3456000000, "intangible_assets": 709000000, "goodwill_and_intangibles": 4165000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11781000000, "total_assets": 13347000000, "short_term_debt": 820000000, "accounts_payable": 439000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2028000000, "long_term_debt": 5779900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7492000000, "total_liabilities": 9520000000, "total_debt": 6599900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2653000000, "total_equity": 3817000000, "shares_outstanding": 181111000, "operating_cash_flow": 1078000000, "stock_based_compensation": 18000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 705000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2055000000, "dividends_paid": 463000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1042000000, "free_cash_flow": 1783000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "659000000", "ebitda": "1107000000", "netIncome": "256000000", "grossProfit": "2997000000", "depreciation": "None", "totalRevenue": "7320000000", "costOfRevenue": "4323000000", "interestIncome": "211000000", "incomeBeforeTax": "401000000", "interestExpense": "253300000", "operatingIncome": "617000000", "fiscalDateEnding": "2019-09-30", "incomeTaxExpense": "93000000", "reportedCurrency": "USD", "netInterestIncome": "-235700000", "nonInterestIncome": "None", "operatingExpenses": "2380000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4323000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "448000000", "sellingGeneralAndAdministrative": "1963000000", "netIncomeFromContinuingOperations": "307900000" }, "balance": { "goodwill": "3456000000", "inventory": "230000000", "commonStock": "1397000000", "currentDebt": "None", "investments": "None", "totalAssets": "13347000000", "longTermDebt": "5779900000", "shortTermDebt": "820000000", "treasuryStock": "-15900000", "deferredRevenue": "None", "fiscalDateEnding": "2019-09-30", "intangibleAssets": "709000000", "reportedCurrency": "USD", "retainedEarnings": "2653000000", "totalLiabilities": "9520000000", "otherCurrentAssets": "233000000", "totalCurrentAssets": "1566000000", "currentLongTermDebt": "820400000", "longTermInvestments": "242400000", "shortTermInvestments": "None", "currentNetReceivables": "656000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11781000000", "currentAccountsPayable": "439000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6688000000", "shortLongTermDebtTotal": "6600000000", "totalShareholderEquity": "3817000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "601000000", "totalCurrentLiabilities": "2028000000", "otherNonCurrentLiabilities": "1122800000", "totalNonCurrentLiabilities": "7492000000", "cashAndShortTermInvestments": "447000000", "commonStockSharesOutstanding": "181111000", "intangibleAssetsExcludingGoodwill": "709000000", "cashAndCashEquivalentsAtCarryingValue": "447000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "308000000", "profitLoss": "None", "dividendPayout": "463000000", "fiscalDateEnding": "2019-09-30", "reportedCurrency": "USD", "changeInInventory": "84000000", "operatingCashflow": "1078000000", "capitalExpenditures": "705000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1042000000", "cashflowFromInvestment": "-2055000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "463000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "448000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-09-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:17.925509+00:00", "is_restated": false, "income_statement": { "revenue": 7651000000, "cost_of_revenue": 4075000000, "gross_profit": 3576000000, "ebit": 1085000000, "ebitda": 1540000000, "pretax_income": 855000000, "tax_provision": 33000000, "net_income": 719000000, "net_income_to_common": 719000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 452600000, "total_current_assets": 1888100000, "total_assets": 11980900000, "short_term_debt": 443700000, "long_term_debt": 4146500000, "total_debt": 4590200000, "total_liabilities": 7880900000, "total_equity": 3681400000, "shares_outstanding": 176905000, "goodwill_and_intangibles": 3674000000 }, "cash_flow": { "operating_cash_flow": 1085000000, "capital_expenditure": 574000000, "free_cash_flow": 1659000000, "dividends_paid": 440000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346248, "ticker_id": 4111, "period_end_date": "2018-09-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:17.925509+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1085000000", "ebitda": "1540000000", "netIncome": "719000000", "grossProfit": "3576000000", "depreciation": "None", "totalRevenue": "7651000000", "costOfRevenue": "4075000000", "interestIncome": "3200000", "incomeBeforeTax": "855000000", "interestExpense": "225100000", "operatingIncome": "1065000000", "fiscalDateEnding": "2018-09-30", "incomeTaxExpense": "33000000", "reportedCurrency": "USD", "netInterestIncome": "-210500000", "nonInterestIncome": "None", "operatingExpenses": "2511000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "20500000", "costofGoodsAndServicesSold": "4075000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "455000000", "sellingGeneralAndAdministrative": "2013000000", "netIncomeFromContinuingOperations": "822400000" }, "balance": { "goodwill": "3160400000", "inventory": "318200000", "commonStock": "1200800000", "currentDebt": "None", "investments": "None", "totalAssets": "11980900000", "longTermDebt": "4146500000", "shortTermDebt": "443700000", "treasuryStock": "-19700000", "deferredRevenue": "None", "fiscalDateEnding": "2018-09-30", "intangibleAssets": "513600000", "reportedCurrency": "USD", "retainedEarnings": "2610700000", "totalLiabilities": "7880900000", "otherCurrentAssets": "351400000", "totalCurrentAssets": "1888100000", "currentLongTermDebt": "443700000", "longTermInvestments": "43500000", "shortTermInvestments": "9600000", "currentNetReceivables": "765900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10092800000", "currentAccountsPayable": "561800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5808200000", "shortLongTermDebtTotal": "4590200000", "totalShareholderEquity": "3681400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "535400000", "totalCurrentLiabilities": "1732100000", "otherNonCurrentLiabilities": "997600000", "totalNonCurrentLiabilities": "6148800000", "cashAndShortTermInvestments": "452600000", "commonStockSharesOutstanding": "176905000", "intangibleAssetsExcludingGoodwill": "513600000", "cashAndCashEquivalentsAtCarryingValue": "452600000", "accumulatedDepreciationAmortizationPPE": "-3153900000" }, "cashflow": { "netIncome": "822000000", "profitLoss": "None", "dividendPayout": "440000000", "fiscalDateEnding": "2018-09-30", "reportedCurrency": "USD", "changeInInventory": "-37000000", "operatingCashflow": "1085000000", "capitalExpenditures": "574000000", "changeInReceivables": "-147600000", "changeInExchangeRate": "-5000000", "cashflowFromFinancing": "-438000000", "cashflowFromInvestment": "-749000000", "stockBasedCompensation": "23000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "440000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-105800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "455000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7651000000, "cost_of_revenue": 4075000000, "gross_profit": 3576000000, "research_and_development": 0, "selling_general_admin": 2013000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1085000000, "depreciation_amortisation": 455000000, "ebitda": 1540000000, "interest_expense": 225100000, "interest_income": null, "other_non_operating": null, "pretax_income": 855000000, "tax_provision": 33000000, "effective_tax_rate": null, "net_income": 719000000, "net_income_continuing_ops": 822400000, "net_income_to_common": 719000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 452600000, "short_term_investments": 9600000, "net_receivables": 765900000, "inventory": 318200000, "other_current_assets": null, "total_current_assets": 1888100000, "net_ppe": null, "goodwill": 3160400000, "intangible_assets": 513600000, "goodwill_and_intangibles": 3674000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10092800000, "total_assets": 11980900000, "short_term_debt": 443700000, "accounts_payable": 561800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1732100000, "long_term_debt": 4146500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6148800000, "total_liabilities": 7880900000, "total_debt": 4590200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2610700000, "total_equity": 3681400000, "shares_outstanding": 176905000, "operating_cash_flow": 1085000000, "stock_based_compensation": 23000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 574000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -749000000, "dividends_paid": 440000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -438000000, "free_cash_flow": 1659000000, "net_change_in_cash": -105800000 }, "raw_data": { "income": { "ebit": "1085000000", "ebitda": "1540000000", "netIncome": "719000000", "grossProfit": "3576000000", "depreciation": "None", "totalRevenue": "7651000000", "costOfRevenue": "4075000000", "interestIncome": "3200000", "incomeBeforeTax": "855000000", "interestExpense": "225100000", "operatingIncome": "1065000000", "fiscalDateEnding": "2018-09-30", "incomeTaxExpense": "33000000", "reportedCurrency": "USD", "netInterestIncome": "-210500000", "nonInterestIncome": "None", "operatingExpenses": "2511000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "20500000", "costofGoodsAndServicesSold": "4075000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "455000000", "sellingGeneralAndAdministrative": "2013000000", "netIncomeFromContinuingOperations": "822400000" }, "balance": { "goodwill": "3160400000", "inventory": "318200000", "commonStock": "1200800000", "currentDebt": "None", "investments": "None", "totalAssets": "11980900000", "longTermDebt": "4146500000", "shortTermDebt": "443700000", "treasuryStock": "-19700000", "deferredRevenue": "None", "fiscalDateEnding": "2018-09-30", "intangibleAssets": "513600000", "reportedCurrency": "USD", "retainedEarnings": "2610700000", "totalLiabilities": "7880900000", "otherCurrentAssets": "351400000", "totalCurrentAssets": "1888100000", "currentLongTermDebt": "443700000", "longTermInvestments": "43500000", "shortTermInvestments": "9600000", "currentNetReceivables": "765900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10092800000", "currentAccountsPayable": "561800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5808200000", "shortLongTermDebtTotal": "4590200000", "totalShareholderEquity": "3681400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "535400000", "totalCurrentLiabilities": "1732100000", "otherNonCurrentLiabilities": "997600000", "totalNonCurrentLiabilities": "6148800000", "cashAndShortTermInvestments": "452600000", "commonStockSharesOutstanding": "176905000", "intangibleAssetsExcludingGoodwill": "513600000", "cashAndCashEquivalentsAtCarryingValue": "452600000", "accumulatedDepreciationAmortizationPPE": "-3153900000" }, "cashflow": { "netIncome": "822000000", "profitLoss": "None", "dividendPayout": "440000000", "fiscalDateEnding": "2018-09-30", "reportedCurrency": "USD", "changeInInventory": "-37000000", "operatingCashflow": "1085000000", "capitalExpenditures": "574000000", "changeInReceivables": "-147600000", "changeInExchangeRate": "-5000000", "cashflowFromFinancing": "-438000000", "cashflowFromInvestment": "-749000000", "stockBasedCompensation": "23000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "440000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-105800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "455000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:17.925509+00:00", "is_restated": false, "income_statement": { "revenue": 2685000000, "cost_of_revenue": 1524000000, "gross_profit": 1161000000, "ebit": 602000000, "ebitda": 740000000, "pretax_income": 660000000, "tax_provision": 140000000, "net_income": 520000000, "net_income_to_common": 520000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 494000000, "total_current_assets": 2511000000, "total_assets": 16119000000, "short_term_debt": 807000000, "long_term_debt": 5985000000, "total_debt": 6792000000, "total_liabilities": 10691000000, "total_equity": 5419000000, "shares_outstanding": 222705000, "goodwill_and_intangibles": 3097000000 }, "cash_flow": { "operating_cash_flow": 664000000, "capital_expenditure": 170000000, "free_cash_flow": 834000000, "dividends_paid": 80000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346210, "ticker_id": 4111, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:17.925509+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "602000000", "ebitda": "740000000", "netIncome": "520000000", "grossProfit": "1161000000", "depreciation": "None", "totalRevenue": "2685000000", "costOfRevenue": "1524000000", "interestIncome": "None", "incomeBeforeTax": "660000000", "interestExpense": "-111000000", "operatingIncome": "602000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "140000000", "reportedCurrency": "USD", "netInterestIncome": "-111000000", "nonInterestIncome": "None", "operatingExpenses": "559000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1524000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138000000", "sellingGeneralAndAdministrative": "559000000", "netIncomeFromContinuingOperations": "520000000" }, "balance": { "goodwill": "2795000000", "inventory": "319000000", "commonStock": "1731000000", "currentDebt": "None", "investments": "None", "totalAssets": "16119000000", "longTermDebt": "5985000000", "shortTermDebt": "807000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "302000000", "reportedCurrency": "USD", "retainedEarnings": "3990000000", "totalLiabilities": "10691000000", "otherCurrentAssets": "520000000", "totalCurrentAssets": "2511000000", "currentLongTermDebt": "1056000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1178000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13608000000", "currentAccountsPayable": "578000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6792000000", "totalShareholderEquity": "5419000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1122000000", "totalCurrentLiabilities": "2507000000", "otherNonCurrentLiabilities": "1090000000", "totalNonCurrentLiabilities": "8184000000", "cashAndShortTermInvestments": "494000000", "commonStockSharesOutstanding": "222705000", "intangibleAssetsExcludingGoodwill": "302000000", "cashAndCashEquivalentsAtCarryingValue": "494000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "520000000", "profitLoss": "None", "dividendPayout": "80000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "57000000", "operatingCashflow": "664000000", "capitalExpenditures": "170000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-247000000", "cashflowFromInvestment": "-152000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2685000000, "cost_of_revenue": 1524000000, "gross_profit": 1161000000, "research_and_development": null, "selling_general_admin": 559000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 602000000, "depreciation_amortisation": 138000000, "ebitda": 740000000, "interest_expense": -111000000, "interest_income": null, "other_non_operating": null, "pretax_income": 660000000, "tax_provision": 140000000, "effective_tax_rate": null, "net_income": 520000000, "net_income_continuing_ops": 520000000, "net_income_to_common": 520000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 494000000, "short_term_investments": null, "net_receivables": 1178000000, "inventory": 319000000, "other_current_assets": null, "total_current_assets": 2511000000, "net_ppe": null, "goodwill": 2795000000, "intangible_assets": 302000000, "goodwill_and_intangibles": 3097000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13608000000, "total_assets": 16119000000, "short_term_debt": 807000000, "accounts_payable": 578000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2507000000, "long_term_debt": 5985000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8184000000, "total_liabilities": 10691000000, "total_debt": 6792000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3990000000, "total_equity": 5419000000, "shares_outstanding": 222705000, "operating_cash_flow": 664000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 170000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -152000000, "dividends_paid": 80000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -247000000, "free_cash_flow": 834000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "602000000", "ebitda": "740000000", "netIncome": "520000000", "grossProfit": "1161000000", "depreciation": "None", "totalRevenue": "2685000000", "costOfRevenue": "1524000000", "interestIncome": "None", "incomeBeforeTax": "660000000", "interestExpense": "-111000000", "operatingIncome": "602000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "140000000", "reportedCurrency": "USD", "netInterestIncome": "-111000000", "nonInterestIncome": "None", "operatingExpenses": "559000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1524000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138000000", "sellingGeneralAndAdministrative": "559000000", "netIncomeFromContinuingOperations": "520000000" }, "balance": { "goodwill": "2795000000", "inventory": "319000000", "commonStock": "1731000000", "currentDebt": "None", "investments": "None", "totalAssets": "16119000000", "longTermDebt": "5985000000", "shortTermDebt": "807000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "302000000", "reportedCurrency": "USD", "retainedEarnings": "3990000000", "totalLiabilities": "10691000000", "otherCurrentAssets": "520000000", "totalCurrentAssets": "2511000000", "currentLongTermDebt": "1056000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1178000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13608000000", "currentAccountsPayable": "578000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6792000000", "totalShareholderEquity": "5419000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1122000000", "totalCurrentLiabilities": "2507000000", "otherNonCurrentLiabilities": "1090000000", "totalNonCurrentLiabilities": "8184000000", "cashAndShortTermInvestments": "494000000", "commonStockSharesOutstanding": "222705000", "intangibleAssetsExcludingGoodwill": "302000000", "cashAndCashEquivalentsAtCarryingValue": "494000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "520000000", "profitLoss": "None", "dividendPayout": "80000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "57000000", "operatingCashflow": "664000000", "capitalExpenditures": "170000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-247000000", "cashflowFromInvestment": "-152000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:17.925509+00:00", "is_restated": false, "income_statement": { "revenue": 2083000000, "cost_of_revenue": 1012000000, "gross_profit": 1071000000, "ebit": 462000000, "ebitda": 602000000, "pretax_income": 351000000, "tax_provision": 54000000, "net_income": 297000000, "net_income_to_common": 297000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 251000000, "total_current_assets": 2101000000, "total_assets": 15815000000, "short_term_debt": 807000000, "long_term_debt": 5966000000, "total_debt": 6773000000, "total_liabilities": 10805000000, "total_equity": 5001000000, "shares_outstanding": 221418000, "goodwill_and_intangibles": 3148000000 }, "cash_flow": { "operating_cash_flow": 66000000, "capital_expenditure": 221000000, "free_cash_flow": 287000000, "dividends_paid": 81000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346211, "ticker_id": 4111, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:17.925509+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "462000000", "ebitda": "602000000", "netIncome": "297000000", "grossProfit": "1071000000", "depreciation": "None", "totalRevenue": "2083000000", "costOfRevenue": "1012000000", "interestIncome": "None", "incomeBeforeTax": "351000000", "interestExpense": "111000000", "operatingIncome": "454000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "54000000", "reportedCurrency": "USD", "netInterestIncome": "-111000000", "nonInterestIncome": "None", "operatingExpenses": "617000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1012000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140000000", "sellingGeneralAndAdministrative": "520000000", "netIncomeFromContinuingOperations": "297000000" }, "balance": { "goodwill": "2833000000", "inventory": "392000000", "commonStock": "1724000000", "currentDebt": "None", "investments": "None", "totalAssets": "15815000000", "longTermDebt": "5966000000", "shortTermDebt": "807000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "315000000", "reportedCurrency": "USD", "retainedEarnings": "3550000000", "totalLiabilities": "10805000000", "otherCurrentAssets": "406000000", "totalCurrentAssets": "2101000000", "currentLongTermDebt": "1248000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1052000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13714000000", "currentAccountsPayable": "631000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9123000000", "shortLongTermDebtTotal": "6773000000", "totalShareholderEquity": "5001000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1243000000", "totalCurrentLiabilities": "2681000000", "otherNonCurrentLiabilities": "1136000000", "totalNonCurrentLiabilities": "8124000000", "cashAndShortTermInvestments": "251000000", "commonStockSharesOutstanding": "221418000", "intangibleAssetsExcludingGoodwill": "315000000", "cashAndCashEquivalentsAtCarryingValue": "251000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "297000000", "profitLoss": "None", "dividendPayout": "81000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-7000000", "operatingCashflow": "66000000", "capitalExpenditures": "221000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6000000", "cashflowFromInvestment": "-145000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2083000000, "cost_of_revenue": 1012000000, "gross_profit": 1071000000, "research_and_development": null, "selling_general_admin": 520000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 462000000, "depreciation_amortisation": 140000000, "ebitda": 602000000, "interest_expense": 111000000, "interest_income": null, "other_non_operating": null, "pretax_income": 351000000, "tax_provision": 54000000, "effective_tax_rate": null, "net_income": 297000000, "net_income_continuing_ops": 297000000, "net_income_to_common": 297000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 251000000, "short_term_investments": null, "net_receivables": 1052000000, "inventory": 392000000, "other_current_assets": null, "total_current_assets": 2101000000, "net_ppe": null, "goodwill": 2833000000, "intangible_assets": 315000000, "goodwill_and_intangibles": 3148000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13714000000, "total_assets": 15815000000, "short_term_debt": 807000000, "accounts_payable": 631000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2681000000, "long_term_debt": 5966000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8124000000, "total_liabilities": 10805000000, "total_debt": 6773000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3550000000, "total_equity": 5001000000, "shares_outstanding": 221418000, "operating_cash_flow": 66000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 221000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -145000000, "dividends_paid": 81000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6000000, "free_cash_flow": 287000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "462000000", "ebitda": "602000000", "netIncome": "297000000", "grossProfit": "1071000000", "depreciation": "None", "totalRevenue": "2083000000", "costOfRevenue": "1012000000", "interestIncome": "None", "incomeBeforeTax": "351000000", "interestExpense": "111000000", "operatingIncome": "454000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "54000000", "reportedCurrency": "USD", "netInterestIncome": "-111000000", "nonInterestIncome": "None", "operatingExpenses": "617000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1012000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140000000", "sellingGeneralAndAdministrative": "520000000", "netIncomeFromContinuingOperations": "297000000" }, "balance": { "goodwill": "2833000000", "inventory": "392000000", "commonStock": "1724000000", "currentDebt": "None", "investments": "None", "totalAssets": "15815000000", "longTermDebt": "5966000000", "shortTermDebt": "807000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "315000000", "reportedCurrency": "USD", "retainedEarnings": "3550000000", "totalLiabilities": "10805000000", "otherCurrentAssets": "406000000", "totalCurrentAssets": "2101000000", "currentLongTermDebt": "1248000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1052000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13714000000", "currentAccountsPayable": "631000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9123000000", "shortLongTermDebtTotal": "6773000000", "totalShareholderEquity": "5001000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1243000000", "totalCurrentLiabilities": "2681000000", "otherNonCurrentLiabilities": "1136000000", "totalNonCurrentLiabilities": "8124000000", "cashAndShortTermInvestments": "251000000", "commonStockSharesOutstanding": "221418000", "intangibleAssetsExcludingGoodwill": "315000000", "cashAndCashEquivalentsAtCarryingValue": "251000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "297000000", "profitLoss": "None", "dividendPayout": "81000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-7000000", "operatingCashflow": "66000000", "capitalExpenditures": "221000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6000000", "cashflowFromInvestment": "-145000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:17.925509+00:00", "is_restated": false, "income_statement": { "revenue": 1197000000, "cost_of_revenue": 593000000, "gross_profit": 604000000, "ebit": 19000000, "ebitda": 164000000, "pretax_income": -87000000, "tax_provision": -74000000, "net_income": -13000000, "net_income_to_common": -13000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 355000000, "total_current_assets": 1766000000, "total_assets": 15462000000, "short_term_debt": 694000000, "long_term_debt": 6531000000, "total_debt": 7225000000, "total_liabilities": 10676000000, "total_equity": 4777000000, "shares_outstanding": 221372000, "goodwill_and_intangibles": 3180000000 }, "cash_flow": { "operating_cash_flow": 90000000, "capital_expenditure": 258000000, "free_cash_flow": 348000000, "dividends_paid": 81000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346212, "ticker_id": 4111, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:17.925509+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19000000", "ebitda": "164000000", "netIncome": "-13000000", "grossProfit": "604000000", "depreciation": "None", "totalRevenue": "1197000000", "costOfRevenue": "593000000", "interestIncome": "133000000", "incomeBeforeTax": "-87000000", "interestExpense": "106000000", "operatingIncome": "13000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-74000000", "reportedCurrency": "USD", "netInterestIncome": "-79000000", "nonInterestIncome": "None", "operatingExpenses": "591000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "593000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145000000", "sellingGeneralAndAdministrative": "487000000", "netIncomeFromContinuingOperations": "-13000000" }, "balance": { "goodwill": "2852000000", "inventory": "385000000", "commonStock": "1709000000", "currentDebt": "None", "investments": "None", "totalAssets": "15462000000", "longTermDebt": "6531000000", "shortTermDebt": "694000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "328000000", "reportedCurrency": "USD", "retainedEarnings": "3334000000", "totalLiabilities": "10676000000", "otherCurrentAssets": "236000000", "totalCurrentAssets": "1766000000", "currentLongTermDebt": "603000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "790000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13696000000", "currentAccountsPayable": "511000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9080000000", "shortLongTermDebtTotal": "7561000000", "totalShareholderEquity": "4777000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "588000000", "totalCurrentLiabilities": "1981000000", "otherNonCurrentLiabilities": "1168000000", "totalNonCurrentLiabilities": "8695000000", "cashAndShortTermInvestments": "355000000", "commonStockSharesOutstanding": "221372000", "intangibleAssetsExcludingGoodwill": "328000000", "cashAndCashEquivalentsAtCarryingValue": "355000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13000000", "profitLoss": "None", "dividendPayout": "81000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-28000000", "operatingCashflow": "90000000", "capitalExpenditures": "258000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "99000000", "cashflowFromInvestment": "-200000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1197000000, "cost_of_revenue": 593000000, "gross_profit": 604000000, "research_and_development": null, "selling_general_admin": 487000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19000000, "depreciation_amortisation": 145000000, "ebitda": 164000000, "interest_expense": 106000000, "interest_income": null, "other_non_operating": null, "pretax_income": -87000000, "tax_provision": -74000000, "effective_tax_rate": null, "net_income": -13000000, "net_income_continuing_ops": -13000000, "net_income_to_common": -13000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 355000000, "short_term_investments": null, "net_receivables": 790000000, "inventory": 385000000, "other_current_assets": null, "total_current_assets": 1766000000, "net_ppe": null, "goodwill": 2852000000, "intangible_assets": 328000000, "goodwill_and_intangibles": 3180000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13696000000, "total_assets": 15462000000, "short_term_debt": 694000000, "accounts_payable": 511000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1981000000, "long_term_debt": 6531000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8695000000, "total_liabilities": 10676000000, "total_debt": 7225000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3334000000, "total_equity": 4777000000, "shares_outstanding": 221372000, "operating_cash_flow": 90000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 258000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -200000000, "dividends_paid": 81000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 99000000, "free_cash_flow": 348000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19000000", "ebitda": "164000000", "netIncome": "-13000000", "grossProfit": "604000000", "depreciation": "None", "totalRevenue": "1197000000", "costOfRevenue": "593000000", "interestIncome": "133000000", "incomeBeforeTax": "-87000000", "interestExpense": "106000000", "operatingIncome": "13000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-74000000", "reportedCurrency": "USD", "netInterestIncome": "-79000000", "nonInterestIncome": "None", "operatingExpenses": "591000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "593000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145000000", "sellingGeneralAndAdministrative": "487000000", "netIncomeFromContinuingOperations": "-13000000" }, "balance": { "goodwill": "2852000000", "inventory": "385000000", "commonStock": "1709000000", "currentDebt": "None", "investments": "None", "totalAssets": "15462000000", "longTermDebt": "6531000000", "shortTermDebt": "694000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "328000000", "reportedCurrency": "USD", "retainedEarnings": "3334000000", "totalLiabilities": "10676000000", "otherCurrentAssets": "236000000", "totalCurrentAssets": "1766000000", "currentLongTermDebt": "603000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "790000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13696000000", "currentAccountsPayable": "511000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9080000000", "shortLongTermDebtTotal": "7561000000", "totalShareholderEquity": "4777000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "588000000", "totalCurrentLiabilities": "1981000000", "otherNonCurrentLiabilities": "1168000000", "totalNonCurrentLiabilities": "8695000000", "cashAndShortTermInvestments": "355000000", "commonStockSharesOutstanding": "221372000", "intangibleAssetsExcludingGoodwill": "328000000", "cashAndCashEquivalentsAtCarryingValue": "355000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13000000", "profitLoss": "None", "dividendPayout": "81000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-28000000", "operatingCashflow": "90000000", "capitalExpenditures": "258000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "99000000", "cashflowFromInvestment": "-200000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:17.925509+00:00", "is_restated": false, "income_statement": { "revenue": 1394000000, "cost_of_revenue": 837000000, "gross_profit": 557000000, "ebit": -127000000, "ebitda": 13000000, "pretax_income": -228000000, "tax_provision": -65000000, "net_income": -163000000, "net_income_to_common": -163000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 350000000, "total_current_assets": 1799000000, "total_assets": 15362000000, "short_term_debt": 1271000000, "long_term_debt": 5683000000, "total_debt": 6954000000, "total_liabilities": 10478000000, "total_equity": 4874000000, "shares_outstanding": 214813000, "goodwill_and_intangibles": 3231000000 }, "cash_flow": { "operating_cash_flow": 289000000, "capital_expenditure": 222000000, "free_cash_flow": 511000000, "dividends_paid": 80000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346214, "ticker_id": 4111, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:17.925509+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-127000000", "ebitda": "13000000", "netIncome": "-163000000", "grossProfit": "557000000", "depreciation": "None", "totalRevenue": "1394000000", "costOfRevenue": "837000000", "interestIncome": "76000000", "incomeBeforeTax": "-228000000", "interestExpense": "101000000", "operatingIncome": "-93000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-65000000", "reportedCurrency": "USD", "netInterestIncome": "-101000000", "nonInterestIncome": "None", "operatingExpenses": "650000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "837000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140000000", "sellingGeneralAndAdministrative": "481000000", "netIncomeFromContinuingOperations": "-163000000" }, "balance": { "goodwill": "2888000000", "inventory": "359000000", "commonStock": "1703000000", "currentDebt": "None", "investments": "None", "totalAssets": "15362000000", "longTermDebt": "5683000000", "shortTermDebt": "1271000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "343000000", "reportedCurrency": "USD", "retainedEarnings": "3428000000", "totalLiabilities": "10478000000", "otherCurrentAssets": "182000000", "totalCurrentAssets": "1799000000", "currentLongTermDebt": "1271000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "908000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13563000000", "currentAccountsPayable": "484000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8934000000", "shortLongTermDebtTotal": "6954000000", "totalShareholderEquity": "4874000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "797000000", "totalCurrentLiabilities": "2552000000", "otherNonCurrentLiabilities": "1189000000", "totalNonCurrentLiabilities": "7926000000", "cashAndShortTermInvestments": "350000000", "commonStockSharesOutstanding": "214813000", "intangibleAssetsExcludingGoodwill": "343000000", "cashAndCashEquivalentsAtCarryingValue": "350000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-163000000", "profitLoss": "None", "dividendPayout": "80000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-7000000", "operatingCashflow": "289000000", "capitalExpenditures": "222000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-237000000", "cashflowFromInvestment": "-132000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1394000000, "cost_of_revenue": 837000000, "gross_profit": 557000000, "research_and_development": null, "selling_general_admin": 481000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -127000000, "depreciation_amortisation": 140000000, "ebitda": 13000000, "interest_expense": 101000000, "interest_income": null, "other_non_operating": null, "pretax_income": -228000000, "tax_provision": -65000000, "effective_tax_rate": null, "net_income": -163000000, "net_income_continuing_ops": -163000000, "net_income_to_common": -163000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 350000000, "short_term_investments": null, "net_receivables": 908000000, "inventory": 359000000, "other_current_assets": null, "total_current_assets": 1799000000, "net_ppe": null, "goodwill": 2888000000, "intangible_assets": 343000000, "goodwill_and_intangibles": 3231000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13563000000, "total_assets": 15362000000, "short_term_debt": 1271000000, "accounts_payable": 484000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2552000000, "long_term_debt": 5683000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7926000000, "total_liabilities": 10478000000, "total_debt": 6954000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3428000000, "total_equity": 4874000000, "shares_outstanding": 214813000, "operating_cash_flow": 289000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 222000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -132000000, "dividends_paid": 80000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -237000000, "free_cash_flow": 511000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-127000000", "ebitda": "13000000", "netIncome": "-163000000", "grossProfit": "557000000", "depreciation": "None", "totalRevenue": "1394000000", "costOfRevenue": "837000000", "interestIncome": "76000000", "incomeBeforeTax": "-228000000", "interestExpense": "101000000", "operatingIncome": "-93000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-65000000", "reportedCurrency": "USD", "netInterestIncome": "-101000000", "nonInterestIncome": "None", "operatingExpenses": "650000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "837000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140000000", "sellingGeneralAndAdministrative": "481000000", "netIncomeFromContinuingOperations": "-163000000" }, "balance": { "goodwill": "2888000000", "inventory": "359000000", "commonStock": "1703000000", "currentDebt": "None", "investments": "None", "totalAssets": "15362000000", "longTermDebt": "5683000000", "shortTermDebt": "1271000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "343000000", "reportedCurrency": "USD", "retainedEarnings": "3428000000", "totalLiabilities": "10478000000", "otherCurrentAssets": "182000000", "totalCurrentAssets": "1799000000", "currentLongTermDebt": "1271000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "908000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13563000000", "currentAccountsPayable": "484000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8934000000", "shortLongTermDebtTotal": "6954000000", "totalShareholderEquity": "4874000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "797000000", "totalCurrentLiabilities": "2552000000", "otherNonCurrentLiabilities": "1189000000", "totalNonCurrentLiabilities": "7926000000", "cashAndShortTermInvestments": "350000000", "commonStockSharesOutstanding": "214813000", "intangibleAssetsExcludingGoodwill": "343000000", "cashAndCashEquivalentsAtCarryingValue": "350000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-163000000", "profitLoss": "None", "dividendPayout": "80000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-7000000", "operatingCashflow": "289000000", "capitalExpenditures": "222000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-237000000", "cashflowFromInvestment": "-132000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:17.925509+00:00", "is_restated": false, "income_statement": { "revenue": 2666000000, "cost_of_revenue": 1301000000, "gross_profit": 1365000000, "ebit": 696000000, "ebitda": 834000000, "pretax_income": 594000000, "tax_provision": 115000000, "net_income": 479000000, "net_income_to_common": 479000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 426000000, "total_current_assets": 2300000000, "total_assets": 15746000000, "short_term_debt": 431000000, "long_term_debt": 6600000000, "total_debt": 7031000000, "total_liabilities": 10725000000, "total_equity": 5012000000, "shares_outstanding": 218944000, "goodwill_and_intangibles": 3207000000 }, "cash_flow": { "operating_cash_flow": 684000000, "capital_expenditure": 146000000, "free_cash_flow": 830000000, "dividends_paid": 80000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346215, "ticker_id": 4111, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:17.925509+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "696000000", "ebitda": "834000000", "netIncome": "479000000", "grossProfit": "1365000000", "depreciation": "None", "totalRevenue": "2666000000", "costOfRevenue": "1301000000", "interestIncome": "86000000", "incomeBeforeTax": "594000000", "interestExpense": "102000000", "operatingIncome": "700000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "115000000", "reportedCurrency": "USD", "netInterestIncome": "-102000000", "nonInterestIncome": "None", "operatingExpenses": "665000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1301000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138000000", "sellingGeneralAndAdministrative": "546000000", "netIncomeFromContinuingOperations": "479000000" }, "balance": { "goodwill": "2845000000", "inventory": "341000000", "commonStock": "1684000000", "currentDebt": "None", "investments": "None", "totalAssets": "15746000000", "longTermDebt": "6600000000", "shortTermDebt": "431000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "362000000", "reportedCurrency": "USD", "retainedEarnings": "3671000000", "totalLiabilities": "10725000000", "otherCurrentAssets": "209000000", "totalCurrentAssets": "2300000000", "currentLongTermDebt": "431000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1324000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13446000000", "currentAccountsPayable": "605000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8816000000", "shortLongTermDebtTotal": "7031000000", "totalShareholderEquity": "5012000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "828000000", "totalCurrentLiabilities": "1864000000", "otherNonCurrentLiabilities": "1163000000", "totalNonCurrentLiabilities": "8861000000", "cashAndShortTermInvestments": "426000000", "commonStockSharesOutstanding": "218944000", "intangibleAssetsExcludingGoodwill": "362000000", "cashAndCashEquivalentsAtCarryingValue": "426000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "479000000", "profitLoss": "None", "dividendPayout": "80000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "45000000", "operatingCashflow": "684000000", "capitalExpenditures": "146000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-363000000", "cashflowFromInvestment": "-135000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2666000000, "cost_of_revenue": 1301000000, "gross_profit": 1365000000, "research_and_development": null, "selling_general_admin": 546000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 696000000, "depreciation_amortisation": 138000000, "ebitda": 834000000, "interest_expense": 102000000, "interest_income": null, "other_non_operating": null, "pretax_income": 594000000, "tax_provision": 115000000, "effective_tax_rate": null, "net_income": 479000000, "net_income_continuing_ops": 479000000, "net_income_to_common": 479000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 426000000, "short_term_investments": null, "net_receivables": 1324000000, "inventory": 341000000, "other_current_assets": null, "total_current_assets": 2300000000, "net_ppe": null, "goodwill": 2845000000, "intangible_assets": 362000000, "goodwill_and_intangibles": 3207000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13446000000, "total_assets": 15746000000, "short_term_debt": 431000000, "accounts_payable": 605000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1864000000, "long_term_debt": 6600000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8861000000, "total_liabilities": 10725000000, "total_debt": 7031000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3671000000, "total_equity": 5012000000, "shares_outstanding": 218944000, "operating_cash_flow": 684000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 146000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -135000000, "dividends_paid": 80000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -363000000, "free_cash_flow": 830000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "696000000", "ebitda": "834000000", "netIncome": "479000000", "grossProfit": "1365000000", "depreciation": "None", "totalRevenue": "2666000000", "costOfRevenue": "1301000000", "interestIncome": "86000000", "incomeBeforeTax": "594000000", "interestExpense": "102000000", "operatingIncome": "700000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "115000000", "reportedCurrency": "USD", "netInterestIncome": "-102000000", "nonInterestIncome": "None", "operatingExpenses": "665000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1301000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138000000", "sellingGeneralAndAdministrative": "546000000", "netIncomeFromContinuingOperations": "479000000" }, "balance": { "goodwill": "2845000000", "inventory": "341000000", "commonStock": "1684000000", "currentDebt": "None", "investments": "None", "totalAssets": "15746000000", "longTermDebt": "6600000000", "shortTermDebt": "431000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "362000000", "reportedCurrency": "USD", "retainedEarnings": "3671000000", "totalLiabilities": "10725000000", "otherCurrentAssets": "209000000", "totalCurrentAssets": "2300000000", "currentLongTermDebt": "431000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1324000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13446000000", "currentAccountsPayable": "605000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8816000000", "shortLongTermDebtTotal": "7031000000", "totalShareholderEquity": "5012000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "828000000", "totalCurrentLiabilities": "1864000000", "otherNonCurrentLiabilities": "1163000000", "totalNonCurrentLiabilities": "8861000000", "cashAndShortTermInvestments": "426000000", "commonStockSharesOutstanding": "218944000", "intangibleAssetsExcludingGoodwill": "362000000", "cashAndCashEquivalentsAtCarryingValue": "426000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "479000000", "profitLoss": "None", "dividendPayout": "80000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "45000000", "operatingCashflow": "684000000", "capitalExpenditures": "146000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-363000000", "cashflowFromInvestment": "-135000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:17.925509+00:00", "is_restated": false, "income_statement": { "revenue": 2030000000, "cost_of_revenue": 923000000, "gross_profit": 1107000000, "ebit": 519000000, "ebitda": 657000000, "pretax_income": 417000000, "tax_provision": 42000000, "net_income": 375000000, "net_income_to_common": 375000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 240000000, "total_current_assets": 2047000000, "total_assets": 15412000000, "short_term_debt": 668000000, "long_term_debt": 6596000000, "total_debt": 7264000000, "total_liabilities": 10824000000, "total_equity": 4580000000, "shares_outstanding": 215695000, "goodwill_and_intangibles": 3176000000 }, "cash_flow": { "operating_cash_flow": 164000000, "capital_expenditure": 211000000, "free_cash_flow": 375000000, "dividends_paid": 81000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346216, "ticker_id": 4111, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:17.925509+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "519000000", "ebitda": "657000000", "netIncome": "375000000", "grossProfit": "1107000000", "depreciation": "None", "totalRevenue": "2030000000", "costOfRevenue": "923000000", "interestIncome": "77000000", "incomeBeforeTax": "417000000", "interestExpense": "102000000", "operatingIncome": "487000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "42000000", "reportedCurrency": "USD", "netInterestIncome": "-102000000", "nonInterestIncome": "None", "operatingExpenses": "620000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "923000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138000000", "sellingGeneralAndAdministrative": "497000000", "netIncomeFromContinuingOperations": "375000000" }, "balance": { "goodwill": "2805000000", "inventory": "381000000", "commonStock": "1679000000", "currentDebt": "None", "investments": "None", "totalAssets": "15412000000", "longTermDebt": "6596000000", "shortTermDebt": "668000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "371000000", "reportedCurrency": "USD", "retainedEarnings": "3272000000", "totalLiabilities": "10824000000", "otherCurrentAssets": "258000000", "totalCurrentAssets": "2047000000", "currentLongTermDebt": "668000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1168000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13365000000", "currentAccountsPayable": "599000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8750000000", "shortLongTermDebtTotal": "7264000000", "totalShareholderEquity": "4580000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "772000000", "totalCurrentLiabilities": "2039000000", "otherNonCurrentLiabilities": "1157000000", "totalNonCurrentLiabilities": "8785000000", "cashAndShortTermInvestments": "240000000", "commonStockSharesOutstanding": "215695000", "intangibleAssetsExcludingGoodwill": "371000000", "cashAndCashEquivalentsAtCarryingValue": "240000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "375000000", "profitLoss": "None", "dividendPayout": "81000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "20000000", "operatingCashflow": "164000000", "capitalExpenditures": "211000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "95000000", "cashflowFromInvestment": "-232000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2030000000, "cost_of_revenue": 923000000, "gross_profit": 1107000000, "research_and_development": null, "selling_general_admin": 497000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 519000000, "depreciation_amortisation": 138000000, "ebitda": 657000000, "interest_expense": 102000000, "interest_income": null, "other_non_operating": null, "pretax_income": 417000000, "tax_provision": 42000000, "effective_tax_rate": null, "net_income": 375000000, "net_income_continuing_ops": 375000000, "net_income_to_common": 375000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 240000000, "short_term_investments": null, "net_receivables": 1168000000, "inventory": 381000000, "other_current_assets": null, "total_current_assets": 2047000000, "net_ppe": null, "goodwill": 2805000000, "intangible_assets": 371000000, "goodwill_and_intangibles": 3176000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13365000000, "total_assets": 15412000000, "short_term_debt": 668000000, "accounts_payable": 599000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2039000000, "long_term_debt": 6596000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8785000000, "total_liabilities": 10824000000, "total_debt": 7264000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3272000000, "total_equity": 4580000000, "shares_outstanding": 215695000, "operating_cash_flow": 164000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 211000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -232000000, "dividends_paid": 81000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 95000000, "free_cash_flow": 375000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "519000000", "ebitda": "657000000", "netIncome": "375000000", "grossProfit": "1107000000", "depreciation": "None", "totalRevenue": "2030000000", "costOfRevenue": "923000000", "interestIncome": "77000000", "incomeBeforeTax": "417000000", "interestExpense": "102000000", "operatingIncome": "487000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "42000000", "reportedCurrency": "USD", "netInterestIncome": "-102000000", "nonInterestIncome": "None", "operatingExpenses": "620000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "923000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138000000", "sellingGeneralAndAdministrative": "497000000", "netIncomeFromContinuingOperations": "375000000" }, "balance": { "goodwill": "2805000000", "inventory": "381000000", "commonStock": "1679000000", "currentDebt": "None", "investments": "None", "totalAssets": "15412000000", "longTermDebt": "6596000000", "shortTermDebt": "668000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "371000000", "reportedCurrency": "USD", "retainedEarnings": "3272000000", "totalLiabilities": "10824000000", "otherCurrentAssets": "258000000", "totalCurrentAssets": "2047000000", "currentLongTermDebt": "668000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1168000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13365000000", "currentAccountsPayable": "599000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8750000000", "shortLongTermDebtTotal": "7264000000", "totalShareholderEquity": "4580000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "772000000", "totalCurrentLiabilities": "2039000000", "otherNonCurrentLiabilities": "1157000000", "totalNonCurrentLiabilities": "8785000000", "cashAndShortTermInvestments": "240000000", "commonStockSharesOutstanding": "215695000", "intangibleAssetsExcludingGoodwill": "371000000", "cashAndCashEquivalentsAtCarryingValue": "240000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "375000000", "profitLoss": "None", "dividendPayout": "81000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "20000000", "operatingCashflow": "164000000", "capitalExpenditures": "211000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "95000000", "cashflowFromInvestment": "-232000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:17.925509+00:00", "is_restated": false, "income_statement": { "revenue": 1242000000, "cost_of_revenue": 658000000, "gross_profit": 584000000, "ebit": -256000000, "ebitda": -119000000, "pretax_income": -354000000, "tax_provision": -81000000, "net_income": -273000000, "net_income_to_common": -273000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 213000000, "total_current_assets": 1651000000, "total_assets": 15098000000, "short_term_debt": 700000000, "long_term_debt": 6443000000, "total_debt": 7143000000, "total_liabilities": 10744000000, "total_equity": 4345000000, "shares_outstanding": 215483000, "goodwill_and_intangibles": 3262000000 }, "cash_flow": { "operating_cash_flow": 151000000, "capital_expenditure": 266000000, "free_cash_flow": 417000000, "dividends_paid": 80000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346217, "ticker_id": 4111, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:17.925509+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-256000000", "ebitda": "-119000000", "netIncome": "-273000000", "grossProfit": "584000000", "depreciation": "None", "totalRevenue": "1242000000", "costOfRevenue": "658000000", "interestIncome": "108000000", "incomeBeforeTax": "-354000000", "interestExpense": "98000000", "operatingIncome": "-98000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-81000000", "reportedCurrency": "USD", "netInterestIncome": "-71000000", "nonInterestIncome": "None", "operatingExpenses": "682000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "658000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137000000", "sellingGeneralAndAdministrative": "491000000", "netIncomeFromContinuingOperations": "-273000000" }, "balance": { "goodwill": "2871000000", "inventory": "411000000", "commonStock": "1676000000", "currentDebt": "None", "investments": "None", "totalAssets": "15098000000", "longTermDebt": "6443000000", "shortTermDebt": "700000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "391000000", "reportedCurrency": "USD", "retainedEarnings": "2978000000", "totalLiabilities": "10744000000", "otherCurrentAssets": "226000000", "totalCurrentAssets": "1651000000", "currentLongTermDebt": "700000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "801000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13447000000", "currentAccountsPayable": "544000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8763000000", "shortLongTermDebtTotal": "7143000000", "totalShareholderEquity": "4345000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "617000000", "totalCurrentLiabilities": "2060000000", "otherNonCurrentLiabilities": "1202000000", "totalNonCurrentLiabilities": "8684000000", "cashAndShortTermInvestments": "213000000", "commonStockSharesOutstanding": "215483000", "intangibleAssetsExcludingGoodwill": "391000000", "cashAndCashEquivalentsAtCarryingValue": "213000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-273000000", "profitLoss": "None", "dividendPayout": "80000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-27000000", "operatingCashflow": "151000000", "capitalExpenditures": "266000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "102000000", "cashflowFromInvestment": "-241000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1242000000, "cost_of_revenue": 658000000, "gross_profit": 584000000, "research_and_development": null, "selling_general_admin": 491000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -256000000, "depreciation_amortisation": 137000000, "ebitda": -119000000, "interest_expense": 98000000, "interest_income": null, "other_non_operating": null, "pretax_income": -354000000, "tax_provision": -81000000, "effective_tax_rate": null, "net_income": -273000000, "net_income_continuing_ops": -273000000, "net_income_to_common": -273000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 213000000, "short_term_investments": null, "net_receivables": 801000000, "inventory": 411000000, "other_current_assets": null, "total_current_assets": 1651000000, "net_ppe": null, "goodwill": 2871000000, "intangible_assets": 391000000, "goodwill_and_intangibles": 3262000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13447000000, "total_assets": 15098000000, "short_term_debt": 700000000, "accounts_payable": 544000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2060000000, "long_term_debt": 6443000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8684000000, "total_liabilities": 10744000000, "total_debt": 7143000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2978000000, "total_equity": 4345000000, "shares_outstanding": 215483000, "operating_cash_flow": 151000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 266000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -241000000, "dividends_paid": 80000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 102000000, "free_cash_flow": 417000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-256000000", "ebitda": "-119000000", "netIncome": "-273000000", "grossProfit": "584000000", "depreciation": "None", "totalRevenue": "1242000000", "costOfRevenue": "658000000", "interestIncome": "108000000", "incomeBeforeTax": "-354000000", "interestExpense": "98000000", "operatingIncome": "-98000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-81000000", "reportedCurrency": "USD", "netInterestIncome": "-71000000", "nonInterestIncome": "None", "operatingExpenses": "682000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "658000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137000000", "sellingGeneralAndAdministrative": "491000000", "netIncomeFromContinuingOperations": "-273000000" }, "balance": { "goodwill": "2871000000", "inventory": "411000000", "commonStock": "1676000000", "currentDebt": "None", "investments": "None", "totalAssets": "15098000000", "longTermDebt": "6443000000", "shortTermDebt": "700000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "391000000", "reportedCurrency": "USD", "retainedEarnings": "2978000000", "totalLiabilities": "10744000000", "otherCurrentAssets": "226000000", "totalCurrentAssets": "1651000000", "currentLongTermDebt": "700000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "801000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13447000000", "currentAccountsPayable": "544000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8763000000", "shortLongTermDebtTotal": "7143000000", "totalShareholderEquity": "4345000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "617000000", "totalCurrentLiabilities": "2060000000", "otherNonCurrentLiabilities": "1202000000", "totalNonCurrentLiabilities": "8684000000", "cashAndShortTermInvestments": "213000000", "commonStockSharesOutstanding": "215483000", "intangibleAssetsExcludingGoodwill": "391000000", "cashAndCashEquivalentsAtCarryingValue": "213000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-273000000", "profitLoss": "None", "dividendPayout": "80000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-27000000", "operatingCashflow": "151000000", "capitalExpenditures": "266000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "102000000", "cashflowFromInvestment": "-241000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:17.925509+00:00", "is_restated": false, "income_statement": { "revenue": 1380000000, "cost_of_revenue": 639000000, "gross_profit": 741000000, "ebit": 41000000, "ebitda": 180000000, "pretax_income": -55000000, "tax_provision": -7000000, "net_income": -48000000, "net_income_to_common": -48000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 183000000, "total_current_assets": 1716000000, "total_assets": 15066000000, "short_term_debt": 633000000, "long_term_debt": 6288000000, "total_debt": 6921000000, "total_liabilities": 10376000000, "total_equity": 4681000000, "shares_outstanding": 210679000, "goodwill_and_intangibles": 3430000000 }, "cash_flow": { "operating_cash_flow": 390000000, "capital_expenditure": 205000000, "free_cash_flow": 595000000, "dividends_paid": 81000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346219, "ticker_id": 4111, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:17.925509+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41000000", "ebitda": "180000000", "netIncome": "-48000000", "grossProfit": "741000000", "depreciation": "None", "totalRevenue": "1380000000", "costOfRevenue": "639000000", "interestIncome": "None", "incomeBeforeTax": "-55000000", "interestExpense": "96000000", "operatingIncome": "67000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-7000000", "reportedCurrency": "USD", "netInterestIncome": "-96000000", "nonInterestIncome": "None", "operatingExpenses": "674000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "639000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-48000000" }, "balance": { "goodwill": "3030000000", "inventory": "379000000", "commonStock": "1675000000", "currentDebt": "None", "investments": "None", "totalAssets": "15066000000", "longTermDebt": "6288000000", "shortTermDebt": "633000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "400000000", "reportedCurrency": "USD", "retainedEarnings": "3331000000", "totalLiabilities": "10376000000", "otherCurrentAssets": "289000000", "totalCurrentAssets": "1716000000", "currentLongTermDebt": "633000000", "longTermInvestments": "None", "shortTermInvestments": "28000000", "currentNetReceivables": "865000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13350000000", "currentAccountsPayable": "462000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6921000000", "totalShareholderEquity": "4681000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "791000000", "totalCurrentLiabilities": "1886000000", "otherNonCurrentLiabilities": "1165000000", "totalNonCurrentLiabilities": "8490000000", "cashAndShortTermInvestments": "183000000", "commonStockSharesOutstanding": "210679000", "intangibleAssetsExcludingGoodwill": "400000000", "cashAndCashEquivalentsAtCarryingValue": "183000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48000000", "profitLoss": "None", "dividendPayout": "81000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-4000000", "operatingCashflow": "390000000", "capitalExpenditures": "205000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-287000000", "cashflowFromInvestment": "-198000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "139000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1380000000, "cost_of_revenue": 639000000, "gross_profit": 741000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41000000, "depreciation_amortisation": 139000000, "ebitda": 180000000, "interest_expense": 96000000, "interest_income": null, "other_non_operating": null, "pretax_income": -55000000, "tax_provision": -7000000, "effective_tax_rate": null, "net_income": -48000000, "net_income_continuing_ops": -48000000, "net_income_to_common": -48000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 183000000, "short_term_investments": 28000000, "net_receivables": 865000000, "inventory": 379000000, "other_current_assets": null, "total_current_assets": 1716000000, "net_ppe": null, "goodwill": 3030000000, "intangible_assets": 400000000, "goodwill_and_intangibles": 3430000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13350000000, "total_assets": 15066000000, "short_term_debt": 633000000, "accounts_payable": 462000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1886000000, "long_term_debt": 6288000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8490000000, "total_liabilities": 10376000000, "total_debt": 6921000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3331000000, "total_equity": 4681000000, "shares_outstanding": 210679000, "operating_cash_flow": 390000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 205000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -198000000, "dividends_paid": 81000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -287000000, "free_cash_flow": 595000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41000000", "ebitda": "180000000", "netIncome": "-48000000", "grossProfit": "741000000", "depreciation": "None", "totalRevenue": "1380000000", "costOfRevenue": "639000000", "interestIncome": "None", "incomeBeforeTax": "-55000000", "interestExpense": "96000000", "operatingIncome": "67000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-7000000", "reportedCurrency": "USD", "netInterestIncome": "-96000000", "nonInterestIncome": "None", "operatingExpenses": "674000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "639000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-48000000" }, "balance": { "goodwill": "3030000000", "inventory": "379000000", "commonStock": "1675000000", "currentDebt": "None", "investments": "None", "totalAssets": "15066000000", "longTermDebt": "6288000000", "shortTermDebt": "633000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "400000000", "reportedCurrency": "USD", "retainedEarnings": "3331000000", "totalLiabilities": "10376000000", "otherCurrentAssets": "289000000", "totalCurrentAssets": "1716000000", "currentLongTermDebt": "633000000", "longTermInvestments": "None", "shortTermInvestments": "28000000", "currentNetReceivables": "865000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13350000000", "currentAccountsPayable": "462000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6921000000", "totalShareholderEquity": "4681000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "791000000", "totalCurrentLiabilities": "1886000000", "otherNonCurrentLiabilities": "1165000000", "totalNonCurrentLiabilities": "8490000000", "cashAndShortTermInvestments": "183000000", "commonStockSharesOutstanding": "210679000", "intangibleAssetsExcludingGoodwill": "400000000", "cashAndCashEquivalentsAtCarryingValue": "183000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48000000", "profitLoss": "None", "dividendPayout": "81000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-4000000", "operatingCashflow": "390000000", "capitalExpenditures": "205000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-287000000", "cashflowFromInvestment": "-198000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "139000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:17.925509+00:00", "is_restated": false, "income_statement": { "revenue": 2467000000, "cost_of_revenue": 1030000000, "gross_profit": 1437000000, "ebit": 729000000, "ebitda": 867000000, "pretax_income": 629000000, "tax_provision": 133000000, "net_income": 496000000, "net_income_to_common": 496000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 263000000, "total_current_assets": 2214000000, "total_assets": 15624000000, "short_term_debt": 387000000, "long_term_debt": 6730000000, "total_debt": 7117000000, "total_liabilities": 10793000000, "total_equity": 4822000000, "shares_outstanding": 215245000, "goodwill_and_intangibles": 3463000000 }, "cash_flow": { "operating_cash_flow": 522000000, "capital_expenditure": 169000000, "free_cash_flow": 691000000, "dividends_paid": 78000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346220, "ticker_id": 4111, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:17.925509+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "729000000", "ebitda": "867000000", "netIncome": "496000000", "grossProfit": "1437000000", "depreciation": "None", "totalRevenue": "2467000000", "costOfRevenue": "1030000000", "interestIncome": "None", "incomeBeforeTax": "629000000", "interestExpense": "100000000", "operatingIncome": "717000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "133000000", "reportedCurrency": "USD", "netInterestIncome": "-100000000", "nonInterestIncome": "None", "operatingExpenses": "720000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1030000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138000000", "sellingGeneralAndAdministrative": "591000000", "netIncomeFromContinuingOperations": "496000000" }, "balance": { "goodwill": "3048000000", "inventory": "375000000", "commonStock": "1505000000", "currentDebt": "None", "investments": "None", "totalAssets": "15624000000", "longTermDebt": "6730000000", "shortTermDebt": "387000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "415000000", "reportedCurrency": "USD", "retainedEarnings": "3460000000", "totalLiabilities": "10793000000", "otherCurrentAssets": "286000000", "totalCurrentAssets": "2214000000", "currentLongTermDebt": "387000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1290000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13410000000", "currentAccountsPayable": "579000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7117000000", "totalShareholderEquity": "4822000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "857000000", "totalCurrentLiabilities": "1823000000", "otherNonCurrentLiabilities": "1184000000", "totalNonCurrentLiabilities": "8970000000", "cashAndShortTermInvestments": "263000000", "commonStockSharesOutstanding": "215245000", "intangibleAssetsExcludingGoodwill": "415000000", "cashAndCashEquivalentsAtCarryingValue": "263000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "496000000", "profitLoss": "None", "dividendPayout": "78000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "61000000", "operatingCashflow": "522000000", "capitalExpenditures": "169000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-324000000", "cashflowFromInvestment": "-188000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2467000000, "cost_of_revenue": 1030000000, "gross_profit": 1437000000, "research_and_development": null, "selling_general_admin": 591000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 729000000, "depreciation_amortisation": 138000000, "ebitda": 867000000, "interest_expense": 100000000, "interest_income": null, "other_non_operating": null, "pretax_income": 629000000, "tax_provision": 133000000, "effective_tax_rate": null, "net_income": 496000000, "net_income_continuing_ops": 496000000, "net_income_to_common": 496000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 263000000, "short_term_investments": null, "net_receivables": 1290000000, "inventory": 375000000, "other_current_assets": null, "total_current_assets": 2214000000, "net_ppe": null, "goodwill": 3048000000, "intangible_assets": 415000000, "goodwill_and_intangibles": 3463000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13410000000, "total_assets": 15624000000, "short_term_debt": 387000000, "accounts_payable": 579000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1823000000, "long_term_debt": 6730000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8970000000, "total_liabilities": 10793000000, "total_debt": 7117000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3460000000, "total_equity": 4822000000, "shares_outstanding": 215245000, "operating_cash_flow": 522000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 169000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -188000000, "dividends_paid": 78000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -324000000, "free_cash_flow": 691000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "729000000", "ebitda": "867000000", "netIncome": "496000000", "grossProfit": "1437000000", "depreciation": "None", "totalRevenue": "2467000000", "costOfRevenue": "1030000000", "interestIncome": "None", "incomeBeforeTax": "629000000", "interestExpense": "100000000", "operatingIncome": "717000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "133000000", "reportedCurrency": "USD", "netInterestIncome": "-100000000", "nonInterestIncome": "None", "operatingExpenses": "720000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1030000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138000000", "sellingGeneralAndAdministrative": "591000000", "netIncomeFromContinuingOperations": "496000000" }, "balance": { "goodwill": "3048000000", "inventory": "375000000", "commonStock": "1505000000", "currentDebt": "None", "investments": "None", "totalAssets": "15624000000", "longTermDebt": "6730000000", "shortTermDebt": "387000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "415000000", "reportedCurrency": "USD", "retainedEarnings": "3460000000", "totalLiabilities": "10793000000", "otherCurrentAssets": "286000000", "totalCurrentAssets": "2214000000", "currentLongTermDebt": "387000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1290000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13410000000", "currentAccountsPayable": "579000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7117000000", "totalShareholderEquity": "4822000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "857000000", "totalCurrentLiabilities": "1823000000", "otherNonCurrentLiabilities": "1184000000", "totalNonCurrentLiabilities": "8970000000", "cashAndShortTermInvestments": "263000000", "commonStockSharesOutstanding": "215245000", "intangibleAssetsExcludingGoodwill": "415000000", "cashAndCashEquivalentsAtCarryingValue": "263000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "496000000", "profitLoss": "None", "dividendPayout": "78000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "61000000", "operatingCashflow": "522000000", "capitalExpenditures": "169000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-324000000", "cashflowFromInvestment": "-188000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:17.925509+00:00", "is_restated": false, "income_statement": { "revenue": 2121000000, "cost_of_revenue": 1202000000, "gross_profit": 919000000, "ebit": 220000000, "ebitda": 357000000, "pretax_income": 120000000, "tax_provision": 26000000, "net_income": 94000000, "net_income_to_common": 94000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204000000, "total_current_assets": 2285000000, "total_assets": 15716000000, "short_term_debt": 611000000, "long_term_debt": 6769000000, "total_debt": 7380000000, "total_liabilities": 11284000000, "total_equity": 4423000000, "shares_outstanding": 215570000, "goodwill_and_intangibles": 3500000000 }, "cash_flow": { "operating_cash_flow": 119000000, "capital_expenditure": 156000000, "free_cash_flow": 275000000, "dividends_paid": 79000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346221, "ticker_id": 4111, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:17.925509+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "220000000", "ebitda": "357000000", "netIncome": "94000000", "grossProfit": "919000000", "depreciation": "None", "totalRevenue": "2121000000", "costOfRevenue": "1202000000", "interestIncome": "None", "incomeBeforeTax": "120000000", "interestExpense": "100000000", "operatingIncome": "232000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "26000000", "reportedCurrency": "USD", "netInterestIncome": "-100000000", "nonInterestIncome": "None", "operatingExpenses": "687000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1202000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137000000", "sellingGeneralAndAdministrative": "530000000", "netIncomeFromContinuingOperations": "94000000" }, "balance": { "goodwill": "3070000000", "inventory": "441000000", "commonStock": "1501000000", "currentDebt": "None", "investments": "None", "totalAssets": "15716000000", "longTermDebt": "6769000000", "shortTermDebt": "611000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "430000000", "reportedCurrency": "USD", "retainedEarnings": "3042000000", "totalLiabilities": "11284000000", "otherCurrentAssets": "332000000", "totalCurrentAssets": "2285000000", "currentLongTermDebt": "611000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1308000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13431000000", "currentAccountsPayable": "741000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7380000000", "totalShareholderEquity": "4423000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "989000000", "totalCurrentLiabilities": "2341000000", "otherNonCurrentLiabilities": "1212000000", "totalNonCurrentLiabilities": "8943000000", "cashAndShortTermInvestments": "204000000", "commonStockSharesOutstanding": "215570000", "intangibleAssetsExcludingGoodwill": "430000000", "cashAndCashEquivalentsAtCarryingValue": "204000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94000000", "profitLoss": "None", "dividendPayout": "79000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2000000", "operatingCashflow": "119000000", "capitalExpenditures": "156000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3000000", "cashflowFromInvestment": "-165000000", "stockBasedCompensation": "178000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2121000000, "cost_of_revenue": 1202000000, "gross_profit": 919000000, "research_and_development": null, "selling_general_admin": 530000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 220000000, "depreciation_amortisation": 137000000, "ebitda": 357000000, "interest_expense": 100000000, "interest_income": null, "other_non_operating": null, "pretax_income": 120000000, "tax_provision": 26000000, "effective_tax_rate": null, "net_income": 94000000, "net_income_continuing_ops": 94000000, "net_income_to_common": 94000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 204000000, "short_term_investments": null, "net_receivables": 1308000000, "inventory": 441000000, "other_current_assets": null, "total_current_assets": 2285000000, "net_ppe": null, "goodwill": 3070000000, "intangible_assets": 430000000, "goodwill_and_intangibles": 3500000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13431000000, "total_assets": 15716000000, "short_term_debt": 611000000, "accounts_payable": 741000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2341000000, "long_term_debt": 6769000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8943000000, "total_liabilities": 11284000000, "total_debt": 7380000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3042000000, "total_equity": 4423000000, "shares_outstanding": 215570000, "operating_cash_flow": 119000000, "stock_based_compensation": 178000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 156000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -165000000, "dividends_paid": 79000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3000000, "free_cash_flow": 275000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "220000000", "ebitda": "357000000", "netIncome": "94000000", "grossProfit": "919000000", "depreciation": "None", "totalRevenue": "2121000000", "costOfRevenue": "1202000000", "interestIncome": "None", "incomeBeforeTax": "120000000", "interestExpense": "100000000", "operatingIncome": "232000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "26000000", "reportedCurrency": "USD", "netInterestIncome": "-100000000", "nonInterestIncome": "None", "operatingExpenses": "687000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1202000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137000000", "sellingGeneralAndAdministrative": "530000000", "netIncomeFromContinuingOperations": "94000000" }, "balance": { "goodwill": "3070000000", "inventory": "441000000", "commonStock": "1501000000", "currentDebt": "None", "investments": "None", "totalAssets": "15716000000", "longTermDebt": "6769000000", "shortTermDebt": "611000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "430000000", "reportedCurrency": "USD", "retainedEarnings": "3042000000", "totalLiabilities": "11284000000", "otherCurrentAssets": "332000000", "totalCurrentAssets": "2285000000", "currentLongTermDebt": "611000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1308000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13431000000", "currentAccountsPayable": "741000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7380000000", "totalShareholderEquity": "4423000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "989000000", "totalCurrentLiabilities": "2341000000", "otherNonCurrentLiabilities": "1212000000", "totalNonCurrentLiabilities": "8943000000", "cashAndShortTermInvestments": "204000000", "commonStockSharesOutstanding": "215570000", "intangibleAssetsExcludingGoodwill": "430000000", "cashAndCashEquivalentsAtCarryingValue": "204000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "94000000", "profitLoss": "None", "dividendPayout": "79000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2000000", "operatingCashflow": "119000000", "capitalExpenditures": "156000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3000000", "cashflowFromInvestment": "-165000000", "stockBasedCompensation": "178000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:17.925509+00:00", "is_restated": false, "income_statement": { "revenue": 1404000000, "cost_of_revenue": 579000000, "gross_profit": 825000000, "ebit": 255000000, "ebitda": 390000000, "pretax_income": 157000000, "tax_provision": 26000000, "net_income": 131000000, "net_income_to_common": 131000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 241000000, "total_current_assets": 2045000000, "total_assets": 15401000000, "short_term_debt": 706000000, "long_term_debt": 6543000000, "total_debt": 7249000000, "total_liabilities": 11007000000, "total_equity": 4386000000, "shares_outstanding": 215625000, "goodwill_and_intangibles": 3470000000 }, "cash_flow": { "operating_cash_flow": 250000000, "capital_expenditure": 304000000, "free_cash_flow": 554000000, "dividends_paid": 78000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346222, "ticker_id": 4111, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:17.925509+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "255000000", "ebitda": "390000000", "netIncome": "131000000", "grossProfit": "825000000", "depreciation": "None", "totalRevenue": "1404000000", "costOfRevenue": "579000000", "interestIncome": "None", "incomeBeforeTax": "157000000", "interestExpense": "110000000", "operatingIncome": "237000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "26000000", "reportedCurrency": "USD", "netInterestIncome": "-75000000", "nonInterestIncome": "None", "operatingExpenses": "588000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "579000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135000000", "sellingGeneralAndAdministrative": "519000000", "netIncomeFromContinuingOperations": "131000000" }, "balance": { "goodwill": "3027000000", "inventory": "433000000", "commonStock": "1503000000", "currentDebt": "None", "investments": "None", "totalAssets": "15401000000", "longTermDebt": "6543000000", "shortTermDebt": "706000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "443000000", "reportedCurrency": "USD", "retainedEarnings": "3027000000", "totalLiabilities": "11007000000", "otherCurrentAssets": "424000000", "totalCurrentAssets": "2045000000", "currentLongTermDebt": "706000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "947000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13356000000", "currentAccountsPayable": "613000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8967000000", "shortLongTermDebtTotal": "7249000000", "totalShareholderEquity": "4386000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "723000000", "totalCurrentLiabilities": "2274000000", "otherNonCurrentLiabilities": "1235000000", "totalNonCurrentLiabilities": "8733000000", "cashAndShortTermInvestments": "241000000", "commonStockSharesOutstanding": "215625000", "intangibleAssetsExcludingGoodwill": "443000000", "cashAndCashEquivalentsAtCarryingValue": "241000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "131000000", "profitLoss": "None", "dividendPayout": "78000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-28000000", "operatingCashflow": "250000000", "capitalExpenditures": "304000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "76000000", "cashflowFromInvestment": "-316000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1404000000, "cost_of_revenue": 579000000, "gross_profit": 825000000, "research_and_development": null, "selling_general_admin": 519000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 255000000, "depreciation_amortisation": 135000000, "ebitda": 390000000, "interest_expense": 110000000, "interest_income": null, "other_non_operating": null, "pretax_income": 157000000, "tax_provision": 26000000, "effective_tax_rate": null, "net_income": 131000000, "net_income_continuing_ops": 131000000, "net_income_to_common": 131000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 241000000, "short_term_investments": null, "net_receivables": 947000000, "inventory": 433000000, "other_current_assets": null, "total_current_assets": 2045000000, "net_ppe": null, "goodwill": 3027000000, "intangible_assets": 443000000, "goodwill_and_intangibles": 3470000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13356000000, "total_assets": 15401000000, "short_term_debt": 706000000, "accounts_payable": 613000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2274000000, "long_term_debt": 6543000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8733000000, "total_liabilities": 11007000000, "total_debt": 7249000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3027000000, "total_equity": 4386000000, "shares_outstanding": 215625000, "operating_cash_flow": 250000000, "stock_based_compensation": 17000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 304000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -316000000, "dividends_paid": 78000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 76000000, "free_cash_flow": 554000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "255000000", "ebitda": "390000000", "netIncome": "131000000", "grossProfit": "825000000", "depreciation": "None", "totalRevenue": "1404000000", "costOfRevenue": "579000000", "interestIncome": "None", "incomeBeforeTax": "157000000", "interestExpense": "110000000", "operatingIncome": "237000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "26000000", "reportedCurrency": "USD", "netInterestIncome": "-75000000", "nonInterestIncome": "None", "operatingExpenses": "588000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "579000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135000000", "sellingGeneralAndAdministrative": "519000000", "netIncomeFromContinuingOperations": "131000000" }, "balance": { "goodwill": "3027000000", "inventory": "433000000", "commonStock": "1503000000", "currentDebt": "None", "investments": "None", "totalAssets": "15401000000", "longTermDebt": "6543000000", "shortTermDebt": "706000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "443000000", "reportedCurrency": "USD", "retainedEarnings": "3027000000", "totalLiabilities": "11007000000", "otherCurrentAssets": "424000000", "totalCurrentAssets": "2045000000", "currentLongTermDebt": "706000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "947000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13356000000", "currentAccountsPayable": "613000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8967000000", "shortLongTermDebtTotal": "7249000000", "totalShareholderEquity": "4386000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "723000000", "totalCurrentLiabilities": "2274000000", "otherNonCurrentLiabilities": "1235000000", "totalNonCurrentLiabilities": "8733000000", "cashAndShortTermInvestments": "241000000", "commonStockSharesOutstanding": "215625000", "intangibleAssetsExcludingGoodwill": "443000000", "cashAndCashEquivalentsAtCarryingValue": "241000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "131000000", "profitLoss": "None", "dividendPayout": "78000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-28000000", "operatingCashflow": "250000000", "capitalExpenditures": "304000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "76000000", "cashflowFromInvestment": "-316000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:17.925509+00:00", "is_restated": false, "income_statement": { "revenue": 1659000000, "cost_of_revenue": 1104000000, "gross_profit": 555000000, "ebit": -739000000, "ebitda": -605000000, "pretax_income": -835000000, "tax_provision": -46000000, "net_income": -789000000, "net_income_to_common": -789000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 260000000, "total_current_assets": 2035000000, "total_assets": 15243000000, "short_term_debt": 537000000, "long_term_debt": 6579000000, "total_debt": 7116000000, "total_liabilities": 10870000000, "total_equity": 4364000000, "shares_outstanding": 209706000, "goodwill_and_intangibles": 3520000000 }, "cash_flow": { "operating_cash_flow": 433000000, "capital_expenditure": 256000000, "free_cash_flow": 689000000, "dividends_paid": 79000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 346224, "ticker_id": 4111, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:44:17.925509+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-739000000", "ebitda": "-605000000", "netIncome": "-789000000", "grossProfit": "555000000", "depreciation": "None", "totalRevenue": "1659000000", "costOfRevenue": "1104000000", "interestIncome": "96000000", "incomeBeforeTax": "-835000000", "interestExpense": "96000000", "operatingIncome": "-732000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-46000000", "reportedCurrency": "USD", "netInterestIncome": "-96000000", "nonInterestIncome": "None", "operatingExpenses": "1287000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-7000000", "costofGoodsAndServicesSold": "1104000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134000000", "sellingGeneralAndAdministrative": "523000000", "netIncomeFromContinuingOperations": "-789000000" }, "balance": { "goodwill": "3060000000", "inventory": "410000000", "commonStock": "1500000000", "currentDebt": "None", "investments": "None", "totalAssets": "15243000000", "longTermDebt": "6579000000", "shortTermDebt": "537000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "460000000", "reportedCurrency": "USD", "retainedEarnings": "2974000000", "totalLiabilities": "10870000000", "otherCurrentAssets": "345000000", "totalCurrentAssets": "2035000000", "currentLongTermDebt": "537000000", "longTermInvestments": "59000000", "shortTermInvestments": "None", "currentNetReceivables": "1020000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13208000000", "currentAccountsPayable": "541000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8394000000", "shortLongTermDebtTotal": "7116000000", "totalShareholderEquity": "4364000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1005000000", "totalCurrentLiabilities": "2083000000", "otherNonCurrentLiabilities": "1256000000", "totalNonCurrentLiabilities": "8787000000", "cashAndShortTermInvestments": "260000000", "commonStockSharesOutstanding": "209706000", "intangibleAssetsExcludingGoodwill": "460000000", "cashAndCashEquivalentsAtCarryingValue": "260000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-789000000", "profitLoss": "None", "dividendPayout": "79000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "21000000", "operatingCashflow": "433000000", "capitalExpenditures": "256000000", "changeInReceivables": "589000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-198000000", "cashflowFromInvestment": "-288000000", "stockBasedCompensation": "837000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-53000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "616000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1659000000, "cost_of_revenue": 1104000000, "gross_profit": 555000000, "research_and_development": null, "selling_general_admin": 523000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -739000000, "depreciation_amortisation": 134000000, "ebitda": -605000000, "interest_expense": 96000000, "interest_income": null, "other_non_operating": null, "pretax_income": -835000000, "tax_provision": -46000000, "effective_tax_rate": null, "net_income": -789000000, "net_income_continuing_ops": -789000000, "net_income_to_common": -789000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 260000000, "short_term_investments": null, "net_receivables": 1020000000, "inventory": 410000000, "other_current_assets": null, "total_current_assets": 2035000000, "net_ppe": null, "goodwill": 3060000000, "intangible_assets": 460000000, "goodwill_and_intangibles": 3520000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13208000000, "total_assets": 15243000000, "short_term_debt": 537000000, "accounts_payable": 541000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2083000000, "long_term_debt": 6579000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8787000000, "total_liabilities": 10870000000, "total_debt": 7116000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2974000000, "total_equity": 4364000000, "shares_outstanding": 209706000, "operating_cash_flow": 433000000, "stock_based_compensation": 837000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 256000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -288000000, "dividends_paid": 79000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -198000000, "free_cash_flow": 689000000, "net_change_in_cash": -53000000 }, "raw_data": { "income": { "ebit": "-739000000", "ebitda": "-605000000", "netIncome": "-789000000", "grossProfit": "555000000", "depreciation": "None", "totalRevenue": "1659000000", "costOfRevenue": "1104000000", "interestIncome": "96000000", "incomeBeforeTax": "-835000000", "interestExpense": "96000000", "operatingIncome": "-732000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-46000000", "reportedCurrency": "USD", "netInterestIncome": "-96000000", "nonInterestIncome": "None", "operatingExpenses": "1287000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-7000000", "costofGoodsAndServicesSold": "1104000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134000000", "sellingGeneralAndAdministrative": "523000000", "netIncomeFromContinuingOperations": "-789000000" }, "balance": { "goodwill": "3060000000", "inventory": "410000000", "commonStock": "1500000000", "currentDebt": "None", "investments": "None", "totalAssets": "15243000000", "longTermDebt": "6579000000", "shortTermDebt": "537000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "460000000", "reportedCurrency": "USD", "retainedEarnings": "2974000000", "totalLiabilities": "10870000000", "otherCurrentAssets": "345000000", "totalCurrentAssets": "2035000000", "currentLongTermDebt": "537000000", "longTermInvestments": "59000000", "shortTermInvestments": "None", "currentNetReceivables": "1020000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13208000000", "currentAccountsPayable": "541000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8394000000", "shortLongTermDebtTotal": "7116000000", "totalShareholderEquity": "4364000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1005000000", "totalCurrentLiabilities": "2083000000", "otherNonCurrentLiabilities": "1256000000", "totalNonCurrentLiabilities": "8787000000", "cashAndShortTermInvestments": "260000000", "commonStockSharesOutstanding": "209706000", "intangibleAssetsExcludingGoodwill": "460000000", "cashAndCashEquivalentsAtCarryingValue": "260000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-789000000", "profitLoss": "None", "dividendPayout": "79000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "21000000", "operatingCashflow": "433000000", "capitalExpenditures": "256000000", "changeInReceivables": "589000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-198000000", "cashflowFromInvestment": "-288000000", "stockBasedCompensation": "837000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-53000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "616000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/", "rank_field": "cornerstone_growth_rank" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-09-30" }, "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" ] } } }