{ "ticker": { "uuid": "4de29883-7323-42a9-9c26-a2283b7bf0df", "symbol": "NATL", "name": "NCR Atleos Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/4de29883-7323-42a9-9c26-a2283b7bf0df/", "api_url": "https://sharemaestro.com/factors/api/tickers/4de29883-7323-42a9-9c26-a2283b7bf0df/" }, "ticker_metadata": { "id": 7269, "uuid": "4de29883-7323-42a9-9c26-a2283b7bf0df", "symbol": "NATL", "name": "NCR Atleos Corporation", "asset_type": "equity", "market_cap": 3291386000, "stock_exchange_id": 2, "industry": "Software - Application", "sector": "Technology", "description": "NCR ATMCo, LLC is a financial technology company in the United States, rest of Americas, the United Kingdom, rest of Europe, the Middle East, Africa, and the Asia Pacific.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "4de29883-7323-42a9-9c26-a2283b7bf0df", "symbol": "NATL", "name": "NCR Atleos Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/4de29883-7323-42a9-9c26-a2283b7bf0df/", "api_url": "https://sharemaestro.com/factors/api/tickers/4de29883-7323-42a9-9c26-a2283b7bf0df/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.63, "value": 0.33, "quality": 0.69, "momentum": 0.87, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 44.15, "market_cap": 3337740000, "pe_ratio": 18.9644, "earnings_yield": 0.0527, "ebitda_to_ev": 0.1298, "shareholder_yield": 0, "roe": 0.4444, "piotroski_f_score": 6, "momentum_12_1": 0.6427, "volatility_252d": 0.3382 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:17.369891+00:00", "batch_id": "" }, "size": { "price_close": 44.15, "market_cap": 3337740000, "market_cap_usd": 3337740000, "enterprise_value": 5687740000, "shares_outstanding": 75600000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 18.9644, "pb_ratio": 8.4286, "ptbv_ratio": null, "ps_ratio": 0.7551, "pcf_ratio": 14.9006, "pfcf_ratio": 9.1195, "ev_ebitda": 7.707, "ev_ebit": 12.3647, "ev_sales": 1.2868, "ev_fcf": 15.5403, "earnings_yield": 0.0527, "fcf_yield": 0.0643, "price_to_sales": 0.7551, "price_to_book": 8.4286, "price_to_cashflow": 14.9006, "ebitda_to_ev": 0.1298, "sales_yield": 0.7771 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2407, "operating_margin": 0.1041, "net_margin": 0.0398, "ebitda_margin": 0.167, "fcf_margin": 0.0828, "roe": 0.4444, "roa": 0.0312, "roic": 0.1439, "roc_greenblatt": null, "asset_turnover": 0.7835, "cash_conversion": 2.0795, "accruals_ratio": -0.0085, "sbc_to_revenue": 0.0072, "piotroski_f_score": 6, "altman_z_score": 1.5028, "earnings_stability_5y": 0.586, "revenue_stability_5y": 0.138, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1886, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 13.2449, "net_debt_to_ebitda": 3.1843, "debt_to_assets": 0.4934, "interest_coverage": 1.6788, "current_ratio": 0.9806, "quick_ratio": 0.7828, "net_debt": 2350000000, "local_beta": 0.0007, "volatility_252d": 0.3382, "volatility_60d": 0.5282, "max_drawdown_12m": -0.1176, "risk_adjusted_momentum": 1.9005 }, "growth": { "revenue_growth_1y": 0.041, "revenue_growth_3y_cagr": 0.0177, "revenue_growth_5y_cagr": 0.078, "eps_growth_1y": 0.5043, "eps_growth_3y_cagr": 0.1447, "eps_growth_5y_cagr": -0.0324, "fcf_growth_1y": -0.1903, "book_value_growth_1y": 0.5213, "revenue_growth": 0.041, "earnings_growth": 0.5043 }, "momentum": { "price_return_1m": -0.0027, "price_return_3m": -0.0288, "price_return_6m": 0.1965, "price_return_9m": 0.1024, "price_return_12m": 0.6382, "price_return_12m_ex1m": 0.6427, "momentum_6m": 0.1965, "momentum_12m": 0.6382, "momentum_12_1": 0.6427, "distance_from_52w_high": -0.0337, "distance_from_52w_low": 0.6358, "relative_strength": 0.4803 }, "raw_ttm": { "revenue_ttm": 4420000000, "gross_profit_ttm": 1064000000, "ebit_ttm": 460000000, "ebitda_ttm": 738000000, "net_income_ttm": 176000000, "eps_diluted_ttm": 2.328, "operating_cash_flow_ttm": 224000000, "capital_expenditure_ttm": 142000000, "fcf_ttm": 366000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 274000000, "cash_and_equivalents": 433000000, "total_current_assets": 1815000000, "total_current_liabilities": 1851000000, "net_ppe": null, "total_assets": 5641000000, "total_debt": 2783000000, "total_equity": 396000000, "net_working_capital": -389000000, "book_value_per_share": 5.2381, "retained_earnings": 306000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2036000000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 87, "rank_ptbv": 50, "rank_ps": 22, "rank_pcf": 64, "rank_ev_ebitda": 24, "rank_ev_ebit": 49, "rank_earnings_yield": 50, "rank_fcf_yield": 59, "rank_dividend_yield": 73, "rank_shareholder_yield": 73, "rank_total_yield": 74, "rank_roe": 6, "rank_roc": 50, "rank_roic": 25, "rank_gross_margin": 78, "rank_fcf_margin": 74, "rank_piotroski": 30, "rank_accruals": 73, "rank_sue": 50, "rank_eps_growth_1y": 23, "rank_eps_growth_5y": 81, "rank_revenue_growth_1y": 61, "rank_momentum_12m": 19, "rank_momentum_12m_ex1m": 19, "rank_relative_strength": 20 }, "composites": { "value_composite": 67, "quality_composite": 31, "momentum_composite": 13, "growth_composite": 73, "yield_composite": 82, "svqf_composite": 59, "vc1_composite": 34, "vc2_composite": 70, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 37, "quality_value_composite": 0.4772, "os_score": 0.63, "value_percentile": 0.33, "quality_percentile": 0.69, "momentum_percentile": 0.87, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 75, "small_cap_core_rank": 68, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2019, "ticker_id": 7269, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:17.369891+00:00", "batch_id": "", "os_score_delta": null, "price_close": 44.15, "market_cap": 3337740000, "market_cap_usd": 3337740000, "enterprise_value": 5687740000, "shares_outstanding": 75600000, "fx_rate_to_usd": null, "pe_ratio": 18.96443182, "pb_ratio": 8.42863636, "ptbv_ratio": null, "ps_ratio": 0.7551448, "pcf_ratio": 14.900625, "pfcf_ratio": 9.1195082, "ev_ebitda": 7.70696477, "ev_ebit": 12.36465217, "ev_sales": 1.286819, "ev_fcf": 15.54027322, "earnings_yield": 0.05273029, "fcf_yield": 0.06434893, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.24072398, "operating_margin": 0.1040724, "net_margin": 0.039819, "ebitda_margin": 0.16696833, "fcf_margin": 0.08280543, "roe": 0.44444444, "roa": 0.03120014, "roic": 0.14393398, "roc_greenblatt": null, "asset_turnover": 0.78354902, "cash_conversion": 2.07954545, "accruals_ratio": -0.00850913, "sbc_to_revenue": 0.00723982, "debt_to_equity": 13.24494949, "net_debt_to_ebitda": 3.18428184, "debt_to_assets": 0.49335224, "interest_coverage": 1.67883212, "current_ratio": 0.98055105, "quick_ratio": 0.7828201, "net_debt": 2350000000, "revenue_growth_1y": 0.04097975, "revenue_growth_3y_cagr": 0.01767962, "revenue_growth_5y_cagr": 0.07798918, "eps_growth_1y": 0.5042735, "eps_growth_3y_cagr": 0.14471424, "eps_growth_5y_cagr": -0.03239895, "fcf_growth_1y": -0.19026549, "book_value_growth_1y": 0.5212963, "piotroski_f_score": 6, "altman_z_score": 1.50275564, "earnings_stability_5y": 0.585953, "revenue_stability_5y": 0.137989, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00271064, "price_return_3m": -0.02881654, "price_return_6m": 0.19647696, "price_return_9m": 0.10237203, "price_return_12m": 0.63821892, "price_return_12m_ex1m": 0.64267161, "distance_from_52w_high": -0.03370541, "distance_from_52w_low": 0.63579103, "relative_strength": 0.48027787, "local_beta": 0.0007, "volatility_252d": 0.338162, "volatility_60d": 0.528247, "max_drawdown_12m": -0.117603, "revenue_ttm": 4420000000, "gross_profit_ttm": 1064000000, "ebit_ttm": 460000000, "ebitda_ttm": 738000000, "net_income_ttm": 176000000, "eps_diluted_ttm": 2.32804233, "operating_cash_flow_ttm": 224000000, "capital_expenditure_ttm": 142000000, "fcf_ttm": 366000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 274000000, "cash_and_equivalents": 433000000, "total_current_assets": 1815000000, "total_current_liabilities": 1851000000, "net_ppe": null, "total_assets": 5641000000, "total_debt": 2783000000, "total_equity": 396000000, "net_working_capital": -389000000, "book_value_per_share": 5.23809524, "retained_earnings": 306000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2036000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 50, "rank_pb": 87, "rank_ptbv": 50, "rank_ps": 22, "rank_pcf": 64, "rank_ev_ebitda": 24, "rank_ev_ebit": 49, "rank_earnings_yield": 50, "rank_fcf_yield": 59, "rank_dividend_yield": 73, "rank_shareholder_yield": 73, "rank_total_yield": 74, "rank_roe": 6, "rank_roc": 50, "rank_roic": 25, "rank_gross_margin": 78, "rank_fcf_margin": 74, "rank_piotroski": 30, "rank_accruals": 73, "rank_sue": 50, "rank_eps_growth_1y": 23, "rank_eps_growth_5y": 81, "rank_revenue_growth_1y": 61, "rank_momentum_12m": 19, "rank_momentum_12m_ex1m": 19, "rank_relative_strength": 20, "value_composite": 67, "quality_composite": 31, "momentum_composite": 13, "growth_composite": 73, "yield_composite": 82, "svqf_composite": 59, "vc1_composite": 34, "vc2_composite": 70, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 37, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 75, "small_cap_core_rank": 68, "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": 44.15, "os": 0.63, "value": 0.33, "quality": 0.69, "momentum": 0.87, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 18.9644, "earnings_yield": 0.0527, "shareholder_yield": 0, "roe": 0.4444, "momentum_12_1": 0.6427, "complete_fields": { "id": 2019, "ticker_id": 7269, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:17.369891+00:00", "batch_id": "", "os_score_delta": null, "price_close": 44.15, "market_cap": 3337740000, "market_cap_usd": 3337740000, "enterprise_value": 5687740000, "shares_outstanding": 75600000, "fx_rate_to_usd": null, "pe_ratio": 18.96443182, "pb_ratio": 8.42863636, "ptbv_ratio": null, "ps_ratio": 0.7551448, "pcf_ratio": 14.900625, "pfcf_ratio": 9.1195082, "ev_ebitda": 7.70696477, "ev_ebit": 12.36465217, "ev_sales": 1.286819, "ev_fcf": 15.54027322, "earnings_yield": 0.05273029, "fcf_yield": 0.06434893, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.24072398, "operating_margin": 0.1040724, "net_margin": 0.039819, "ebitda_margin": 0.16696833, "fcf_margin": 0.08280543, "roe": 0.44444444, "roa": 0.03120014, "roic": 0.14393398, "roc_greenblatt": null, "asset_turnover": 0.78354902, "cash_conversion": 2.07954545, "accruals_ratio": -0.00850913, "sbc_to_revenue": 0.00723982, "debt_to_equity": 13.24494949, "net_debt_to_ebitda": 3.18428184, "debt_to_assets": 0.49335224, "interest_coverage": 1.67883212, "current_ratio": 0.98055105, "quick_ratio": 0.7828201, "net_debt": 2350000000, "revenue_growth_1y": 0.04097975, "revenue_growth_3y_cagr": 0.01767962, "revenue_growth_5y_cagr": 0.07798918, "eps_growth_1y": 0.5042735, "eps_growth_3y_cagr": 0.14471424, "eps_growth_5y_cagr": -0.03239895, "fcf_growth_1y": -0.19026549, "book_value_growth_1y": 0.5212963, "piotroski_f_score": 6, "altman_z_score": 1.50275564, "earnings_stability_5y": 0.585953, "revenue_stability_5y": 0.137989, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00271064, "price_return_3m": -0.02881654, "price_return_6m": 0.19647696, "price_return_9m": 0.10237203, "price_return_12m": 0.63821892, "price_return_12m_ex1m": 0.64267161, "distance_from_52w_high": -0.03370541, "distance_from_52w_low": 0.63579103, "relative_strength": 0.48027787, "local_beta": 0.0007, "volatility_252d": 0.338162, "volatility_60d": 0.528247, "max_drawdown_12m": -0.117603, "revenue_ttm": 4420000000, "gross_profit_ttm": 1064000000, "ebit_ttm": 460000000, "ebitda_ttm": 738000000, "net_income_ttm": 176000000, "eps_diluted_ttm": 2.32804233, "operating_cash_flow_ttm": 224000000, "capital_expenditure_ttm": 142000000, "fcf_ttm": 366000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 274000000, "cash_and_equivalents": 433000000, "total_current_assets": 1815000000, "total_current_liabilities": 1851000000, "net_ppe": null, "total_assets": 5641000000, "total_debt": 2783000000, "total_equity": 396000000, "net_working_capital": -389000000, "book_value_per_share": 5.23809524, "retained_earnings": 306000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2036000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 50, "rank_pb": 87, "rank_ptbv": 50, "rank_ps": 22, "rank_pcf": 64, "rank_ev_ebitda": 24, "rank_ev_ebit": 49, "rank_earnings_yield": 50, "rank_fcf_yield": 59, "rank_dividend_yield": 73, "rank_shareholder_yield": 73, "rank_total_yield": 74, "rank_roe": 6, "rank_roc": 50, "rank_roic": 25, "rank_gross_margin": 78, "rank_fcf_margin": 74, "rank_piotroski": 30, "rank_accruals": 73, "rank_sue": 50, "rank_eps_growth_1y": 23, "rank_eps_growth_5y": 81, "rank_revenue_growth_1y": 61, "rank_momentum_12m": 19, "rank_momentum_12m_ex1m": 19, "rank_relative_strength": 20, "value_composite": 67, "quality_composite": 31, "momentum_composite": 13, "growth_composite": 73, "yield_composite": 82, "svqf_composite": 59, "vc1_composite": 34, "vc2_composite": 70, "vc3_composite": 70, "trending_value_composite": null, "overall_composite": 37, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 75, "small_cap_core_rank": 68, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:19.896519+00:00", "is_restated": false, "income_statement": { "revenue": 4354000000, "cost_of_revenue": 3293000000, "gross_profit": 1061000000, "ebit": 459000000, "ebitda": 736000000, "pretax_income": 189000000, "tax_provision": 27000000, "net_income": 162000000, "net_income_to_common": 162000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 456000000, "total_current_assets": 1824000000, "total_assets": 5668000000, "short_term_debt": 86000000, "long_term_debt": 2672000000, "total_debt": 2758000000, "total_liabilities": 5266000000, "total_equity": 403000000, "shares_outstanding": 75600000, "goodwill_and_intangibles": 2456000000 }, "cash_flow": { "operating_cash_flow": 356000000, "capital_expenditure": 117000000, "free_cash_flow": 473000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 127156, "ticker_id": 7269, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:19.896519+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "459000000", "ebitda": "736000000", "netIncome": "162000000", "grossProfit": "1061000000", "depreciation": "None", "totalRevenue": "4354000000", "costOfRevenue": "3293000000", "interestIncome": "6000000", "incomeBeforeTax": "189000000", "interestExpense": "270000000", "operatingIncome": "478000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "27000000", "reportedCurrency": "USD", "netInterestIncome": "-279000000", "nonInterestIncome": "None", "operatingExpenses": "583000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "70000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3293000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "277000000", "sellingGeneralAndAdministrative": "513000000", "netIncomeFromContinuingOperations": "162000000" }, "balance": { "goodwill": "1958000000", "inventory": "342000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5668000000", "longTermDebt": "2672000000", "shortTermDebt": "86000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "498000000", "reportedCurrency": "USD", "retainedEarnings": "299000000", "totalLiabilities": "5266000000", "otherCurrentAssets": "476000000", "totalCurrentAssets": "1824000000", "currentLongTermDebt": "86000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "550000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3844000000", "currentAccountsPayable": "617000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "225000000", "totalShareholderEquity": "403000000", "capitalLeaseObligations": "139000000", "otherCurrentLiabilities": "1172000000", "totalCurrentLiabilities": "1899000000", "otherNonCurrentLiabilities": "135000000", "totalNonCurrentLiabilities": "3367000000", "cashAndShortTermInvestments": "456000000", "commonStockSharesOutstanding": "75600000", "intangibleAssetsExcludingGoodwill": "498000000", "cashAndCashEquivalentsAtCarryingValue": "456000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "162000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-97000000", "operatingCashflow": "356000000", "capitalExpenditures": "117000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-253000000", "cashflowFromInvestment": "-116000000", "stockBasedCompensation": "34000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "277000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4354000000, "cost_of_revenue": 3293000000, "gross_profit": 1061000000, "research_and_development": 70000000, "selling_general_admin": 513000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 459000000, "depreciation_amortisation": 277000000, "ebitda": 736000000, "interest_expense": 270000000, "interest_income": null, "other_non_operating": null, "pretax_income": 189000000, "tax_provision": 27000000, "effective_tax_rate": null, "net_income": 162000000, "net_income_continuing_ops": 162000000, "net_income_to_common": 162000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 456000000, "short_term_investments": null, "net_receivables": 550000000, "inventory": 342000000, "other_current_assets": null, "total_current_assets": 1824000000, "net_ppe": null, "goodwill": 1958000000, "intangible_assets": 498000000, "goodwill_and_intangibles": 2456000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3844000000, "total_assets": 5668000000, "short_term_debt": 86000000, "accounts_payable": 617000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1899000000, "long_term_debt": 2672000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3367000000, "total_liabilities": 5266000000, "total_debt": 2758000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 299000000, "total_equity": 403000000, "shares_outstanding": 75600000, "operating_cash_flow": 356000000, "stock_based_compensation": 34000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 117000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -116000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -253000000, "free_cash_flow": 473000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "459000000", "ebitda": "736000000", "netIncome": "162000000", "grossProfit": "1061000000", "depreciation": "None", "totalRevenue": "4354000000", "costOfRevenue": "3293000000", "interestIncome": "6000000", "incomeBeforeTax": "189000000", "interestExpense": "270000000", "operatingIncome": "478000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "27000000", "reportedCurrency": "USD", "netInterestIncome": "-279000000", "nonInterestIncome": "None", "operatingExpenses": "583000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "70000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3293000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "277000000", "sellingGeneralAndAdministrative": "513000000", "netIncomeFromContinuingOperations": "162000000" }, "balance": { "goodwill": "1958000000", "inventory": "342000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5668000000", "longTermDebt": "2672000000", "shortTermDebt": "86000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "498000000", "reportedCurrency": "USD", "retainedEarnings": "299000000", "totalLiabilities": "5266000000", "otherCurrentAssets": "476000000", "totalCurrentAssets": "1824000000", "currentLongTermDebt": "86000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "550000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3844000000", "currentAccountsPayable": "617000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "225000000", "totalShareholderEquity": "403000000", "capitalLeaseObligations": "139000000", "otherCurrentLiabilities": "1172000000", "totalCurrentLiabilities": "1899000000", "otherNonCurrentLiabilities": "135000000", "totalNonCurrentLiabilities": "3367000000", "cashAndShortTermInvestments": "456000000", "commonStockSharesOutstanding": "75600000", "intangibleAssetsExcludingGoodwill": "498000000", "cashAndCashEquivalentsAtCarryingValue": "456000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "162000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-97000000", "operatingCashflow": "356000000", "capitalExpenditures": "117000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-253000000", "cashflowFromInvestment": "-116000000", "stockBasedCompensation": "34000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "277000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:19.896519+00:00", "is_restated": false, "income_statement": { "revenue": 4317000000, "cost_of_revenue": 3284000000, "gross_profit": 1033000000, "ebit": 448000000, "ebitda": 449000000, "pretax_income": 139000000, "tax_provision": 47000000, "net_income": 91000000, "net_income_to_common": 91000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 419000000, "total_current_assets": 1766000000, "total_assets": 5552000000, "short_term_debt": 81000000, "long_term_debt": 2855000000, "total_debt": 2936000000, "total_liabilities": 5288000000, "total_equity": 260000000, "shares_outstanding": 74200000, "goodwill_and_intangibles": 2500000000 }, "cash_flow": { "operating_cash_flow": 344000000, "capital_expenditure": 139000000, "free_cash_flow": 483000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 127161, "ticker_id": 7269, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:19.896519+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "448000000", "ebitda": "449000000", "netIncome": "91000000", "grossProfit": "1033000000", "depreciation": "None", "totalRevenue": "4317000000", "costOfRevenue": "3284000000", "interestIncome": "7000000", "incomeBeforeTax": "139000000", "interestExpense": "327000000", "operatingIncome": "449000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "47000000", "reportedCurrency": "USD", "netInterestIncome": "-317000000", "nonInterestIncome": "None", "operatingExpenses": "584000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "66000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3284000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1000000", "sellingGeneralAndAdministrative": "458000000", "netIncomeFromContinuingOperations": "92000000" }, "balance": { "goodwill": "1950000000", "inventory": "307000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5552000000", "longTermDebt": "2855000000", "shortTermDebt": "81000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "550000000", "reportedCurrency": "USD", "retainedEarnings": "231000000", "totalLiabilities": "5288000000", "otherCurrentAssets": "452000000", "totalCurrentAssets": "1766000000", "currentLongTermDebt": "81000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "588000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3786000000", "currentAccountsPayable": "562000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3046000000", "totalShareholderEquity": "260000000", "capitalLeaseObligations": "110000000", "otherCurrentLiabilities": "744000000", "totalCurrentLiabilities": "1702000000", "otherNonCurrentLiabilities": "120000000", "totalNonCurrentLiabilities": "3586000000", "cashAndShortTermInvestments": "419000000", "commonStockSharesOutstanding": "74200000", "intangibleAssetsExcludingGoodwill": "550000000", "cashAndCashEquivalentsAtCarryingValue": "419000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-77000000", "operatingCashflow": "344000000", "capitalExpenditures": "139000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-134000000", "cashflowFromInvestment": "-135000000", "stockBasedCompensation": "38000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "287000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4317000000, "cost_of_revenue": 3284000000, "gross_profit": 1033000000, "research_and_development": 66000000, "selling_general_admin": 458000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 448000000, "depreciation_amortisation": 1000000, "ebitda": 449000000, "interest_expense": 327000000, "interest_income": null, "other_non_operating": null, "pretax_income": 139000000, "tax_provision": 47000000, "effective_tax_rate": null, "net_income": 91000000, "net_income_continuing_ops": 92000000, "net_income_to_common": 91000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 419000000, "short_term_investments": null, "net_receivables": 588000000, "inventory": 307000000, "other_current_assets": null, "total_current_assets": 1766000000, "net_ppe": null, "goodwill": 1950000000, "intangible_assets": 550000000, "goodwill_and_intangibles": 2500000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3786000000, "total_assets": 5552000000, "short_term_debt": 81000000, "accounts_payable": 562000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1702000000, "long_term_debt": 2855000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3586000000, "total_liabilities": 5288000000, "total_debt": 2936000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 231000000, "total_equity": 260000000, "shares_outstanding": 74200000, "operating_cash_flow": 344000000, "stock_based_compensation": 38000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 139000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -135000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -134000000, "free_cash_flow": 483000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "448000000", "ebitda": "449000000", "netIncome": "91000000", "grossProfit": "1033000000", "depreciation": "None", "totalRevenue": "4317000000", "costOfRevenue": "3284000000", "interestIncome": "7000000", "incomeBeforeTax": "139000000", "interestExpense": "327000000", "operatingIncome": "449000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "47000000", "reportedCurrency": "USD", "netInterestIncome": "-317000000", "nonInterestIncome": "None", "operatingExpenses": "584000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "66000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3284000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1000000", "sellingGeneralAndAdministrative": "458000000", "netIncomeFromContinuingOperations": "92000000" }, "balance": { "goodwill": "1950000000", "inventory": "307000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5552000000", "longTermDebt": "2855000000", "shortTermDebt": "81000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "550000000", "reportedCurrency": "USD", "retainedEarnings": "231000000", "totalLiabilities": "5288000000", "otherCurrentAssets": "452000000", "totalCurrentAssets": "1766000000", "currentLongTermDebt": "81000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "588000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3786000000", "currentAccountsPayable": "562000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3046000000", "totalShareholderEquity": "260000000", "capitalLeaseObligations": "110000000", "otherCurrentLiabilities": "744000000", "totalCurrentLiabilities": "1702000000", "otherNonCurrentLiabilities": "120000000", "totalNonCurrentLiabilities": "3586000000", "cashAndShortTermInvestments": "419000000", "commonStockSharesOutstanding": "74200000", "intangibleAssetsExcludingGoodwill": "550000000", "cashAndCashEquivalentsAtCarryingValue": "419000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-77000000", "operatingCashflow": "344000000", "capitalExpenditures": "139000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-134000000", "cashflowFromInvestment": "-135000000", "stockBasedCompensation": "38000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "287000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:19.896519+00:00", "is_restated": false, "income_statement": { "revenue": 4191000000, "cost_of_revenue": 3258000000, "gross_profit": 933000000, "ebit": 197000000, "ebitda": 451000000, "pretax_income": 107000000, "tax_provision": 239000000, "net_income": -134000000, "net_income_to_common": -134000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 339000000, "total_current_assets": 1895000000, "total_assets": 5741000000, "short_term_debt": 76000000, "long_term_debt": 2938000000, "total_debt": 3014000000, "total_liabilities": 5454000000, "total_equity": 284000000, "shares_outstanding": 70600000, "goodwill_and_intangibles": 2587000000 }, "cash_flow": { "operating_cash_flow": 355000000, "capital_expenditure": 132000000, "free_cash_flow": 487000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 127166, "ticker_id": 7269, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:19.896519+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "197000000", "ebitda": "451000000", "netIncome": "-134000000", "grossProfit": "933000000", "depreciation": "None", "totalRevenue": "4191000000", "costOfRevenue": "3258000000", "interestIncome": "5000000", "incomeBeforeTax": "107000000", "interestExpense": "90000000", "operatingIncome": "271000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "239000000", "reportedCurrency": "USD", "netInterestIncome": "-90000000", "nonInterestIncome": "None", "operatingExpenses": "662000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "77000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3258000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "254000000", "sellingGeneralAndAdministrative": "585000000", "netIncomeFromContinuingOperations": "-132000000" }, "balance": { "goodwill": "1952000000", "inventory": "333000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5741000000", "longTermDebt": "2938000000", "shortTermDebt": "76000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "635000000", "reportedCurrency": "USD", "retainedEarnings": "181000000", "totalLiabilities": "5454000000", "otherCurrentAssets": "509000000", "totalCurrentAssets": "1895000000", "currentLongTermDebt": "76000000", "longTermInvestments": "None", "shortTermInvestments": "209000000", "currentNetReceivables": "714000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3846000000", "currentAccountsPayable": "500000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3123000000", "totalShareholderEquity": "284000000", "capitalLeaseObligations": "109000000", "otherCurrentLiabilities": "846000000", "totalCurrentLiabilities": "1747000000", "otherNonCurrentLiabilities": "141000000", "totalNonCurrentLiabilities": "3707000000", "cashAndShortTermInvestments": "339000000", "commonStockSharesOutstanding": "70600000", "intangibleAssetsExcludingGoodwill": "635000000", "cashAndCashEquivalentsAtCarryingValue": "339000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-132000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "53000000", "operatingCashflow": "355000000", "capitalExpenditures": "132000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31000000", "cashflowFromInvestment": "-316000000", "stockBasedCompensation": "68000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "254000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4191000000, "cost_of_revenue": 3258000000, "gross_profit": 933000000, "research_and_development": 77000000, "selling_general_admin": 585000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 197000000, "depreciation_amortisation": 254000000, "ebitda": 451000000, "interest_expense": 90000000, "interest_income": null, "other_non_operating": null, "pretax_income": 107000000, "tax_provision": 239000000, "effective_tax_rate": null, "net_income": -134000000, "net_income_continuing_ops": -132000000, "net_income_to_common": -134000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 339000000, "short_term_investments": 209000000, "net_receivables": 714000000, "inventory": 333000000, "other_current_assets": null, "total_current_assets": 1895000000, "net_ppe": null, "goodwill": 1952000000, "intangible_assets": 635000000, "goodwill_and_intangibles": 2587000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3846000000, "total_assets": 5741000000, "short_term_debt": 76000000, "accounts_payable": 500000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1747000000, "long_term_debt": 2938000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3707000000, "total_liabilities": 5454000000, "total_debt": 3014000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 181000000, "total_equity": 284000000, "shares_outstanding": 70600000, "operating_cash_flow": 355000000, "stock_based_compensation": 68000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 132000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -316000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 31000000, "free_cash_flow": 487000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "197000000", "ebitda": "451000000", "netIncome": "-134000000", "grossProfit": "933000000", "depreciation": "None", "totalRevenue": "4191000000", "costOfRevenue": "3258000000", "interestIncome": "5000000", "incomeBeforeTax": "107000000", "interestExpense": "90000000", "operatingIncome": "271000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "239000000", "reportedCurrency": "USD", "netInterestIncome": "-90000000", "nonInterestIncome": "None", "operatingExpenses": "662000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "77000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3258000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "254000000", "sellingGeneralAndAdministrative": "585000000", "netIncomeFromContinuingOperations": "-132000000" }, "balance": { "goodwill": "1952000000", "inventory": "333000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5741000000", "longTermDebt": "2938000000", "shortTermDebt": "76000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "635000000", "reportedCurrency": "USD", "retainedEarnings": "181000000", "totalLiabilities": "5454000000", "otherCurrentAssets": "509000000", "totalCurrentAssets": "1895000000", "currentLongTermDebt": "76000000", "longTermInvestments": "None", "shortTermInvestments": "209000000", "currentNetReceivables": "714000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3846000000", "currentAccountsPayable": "500000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3123000000", "totalShareholderEquity": "284000000", "capitalLeaseObligations": "109000000", "otherCurrentLiabilities": "846000000", "totalCurrentLiabilities": "1747000000", "otherNonCurrentLiabilities": "141000000", "totalNonCurrentLiabilities": "3707000000", "cashAndShortTermInvestments": "339000000", "commonStockSharesOutstanding": "70600000", "intangibleAssetsExcludingGoodwill": "635000000", "cashAndCashEquivalentsAtCarryingValue": "339000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-132000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "53000000", "operatingCashflow": "355000000", "capitalExpenditures": "132000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31000000", "cashflowFromInvestment": "-316000000", "stockBasedCompensation": "68000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "254000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:19.896519+00:00", "is_restated": false, "income_statement": { "revenue": 4131000000, "cost_of_revenue": 3212000000, "gross_profit": 919000000, "ebit": 188000000, "ebitda": 447000000, "pretax_income": 157000000, "tax_provision": 50000000, "net_income": 108000000, "net_income_to_common": 108000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293000000, "total_current_assets": 1649000000, "total_assets": 5772000000, "short_term_debt": 108000000, "long_term_debt": 717000000, "total_debt": 825000000, "total_liabilities": 2510000000, "total_equity": 3263000000, "shares_outstanding": 68400000, "goodwill_and_intangibles": 2678000000 }, "cash_flow": { "operating_cash_flow": 274000000, "capital_expenditure": 97000000, "free_cash_flow": 371000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 127171, "ticker_id": 7269, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:19.896519+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "188000000", "ebitda": "447000000", "netIncome": "108000000", "grossProfit": "919000000", "depreciation": "None", "totalRevenue": "4131000000", "costOfRevenue": "3212000000", "interestIncome": "0", "incomeBeforeTax": "157000000", "interestExpense": "31000000", "operatingIncome": "269000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "50000000", "reportedCurrency": "USD", "netInterestIncome": "-253000000", "nonInterestIncome": "None", "operatingExpenses": "650000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "64000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3212000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "259000000", "sellingGeneralAndAdministrative": "649000000", "netIncomeFromContinuingOperations": "-285000000" }, "balance": { "goodwill": "1949000000", "inventory": "419000000", "commonStock": "3326000000", "currentDebt": "None", "investments": "None", "totalAssets": "5772000000", "longTermDebt": "717000000", "shortTermDebt": "108000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "729000000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "2510000000", "otherCurrentAssets": "435000000", "totalCurrentAssets": "1649000000", "currentLongTermDebt": "108000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "502000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4123000000", "currentAccountsPayable": "350000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "497000000", "shortLongTermDebtTotal": "884000000", "totalShareholderEquity": "3263000000", "capitalLeaseObligations": "59000000", "otherCurrentLiabilities": "555000000", "totalCurrentLiabilities": "1369000000", "otherNonCurrentLiabilities": "103000000", "totalNonCurrentLiabilities": "1141000000", "cashAndShortTermInvestments": "293000000", "commonStockSharesOutstanding": "68400000", "intangibleAssetsExcludingGoodwill": "729000000", "cashAndCashEquivalentsAtCarryingValue": "293000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "107000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-10000000", "operatingCashflow": "274000000", "capitalExpenditures": "97000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "183000000", "cashflowFromInvestment": "-417000000", "stockBasedCompensation": "66000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "259000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4131000000, "cost_of_revenue": 3212000000, "gross_profit": 919000000, "research_and_development": 64000000, "selling_general_admin": 649000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 188000000, "depreciation_amortisation": 259000000, "ebitda": 447000000, "interest_expense": 31000000, "interest_income": null, "other_non_operating": null, "pretax_income": 157000000, "tax_provision": 50000000, "effective_tax_rate": null, "net_income": 108000000, "net_income_continuing_ops": -285000000, "net_income_to_common": 108000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 293000000, "short_term_investments": null, "net_receivables": 502000000, "inventory": 419000000, "other_current_assets": null, "total_current_assets": 1649000000, "net_ppe": null, "goodwill": 1949000000, "intangible_assets": 729000000, "goodwill_and_intangibles": 2678000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4123000000, "total_assets": 5772000000, "short_term_debt": 108000000, "accounts_payable": 350000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1369000000, "long_term_debt": 717000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1141000000, "total_liabilities": 2510000000, "total_debt": 825000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 3263000000, "shares_outstanding": 68400000, "operating_cash_flow": 274000000, "stock_based_compensation": 66000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 97000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -417000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 183000000, "free_cash_flow": 371000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "188000000", "ebitda": "447000000", "netIncome": "108000000", "grossProfit": "919000000", "depreciation": "None", "totalRevenue": "4131000000", "costOfRevenue": "3212000000", "interestIncome": "0", "incomeBeforeTax": "157000000", "interestExpense": "31000000", "operatingIncome": "269000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "50000000", "reportedCurrency": "USD", "netInterestIncome": "-253000000", "nonInterestIncome": "None", "operatingExpenses": "650000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "64000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3212000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "259000000", "sellingGeneralAndAdministrative": "649000000", "netIncomeFromContinuingOperations": "-285000000" }, "balance": { "goodwill": "1949000000", "inventory": "419000000", "commonStock": "3326000000", "currentDebt": "None", "investments": "None", "totalAssets": "5772000000", "longTermDebt": "717000000", "shortTermDebt": "108000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "729000000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "2510000000", "otherCurrentAssets": "435000000", "totalCurrentAssets": "1649000000", "currentLongTermDebt": "108000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "502000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4123000000", "currentAccountsPayable": "350000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "497000000", "shortLongTermDebtTotal": "884000000", "totalShareholderEquity": "3263000000", "capitalLeaseObligations": "59000000", "otherCurrentLiabilities": "555000000", "totalCurrentLiabilities": "1369000000", "otherNonCurrentLiabilities": "103000000", "totalNonCurrentLiabilities": "1141000000", "cashAndShortTermInvestments": "293000000", "commonStockSharesOutstanding": "68400000", "intangibleAssetsExcludingGoodwill": "729000000", "cashAndCashEquivalentsAtCarryingValue": "293000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "107000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-10000000", "operatingCashflow": "274000000", "capitalExpenditures": "97000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "183000000", "cashflowFromInvestment": "-417000000", "stockBasedCompensation": "66000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "259000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:19.896519+00:00", "is_restated": false, "income_statement": { "revenue": 3549000000, "cost_of_revenue": 2657000000, "gross_profit": 892000000, "ebit": 300000000, "ebitda": 459000000, "pretax_income": 251000000, "tax_provision": 64000000, "net_income": 186000000, "net_income_to_common": 186000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 238000000, "total_current_assets": 1577000000, "total_assets": 5579000000, "short_term_debt": 208000000, "long_term_debt": 1182000000, "total_debt": 1390000000, "total_liabilities": 3243000000, "total_equity": 2333000000, "shares_outstanding": 69800000, "goodwill_and_intangibles": 2721000000 }, "cash_flow": { "operating_cash_flow": 449000000, "capital_expenditure": 111000000, "free_cash_flow": 560000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 127175, "ticker_id": 7269, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:19.896519+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "300000000", "ebitda": "459000000", "netIncome": "186000000", "grossProfit": "892000000", "depreciation": "None", "totalRevenue": "3549000000", "costOfRevenue": "2657000000", "interestIncome": "None", "incomeBeforeTax": "251000000", "interestExpense": "49000000", "operatingIncome": "248000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "64000000", "reportedCurrency": "USD", "netInterestIncome": "-49000000", "nonInterestIncome": "None", "operatingExpenses": "644000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "107000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2657000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159000000", "sellingGeneralAndAdministrative": "537000000", "netIncomeFromContinuingOperations": "187000000" }, "balance": { "goodwill": "1906000000", "inventory": "467000000", "commonStock": "2431000000", "currentDebt": "None", "investments": "None", "totalAssets": "5579000000", "longTermDebt": "1182000000", "shortTermDebt": "208000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "815000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3243000000", "otherCurrentAssets": "435000000", "totalCurrentAssets": "1577000000", "currentLongTermDebt": "208000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "437000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4002000000", "currentAccountsPayable": "389000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "528000000", "shortLongTermDebtTotal": "1457000000", "totalShareholderEquity": "2333000000", "capitalLeaseObligations": "67000000", "otherCurrentLiabilities": "697000000", "totalCurrentLiabilities": "1626000000", "otherNonCurrentLiabilities": "120000000", "totalNonCurrentLiabilities": "1617000000", "cashAndShortTermInvestments": "238000000", "commonStockSharesOutstanding": "69800000", "intangibleAssetsExcludingGoodwill": "815000000", "cashAndCashEquivalentsAtCarryingValue": "238000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "187000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-136000000", "operatingCashflow": "449000000", "capitalExpenditures": "111000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2345000000", "cashflowFromInvestment": "-2493000000", "stockBasedCompensation": "82000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3549000000, "cost_of_revenue": 2657000000, "gross_profit": 892000000, "research_and_development": 107000000, "selling_general_admin": 537000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 300000000, "depreciation_amortisation": 159000000, "ebitda": 459000000, "interest_expense": 49000000, "interest_income": null, "other_non_operating": null, "pretax_income": 251000000, "tax_provision": 64000000, "effective_tax_rate": null, "net_income": 186000000, "net_income_continuing_ops": 187000000, "net_income_to_common": 186000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 238000000, "short_term_investments": null, "net_receivables": 437000000, "inventory": 467000000, "other_current_assets": null, "total_current_assets": 1577000000, "net_ppe": null, "goodwill": 1906000000, "intangible_assets": 815000000, "goodwill_and_intangibles": 2721000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4002000000, "total_assets": 5579000000, "short_term_debt": 208000000, "accounts_payable": 389000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1626000000, "long_term_debt": 1182000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1617000000, "total_liabilities": 3243000000, "total_debt": 1390000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2333000000, "shares_outstanding": 69800000, "operating_cash_flow": 449000000, "stock_based_compensation": 82000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 111000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2493000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2345000000, "free_cash_flow": 560000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "300000000", "ebitda": "459000000", "netIncome": "186000000", "grossProfit": "892000000", "depreciation": "None", "totalRevenue": "3549000000", "costOfRevenue": "2657000000", "interestIncome": "None", "incomeBeforeTax": "251000000", "interestExpense": "49000000", "operatingIncome": "248000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "64000000", "reportedCurrency": "USD", "netInterestIncome": "-49000000", "nonInterestIncome": "None", "operatingExpenses": "644000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "107000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2657000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159000000", "sellingGeneralAndAdministrative": "537000000", "netIncomeFromContinuingOperations": "187000000" }, "balance": { "goodwill": "1906000000", "inventory": "467000000", "commonStock": "2431000000", "currentDebt": "None", "investments": "None", "totalAssets": "5579000000", "longTermDebt": "1182000000", "shortTermDebt": "208000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "815000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3243000000", "otherCurrentAssets": "435000000", "totalCurrentAssets": "1577000000", "currentLongTermDebt": "208000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "437000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4002000000", "currentAccountsPayable": "389000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "528000000", "shortLongTermDebtTotal": "1457000000", "totalShareholderEquity": "2333000000", "capitalLeaseObligations": "67000000", "otherCurrentLiabilities": "697000000", "totalCurrentLiabilities": "1626000000", "otherNonCurrentLiabilities": "120000000", "totalNonCurrentLiabilities": "1617000000", "cashAndShortTermInvestments": "238000000", "commonStockSharesOutstanding": "69800000", "intangibleAssetsExcludingGoodwill": "815000000", "cashAndCashEquivalentsAtCarryingValue": "238000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "187000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-136000000", "operatingCashflow": "449000000", "capitalExpenditures": "111000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2345000000", "cashflowFromInvestment": "-2493000000", "stockBasedCompensation": "82000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:19.896519+00:00", "is_restated": false, "income_statement": { "revenue": 2991000000, "cost_of_revenue": 2321000000, "gross_profit": 670000000, "ebit": 246000000, "ebitda": 279000000, "pretax_income": 240000000, "tax_provision": 48000000, "net_income": 191000000, "net_income_to_common": 191000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 69800000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 410000000, "capital_expenditure": 30000000, "free_cash_flow": 440000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 127176, "ticker_id": 7269, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:19.896519+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "246000000", "ebitda": "279000000", "netIncome": "191000000", "grossProfit": "670000000", "depreciation": "None", "totalRevenue": "2991000000", "costOfRevenue": "2321000000", "interestIncome": "None", "incomeBeforeTax": "240000000", "interestExpense": "6000000", "operatingIncome": "216000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "48000000", "reportedCurrency": "USD", "netInterestIncome": "-6000000", "nonInterestIncome": "None", "operatingExpenses": "454000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "87000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2321000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33000000", "sellingGeneralAndAdministrative": "367000000", "netIncomeFromContinuingOperations": "192000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "69800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "192000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "81000000", "operatingCashflow": "410000000", "capitalExpenditures": "30000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-338000000", "cashflowFromInvestment": "-60000000", "stockBasedCompensation": "48000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2991000000, "cost_of_revenue": 2321000000, "gross_profit": 670000000, "research_and_development": 87000000, "selling_general_admin": 367000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 246000000, "depreciation_amortisation": 33000000, "ebitda": 279000000, "interest_expense": 6000000, "interest_income": null, "other_non_operating": null, "pretax_income": 240000000, "tax_provision": 48000000, "effective_tax_rate": null, "net_income": 191000000, "net_income_continuing_ops": 192000000, "net_income_to_common": 191000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 69800000, "operating_cash_flow": 410000000, "stock_based_compensation": 48000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -338000000, "free_cash_flow": 440000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "246000000", "ebitda": "279000000", "netIncome": "191000000", "grossProfit": "670000000", "depreciation": "None", "totalRevenue": "2991000000", "costOfRevenue": "2321000000", "interestIncome": "None", "incomeBeforeTax": "240000000", "interestExpense": "6000000", "operatingIncome": "216000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "48000000", "reportedCurrency": "USD", "netInterestIncome": "-6000000", "nonInterestIncome": "None", "operatingExpenses": "454000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "87000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2321000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33000000", "sellingGeneralAndAdministrative": "367000000", "netIncomeFromContinuingOperations": "192000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "69800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "192000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "81000000", "operatingCashflow": "410000000", "capitalExpenditures": "30000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-338000000", "cashflowFromInvestment": "-60000000", "stockBasedCompensation": "48000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2015-12-31", "period_type": "annual", "fiscal_year": 2015, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:19.896519+00:00", "is_restated": false, "income_statement": { "revenue": 625725000, "cost_of_revenue": null, "gross_profit": 625725000, "ebit": 27484000, "ebitda": 29563000, "pretax_income": 27484000, "tax_provision": 6637000, "net_income": 20847000, "net_income_to_common": 20847000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71944000, "total_current_assets": 1547264000, "total_assets": 1935882000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 1576985000, "total_equity": 358897000, "shares_outstanding": 19910000, "goodwill_and_intangibles": 7650000 }, "cash_flow": { "operating_cash_flow": 133992000, "capital_expenditure": 3638000, "free_cash_flow": 137630000, "dividends_paid": 10362000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 127181, "ticker_id": 7269, "period_end_date": "2015-12-31", "period_type": "annual", "fiscal_year": 2015, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:19.896519+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27484000", "ebitda": "29563000", "netIncome": "20847000", "grossProfit": "625725000", "depreciation": "None", "totalRevenue": "625725000", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "27484000", "interestExpense": "None", "operatingIncome": "27484000", "fiscalDateEnding": "2015-12-31", "incomeTaxExpense": "6637000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "30014000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2079000", "sellingGeneralAndAdministrative": "30014000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "234000", "currentDebt": "None", "investments": "None", "totalAssets": "1935882000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2015-12-31", "intangibleAssets": "7650000", "reportedCurrency": "USD", "retainedEarnings": "293516000", "totalLiabilities": "1576985000", "otherCurrentAssets": "None", "totalCurrentAssets": "1547264000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1180508000", "currentNetReceivables": "294812000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "388618000", "currentAccountsPayable": "41277000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12000000", "totalShareholderEquity": "358897000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "378211000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "45835000", "cashAndShortTermInvestments": "71944000", "commonStockSharesOutstanding": "19910000", "intangibleAssetsExcludingGoodwill": "7650000", "cashAndCashEquivalentsAtCarryingValue": "71944000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20847000", "profitLoss": "None", "dividendPayout": "10362000", "fiscalDateEnding": "2015-12-31", "reportedCurrency": "USD", "changeInInventory": "-1069934000", "operatingCashflow": "133992000", "capitalExpenditures": "3638000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8470000", "cashflowFromInvestment": "None", "stockBasedCompensation": "809000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10362000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-71944000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2079000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 625725000, "cost_of_revenue": null, "gross_profit": 625725000, "research_and_development": null, "selling_general_admin": 30014000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27484000, "depreciation_amortisation": 2079000, "ebitda": 29563000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 27484000, "tax_provision": 6637000, "effective_tax_rate": null, "net_income": 20847000, "net_income_continuing_ops": null, "net_income_to_common": 20847000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71944000, "short_term_investments": 1180508000, "net_receivables": 294812000, "inventory": null, "other_current_assets": null, "total_current_assets": 1547264000, "net_ppe": null, "goodwill": null, "intangible_assets": 7650000, "goodwill_and_intangibles": 7650000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 388618000, "total_assets": 1935882000, "short_term_debt": null, "accounts_payable": 41277000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 378211000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 45835000, "total_liabilities": 1576985000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": 293516000, "total_equity": 358897000, "shares_outstanding": 19910000, "operating_cash_flow": 133992000, "stock_based_compensation": 809000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3638000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 10362000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8470000, "free_cash_flow": 137630000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27484000", "ebitda": "29563000", "netIncome": "20847000", "grossProfit": "625725000", "depreciation": "None", "totalRevenue": "625725000", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "27484000", "interestExpense": "None", "operatingIncome": "27484000", "fiscalDateEnding": "2015-12-31", "incomeTaxExpense": "6637000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "30014000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2079000", "sellingGeneralAndAdministrative": "30014000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "234000", "currentDebt": "None", "investments": "None", "totalAssets": "1935882000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2015-12-31", "intangibleAssets": "7650000", "reportedCurrency": "USD", "retainedEarnings": "293516000", "totalLiabilities": "1576985000", "otherCurrentAssets": "None", "totalCurrentAssets": "1547264000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1180508000", "currentNetReceivables": "294812000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "388618000", "currentAccountsPayable": "41277000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12000000", "totalShareholderEquity": "358897000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "378211000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "45835000", "cashAndShortTermInvestments": "71944000", "commonStockSharesOutstanding": "19910000", "intangibleAssetsExcludingGoodwill": "7650000", "cashAndCashEquivalentsAtCarryingValue": "71944000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20847000", "profitLoss": "None", "dividendPayout": "10362000", "fiscalDateEnding": "2015-12-31", "reportedCurrency": "USD", "changeInInventory": "-1069934000", "operatingCashflow": "133992000", "capitalExpenditures": "3638000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8470000", "cashflowFromInvestment": "None", "stockBasedCompensation": "809000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10362000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-71944000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2079000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2014-12-31", "period_type": "annual", "fiscal_year": 2014, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:19.896519+00:00", "is_restated": false, "income_statement": { "revenue": 602941000, "cost_of_revenue": null, "gross_profit": 602941000, "ebit": 11765000, "ebitda": 13097000, "pretax_income": 11765000, "tax_provision": 739000, "net_income": 11026000, "net_income_to_common": 11026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53583000, "total_current_assets": 1431679000, "total_assets": 1754733000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 1392644000, "total_equity": 362089000, "shares_outstanding": 19833000, "goodwill_and_intangibles": 7791000 }, "cash_flow": { "operating_cash_flow": 86437000, "capital_expenditure": 5055000, "free_cash_flow": 91492000, "dividends_paid": 9513000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 127186, "ticker_id": 7269, "period_end_date": "2014-12-31", "period_type": "annual", "fiscal_year": 2014, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:19.896519+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11765000", "ebitda": "13097000", "netIncome": "11026000", "grossProfit": "602941000", "depreciation": "None", "totalRevenue": "602941000", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "11765000", "interestExpense": "None", "operatingIncome": "11765000", "fiscalDateEnding": "2014-12-31", "incomeTaxExpense": "739000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "26710000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1332000", "sellingGeneralAndAdministrative": "26710000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "234000", "currentDebt": "None", "investments": "None", "totalAssets": "1754733000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2014-12-31", "intangibleAssets": "7791000", "reportedCurrency": "USD", "retainedEarnings": "283031000", "totalLiabilities": "1392644000", "otherCurrentAssets": "None", "totalCurrentAssets": "1431679000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1106760000", "currentNetReceivables": "271336000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "323054000", "currentAccountsPayable": "33402000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12000000", "totalShareholderEquity": "362089000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "344657000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "35150000", "cashAndShortTermInvestments": "53583000", "commonStockSharesOutstanding": "19833000", "intangibleAssetsExcludingGoodwill": "7791000", "cashAndCashEquivalentsAtCarryingValue": "53583000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11026000", "profitLoss": "None", "dividendPayout": "9513000", "fiscalDateEnding": "2014-12-31", "reportedCurrency": "USD", "changeInInventory": "-953342000", "operatingCashflow": "86437000", "capitalExpenditures": "5055000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7048000", "cashflowFromInvestment": "None", "stockBasedCompensation": "625000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9513000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53583000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1332000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 602941000, "cost_of_revenue": null, "gross_profit": 602941000, "research_and_development": null, "selling_general_admin": 26710000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11765000, "depreciation_amortisation": 1332000, "ebitda": 13097000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 11765000, "tax_provision": 739000, "effective_tax_rate": null, "net_income": 11026000, "net_income_continuing_ops": null, "net_income_to_common": 11026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53583000, "short_term_investments": 1106760000, "net_receivables": 271336000, "inventory": null, "other_current_assets": null, "total_current_assets": 1431679000, "net_ppe": null, "goodwill": null, "intangible_assets": 7791000, "goodwill_and_intangibles": 7791000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 323054000, "total_assets": 1754733000, "short_term_debt": null, "accounts_payable": 33402000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 344657000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 35150000, "total_liabilities": 1392644000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": 283031000, "total_equity": 362089000, "shares_outstanding": 19833000, "operating_cash_flow": 86437000, "stock_based_compensation": 625000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5055000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 9513000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7048000, "free_cash_flow": 91492000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11765000", "ebitda": "13097000", "netIncome": "11026000", "grossProfit": "602941000", "depreciation": "None", "totalRevenue": "602941000", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "11765000", "interestExpense": "None", "operatingIncome": "11765000", "fiscalDateEnding": "2014-12-31", "incomeTaxExpense": "739000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "26710000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1332000", "sellingGeneralAndAdministrative": "26710000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "234000", "currentDebt": "None", "investments": "None", "totalAssets": "1754733000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2014-12-31", "intangibleAssets": "7791000", "reportedCurrency": "USD", "retainedEarnings": "283031000", "totalLiabilities": "1392644000", "otherCurrentAssets": "None", "totalCurrentAssets": "1431679000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1106760000", "currentNetReceivables": "271336000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "323054000", "currentAccountsPayable": "33402000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12000000", "totalShareholderEquity": "362089000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "344657000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "35150000", "cashAndShortTermInvestments": "53583000", "commonStockSharesOutstanding": "19833000", "intangibleAssetsExcludingGoodwill": "7791000", "cashAndCashEquivalentsAtCarryingValue": "53583000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11026000", "profitLoss": "None", "dividendPayout": "9513000", "fiscalDateEnding": "2014-12-31", "reportedCurrency": "USD", "changeInInventory": "-953342000", "operatingCashflow": "86437000", "capitalExpenditures": "5055000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7048000", "cashflowFromInvestment": "None", "stockBasedCompensation": "625000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9513000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53583000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1332000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:19.896519+00:00", "is_restated": false, "income_statement": { "revenue": 1043000000, "cost_of_revenue": 809000000, "gross_profit": 234000000, "ebit": 84000000, "ebitda": 154000000, "pretax_income": 33000000, "tax_provision": 11000000, "net_income": 22000000, "net_income_to_common": 22000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433000000, "total_current_assets": 1815000000, "total_assets": 5641000000, "short_term_debt": 80000000, "long_term_debt": 2703000000, "total_debt": 2783000000, "total_liabilities": 5245000000, "total_equity": 396000000, "shares_outstanding": 75600000, "goodwill_and_intangibles": 2432000000 }, "cash_flow": { "operating_cash_flow": -9000000, "capital_expenditure": 27000000, "free_cash_flow": 18000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 127154, "ticker_id": 7269, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:19.896519+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "84000000", "ebitda": "154000000", "netIncome": "22000000", "grossProfit": "234000000", "depreciation": "None", "totalRevenue": "1043000000", "costOfRevenue": "809000000", "interestIncome": "2000000", "incomeBeforeTax": "33000000", "interestExpense": "67000000", "operatingIncome": "84000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "11000000", "reportedCurrency": "USD", "netInterestIncome": "-65000000", "nonInterestIncome": "None", "operatingExpenses": "150000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "809000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70000000", "sellingGeneralAndAdministrative": "130000000", "netIncomeFromContinuingOperations": "22000000" }, "balance": { "goodwill": "1958000000", "inventory": "366000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5641000000", "longTermDebt": "2703000000", "shortTermDebt": "80000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "474000000", "reportedCurrency": "USD", "retainedEarnings": "306000000", "totalLiabilities": "5245000000", "otherCurrentAssets": "441000000", "totalCurrentAssets": "1815000000", "currentLongTermDebt": "80000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "575000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3826000000", "currentAccountsPayable": "597000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "226000000", "totalShareholderEquity": "396000000", "capitalLeaseObligations": "146000000", "otherCurrentLiabilities": "1150000000", "totalCurrentLiabilities": "1851000000", "otherNonCurrentLiabilities": "122000000", "totalNonCurrentLiabilities": "3394000000", "cashAndShortTermInvestments": "433000000", "commonStockSharesOutstanding": "75600000", "intangibleAssetsExcludingGoodwill": "474000000", "cashAndCashEquivalentsAtCarryingValue": "433000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-40000000", "operatingCashflow": "-9000000", "capitalExpenditures": "27000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11000000", "cashflowFromInvestment": "-25000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1043000000, "cost_of_revenue": 809000000, "gross_profit": 234000000, "research_and_development": 20000000, "selling_general_admin": 130000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 84000000, "depreciation_amortisation": 70000000, "ebitda": 154000000, "interest_expense": 67000000, "interest_income": null, "other_non_operating": null, "pretax_income": 33000000, "tax_provision": 11000000, "effective_tax_rate": null, "net_income": 22000000, "net_income_continuing_ops": 22000000, "net_income_to_common": 22000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 433000000, "short_term_investments": null, "net_receivables": 575000000, "inventory": 366000000, "other_current_assets": null, "total_current_assets": 1815000000, "net_ppe": null, "goodwill": 1958000000, "intangible_assets": 474000000, "goodwill_and_intangibles": 2432000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3826000000, "total_assets": 5641000000, "short_term_debt": 80000000, "accounts_payable": 597000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1851000000, "long_term_debt": 2703000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3394000000, "total_liabilities": 5245000000, "total_debt": 2783000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 306000000, "total_equity": 396000000, "shares_outstanding": 75600000, "operating_cash_flow": -9000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11000000, "free_cash_flow": 18000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "84000000", "ebitda": "154000000", "netIncome": "22000000", "grossProfit": "234000000", "depreciation": "None", "totalRevenue": "1043000000", "costOfRevenue": "809000000", "interestIncome": "2000000", "incomeBeforeTax": "33000000", "interestExpense": "67000000", "operatingIncome": "84000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "11000000", "reportedCurrency": "USD", "netInterestIncome": "-65000000", "nonInterestIncome": "None", "operatingExpenses": "150000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "809000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70000000", "sellingGeneralAndAdministrative": "130000000", "netIncomeFromContinuingOperations": "22000000" }, "balance": { "goodwill": "1958000000", "inventory": "366000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5641000000", "longTermDebt": "2703000000", "shortTermDebt": "80000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "474000000", "reportedCurrency": "USD", "retainedEarnings": "306000000", "totalLiabilities": "5245000000", "otherCurrentAssets": "441000000", "totalCurrentAssets": "1815000000", "currentLongTermDebt": "80000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "575000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3826000000", "currentAccountsPayable": "597000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "226000000", "totalShareholderEquity": "396000000", "capitalLeaseObligations": "146000000", "otherCurrentLiabilities": "1150000000", "totalCurrentLiabilities": "1851000000", "otherNonCurrentLiabilities": "122000000", "totalNonCurrentLiabilities": "3394000000", "cashAndShortTermInvestments": "433000000", "commonStockSharesOutstanding": "75600000", "intangibleAssetsExcludingGoodwill": "474000000", "cashAndCashEquivalentsAtCarryingValue": "433000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-40000000", "operatingCashflow": "-9000000", "capitalExpenditures": "27000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11000000", "cashflowFromInvestment": "-25000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:19.896519+00:00", "is_restated": false, "income_statement": { "revenue": 1152000000, "cost_of_revenue": 846000000, "gross_profit": 306000000, "ebit": 143000000, "ebitda": 209000000, "pretax_income": 77000000, "tax_provision": -8000000, "net_income": 83000000, "net_income_to_common": 83000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 456000000, "total_current_assets": 1824000000, "total_assets": 5668000000, "short_term_debt": 86000000, "long_term_debt": 2672000000, "total_debt": 2758000000, "total_liabilities": 5266000000, "total_equity": 403000000, "shares_outstanding": 76300000, "goodwill_and_intangibles": 2456000000 }, "cash_flow": { "operating_cash_flow": 231000000, "capital_expenditure": 37000000, "free_cash_flow": 268000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 127155, "ticker_id": 7269, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:19.896519+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "143000000", "ebitda": "209000000", "netIncome": "83000000", "grossProfit": "306000000", "depreciation": "None", "totalRevenue": "1152000000", "costOfRevenue": "846000000", "interestIncome": "2000000", "incomeBeforeTax": "77000000", "interestExpense": "66000000", "operatingIncome": "156000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-8000000", "reportedCurrency": "USD", "netInterestIncome": "-67000000", "nonInterestIncome": "None", "operatingExpenses": "150000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "846000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66000000", "sellingGeneralAndAdministrative": "132000000", "netIncomeFromContinuingOperations": "85000000" }, "balance": { "goodwill": "1958000000", "inventory": "342000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5668000000", "longTermDebt": "2672000000", "shortTermDebt": "86000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "498000000", "reportedCurrency": "USD", "retainedEarnings": "299000000", "totalLiabilities": "5266000000", "otherCurrentAssets": "476000000", "totalCurrentAssets": "1824000000", "currentLongTermDebt": "86000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "550000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3844000000", "currentAccountsPayable": "617000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "225000000", "totalShareholderEquity": "403000000", "capitalLeaseObligations": "139000000", "otherCurrentLiabilities": "1172000000", "totalCurrentLiabilities": "1899000000", "otherNonCurrentLiabilities": "135000000", "totalNonCurrentLiabilities": "3367000000", "cashAndShortTermInvestments": "456000000", "commonStockSharesOutstanding": "76300000", "intangibleAssetsExcludingGoodwill": "498000000", "cashAndCashEquivalentsAtCarryingValue": "456000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "162000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "11000000", "operatingCashflow": "231000000", "capitalExpenditures": "37000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-151000000", "cashflowFromInvestment": "-28000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1152000000, "cost_of_revenue": 846000000, "gross_profit": 306000000, "research_and_development": 18000000, "selling_general_admin": 132000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 143000000, "depreciation_amortisation": 66000000, "ebitda": 209000000, "interest_expense": 66000000, "interest_income": null, "other_non_operating": null, "pretax_income": 77000000, "tax_provision": -8000000, "effective_tax_rate": null, "net_income": 83000000, "net_income_continuing_ops": 85000000, "net_income_to_common": 83000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 456000000, "short_term_investments": null, "net_receivables": 550000000, "inventory": 342000000, "other_current_assets": null, "total_current_assets": 1824000000, "net_ppe": null, "goodwill": 1958000000, "intangible_assets": 498000000, "goodwill_and_intangibles": 2456000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3844000000, "total_assets": 5668000000, "short_term_debt": 86000000, "accounts_payable": 617000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1899000000, "long_term_debt": 2672000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3367000000, "total_liabilities": 5266000000, "total_debt": 2758000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 299000000, "total_equity": 403000000, "shares_outstanding": 76300000, "operating_cash_flow": 231000000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -151000000, "free_cash_flow": 268000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "143000000", "ebitda": "209000000", "netIncome": "83000000", "grossProfit": "306000000", "depreciation": "None", "totalRevenue": "1152000000", "costOfRevenue": "846000000", "interestIncome": "2000000", "incomeBeforeTax": "77000000", "interestExpense": "66000000", "operatingIncome": "156000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-8000000", "reportedCurrency": "USD", "netInterestIncome": "-67000000", "nonInterestIncome": "None", "operatingExpenses": "150000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "846000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66000000", "sellingGeneralAndAdministrative": "132000000", "netIncomeFromContinuingOperations": "85000000" }, "balance": { "goodwill": "1958000000", "inventory": "342000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5668000000", "longTermDebt": "2672000000", "shortTermDebt": "86000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "498000000", "reportedCurrency": "USD", "retainedEarnings": "299000000", "totalLiabilities": "5266000000", "otherCurrentAssets": "476000000", "totalCurrentAssets": "1824000000", "currentLongTermDebt": "86000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "550000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3844000000", "currentAccountsPayable": "617000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "225000000", "totalShareholderEquity": "403000000", "capitalLeaseObligations": "139000000", "otherCurrentLiabilities": "1172000000", "totalCurrentLiabilities": "1899000000", "otherNonCurrentLiabilities": "135000000", "totalNonCurrentLiabilities": "3367000000", "cashAndShortTermInvestments": "456000000", "commonStockSharesOutstanding": "76300000", "intangibleAssetsExcludingGoodwill": "498000000", "cashAndCashEquivalentsAtCarryingValue": "456000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "162000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "11000000", "operatingCashflow": "231000000", "capitalExpenditures": "37000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-151000000", "cashflowFromInvestment": "-28000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:19.896519+00:00", "is_restated": false, "income_statement": { "revenue": 1121000000, "cost_of_revenue": 850000000, "gross_profit": 271000000, "ebit": 101000000, "ebitda": 171000000, "pretax_income": 33000000, "tax_provision": 7000000, "net_income": 26000000, "net_income_to_common": 26000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 412000000, "total_current_assets": 1817000000, "total_assets": 5650000000, "short_term_debt": 80000000, "long_term_debt": 2789000000, "total_debt": 2869000000, "total_liabilities": 5319000000, "total_equity": 330000000, "shares_outstanding": 74500000, "goodwill_and_intangibles": 2478000000 }, "cash_flow": { "operating_cash_flow": 25000000, "capital_expenditure": 43000000, "free_cash_flow": 68000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 127157, "ticker_id": 7269, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:19.896519+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "101000000", "ebitda": "171000000", "netIncome": "26000000", "grossProfit": "271000000", "depreciation": "None", "totalRevenue": "1121000000", "costOfRevenue": "850000000", "interestIncome": "2000000", "incomeBeforeTax": "33000000", "interestExpense": "68000000", "operatingIncome": "110000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "7000000", "reportedCurrency": "USD", "netInterestIncome": "-71000000", "nonInterestIncome": "None", "operatingExpenses": "161000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "850000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70000000", "sellingGeneralAndAdministrative": "143000000", "netIncomeFromContinuingOperations": "26000000" }, "balance": { "goodwill": "1959000000", "inventory": "383000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5650000000", "longTermDebt": "2789000000", "shortTermDebt": "80000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "519000000", "reportedCurrency": "USD", "retainedEarnings": "268000000", "totalLiabilities": "5319000000", "otherCurrentAssets": "453000000", "totalCurrentAssets": "1817000000", "currentLongTermDebt": "80000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "569000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3833000000", "currentAccountsPayable": "530000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "207000000", "totalShareholderEquity": "330000000", "capitalLeaseObligations": "127000000", "otherCurrentLiabilities": "1139000000", "totalCurrentLiabilities": "1784000000", "otherNonCurrentLiabilities": "121000000", "totalNonCurrentLiabilities": "3535000000", "cashAndShortTermInvestments": "412000000", "commonStockSharesOutstanding": "74500000", "intangibleAssetsExcludingGoodwill": "519000000", "cashAndCashEquivalentsAtCarryingValue": "412000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-1000000", "operatingCashflow": "25000000", "capitalExpenditures": "43000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36000000", "cashflowFromInvestment": "-51000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1121000000, "cost_of_revenue": 850000000, "gross_profit": 271000000, "research_and_development": 18000000, "selling_general_admin": 143000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 101000000, "depreciation_amortisation": 70000000, "ebitda": 171000000, "interest_expense": 68000000, "interest_income": null, "other_non_operating": null, "pretax_income": 33000000, "tax_provision": 7000000, "effective_tax_rate": null, "net_income": 26000000, "net_income_continuing_ops": 26000000, "net_income_to_common": 26000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 412000000, "short_term_investments": null, "net_receivables": 569000000, "inventory": 383000000, "other_current_assets": null, "total_current_assets": 1817000000, "net_ppe": null, "goodwill": 1959000000, "intangible_assets": 519000000, "goodwill_and_intangibles": 2478000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3833000000, "total_assets": 5650000000, "short_term_debt": 80000000, "accounts_payable": 530000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1784000000, "long_term_debt": 2789000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3535000000, "total_liabilities": 5319000000, "total_debt": 2869000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 268000000, "total_equity": 330000000, "shares_outstanding": 74500000, "operating_cash_flow": 25000000, "stock_based_compensation": 8000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36000000, "free_cash_flow": 68000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "101000000", "ebitda": "171000000", "netIncome": "26000000", "grossProfit": "271000000", "depreciation": "None", "totalRevenue": "1121000000", "costOfRevenue": "850000000", "interestIncome": "2000000", "incomeBeforeTax": "33000000", "interestExpense": "68000000", "operatingIncome": "110000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "7000000", "reportedCurrency": "USD", "netInterestIncome": "-71000000", "nonInterestIncome": "None", "operatingExpenses": "161000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "850000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70000000", "sellingGeneralAndAdministrative": "143000000", "netIncomeFromContinuingOperations": "26000000" }, "balance": { "goodwill": "1959000000", "inventory": "383000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5650000000", "longTermDebt": "2789000000", "shortTermDebt": "80000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "519000000", "reportedCurrency": "USD", "retainedEarnings": "268000000", "totalLiabilities": "5319000000", "otherCurrentAssets": "453000000", "totalCurrentAssets": "1817000000", "currentLongTermDebt": "80000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "569000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3833000000", "currentAccountsPayable": "530000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "207000000", "totalShareholderEquity": "330000000", "capitalLeaseObligations": "127000000", "otherCurrentLiabilities": "1139000000", "totalCurrentLiabilities": "1784000000", "otherNonCurrentLiabilities": "121000000", "totalNonCurrentLiabilities": "3535000000", "cashAndShortTermInvestments": "412000000", "commonStockSharesOutstanding": "74500000", "intangibleAssetsExcludingGoodwill": "519000000", "cashAndCashEquivalentsAtCarryingValue": "412000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-1000000", "operatingCashflow": "25000000", "capitalExpenditures": "43000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36000000", "cashflowFromInvestment": "-51000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:19.896519+00:00", "is_restated": false, "income_statement": { "revenue": 1104000000, "cost_of_revenue": 851000000, "gross_profit": 253000000, "ebit": 132000000, "ebitda": 204000000, "pretax_income": 63000000, "tax_provision": 19000000, "net_income": 45000000, "net_income_to_common": 45000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 636000000, "total_current_assets": 1976000000, "total_assets": 5814000000, "short_term_debt": 81000000, "long_term_debt": 2816000000, "total_debt": 2897000000, "total_liabilities": 5462000000, "total_equity": 350000000, "shares_outstanding": 74900000, "goodwill_and_intangibles": 2487000000 }, "cash_flow": { "operating_cash_flow": -23000000, "capital_expenditure": 35000000, "free_cash_flow": 12000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 127158, "ticker_id": 7269, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:19.896519+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "132000000", "ebitda": "204000000", "netIncome": "45000000", "grossProfit": "253000000", "depreciation": "None", "totalRevenue": "1104000000", "costOfRevenue": "851000000", "interestIncome": "1000000", "incomeBeforeTax": "63000000", "interestExpense": "73000000", "operatingIncome": "-120000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "19000000", "reportedCurrency": "USD", "netInterestIncome": "-72000000", "nonInterestIncome": "None", "operatingExpenses": "373000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "851000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72000000", "sellingGeneralAndAdministrative": "113000000", "netIncomeFromContinuingOperations": "44000000" }, "balance": { "goodwill": "1953000000", "inventory": "400000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5814000000", "longTermDebt": "2816000000", "shortTermDebt": "81000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "534000000", "reportedCurrency": "USD", "retainedEarnings": "276000000", "totalLiabilities": "5462000000", "otherCurrentAssets": "271000000", "totalCurrentAssets": "1976000000", "currentLongTermDebt": "81000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "669000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3838000000", "currentAccountsPayable": "593000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3017000000", "totalShareholderEquity": "350000000", "capitalLeaseObligations": "120000000", "otherCurrentLiabilities": "784000000", "totalCurrentLiabilities": "1887000000", "otherNonCurrentLiabilities": "130000000", "totalNonCurrentLiabilities": "3575000000", "cashAndShortTermInvestments": "636000000", "commonStockSharesOutstanding": "74900000", "intangibleAssetsExcludingGoodwill": "534000000", "cashAndCashEquivalentsAtCarryingValue": "636000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-47000000", "operatingCashflow": "-23000000", "capitalExpenditures": "35000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17000000", "cashflowFromInvestment": "-21000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1104000000, "cost_of_revenue": 851000000, "gross_profit": 253000000, "research_and_development": 17000000, "selling_general_admin": 113000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 132000000, "depreciation_amortisation": 72000000, "ebitda": 204000000, "interest_expense": 73000000, "interest_income": null, "other_non_operating": null, "pretax_income": 63000000, "tax_provision": 19000000, "effective_tax_rate": null, "net_income": 45000000, "net_income_continuing_ops": 44000000, "net_income_to_common": 45000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 636000000, "short_term_investments": null, "net_receivables": 669000000, "inventory": 400000000, "other_current_assets": null, "total_current_assets": 1976000000, "net_ppe": null, "goodwill": 1953000000, "intangible_assets": 534000000, "goodwill_and_intangibles": 2487000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3838000000, "total_assets": 5814000000, "short_term_debt": 81000000, "accounts_payable": 593000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1887000000, "long_term_debt": 2816000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3575000000, "total_liabilities": 5462000000, "total_debt": 2897000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 276000000, "total_equity": 350000000, "shares_outstanding": 74900000, "operating_cash_flow": -23000000, "stock_based_compensation": 8000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17000000, "free_cash_flow": 12000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "132000000", "ebitda": "204000000", "netIncome": "45000000", "grossProfit": "253000000", "depreciation": "None", "totalRevenue": "1104000000", "costOfRevenue": "851000000", "interestIncome": "1000000", "incomeBeforeTax": "63000000", "interestExpense": "73000000", "operatingIncome": "-120000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "19000000", "reportedCurrency": "USD", "netInterestIncome": "-72000000", "nonInterestIncome": "None", "operatingExpenses": "373000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "851000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72000000", "sellingGeneralAndAdministrative": "113000000", "netIncomeFromContinuingOperations": "44000000" }, "balance": { "goodwill": "1953000000", "inventory": "400000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5814000000", "longTermDebt": "2816000000", "shortTermDebt": "81000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "534000000", "reportedCurrency": "USD", "retainedEarnings": "276000000", "totalLiabilities": "5462000000", "otherCurrentAssets": "271000000", "totalCurrentAssets": "1976000000", "currentLongTermDebt": "81000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "669000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3838000000", "currentAccountsPayable": "593000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3017000000", "totalShareholderEquity": "350000000", "capitalLeaseObligations": "120000000", "otherCurrentLiabilities": "784000000", "totalCurrentLiabilities": "1887000000", "otherNonCurrentLiabilities": "130000000", "totalNonCurrentLiabilities": "3575000000", "cashAndShortTermInvestments": "636000000", "commonStockSharesOutstanding": "74900000", "intangibleAssetsExcludingGoodwill": "534000000", "cashAndCashEquivalentsAtCarryingValue": "636000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-47000000", "operatingCashflow": "-23000000", "capitalExpenditures": "35000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17000000", "cashflowFromInvestment": "-21000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:19.896519+00:00", "is_restated": false, "income_statement": { "revenue": 980000000, "cost_of_revenue": 745000000, "gross_profit": 235000000, "ebit": 93000000, "ebitda": 162000000, "pretax_income": 26000000, "tax_provision": 10000000, "net_income": 17000000, "net_income_to_common": 17000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 352000000, "total_current_assets": 1937000000, "total_assets": 5739000000, "short_term_debt": 81000000, "long_term_debt": 2833000000, "total_debt": 2914000000, "total_liabilities": 5461000000, "total_equity": 275000000, "shares_outstanding": 75200000, "goodwill_and_intangibles": 2504000000 }, "cash_flow": { "operating_cash_flow": 123000000, "capital_expenditure": 41000000, "free_cash_flow": 164000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 127159, "ticker_id": 7269, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:19.896519+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93000000", "ebitda": "162000000", "netIncome": "17000000", "grossProfit": "235000000", "depreciation": "None", "totalRevenue": "980000000", "costOfRevenue": "745000000", "interestIncome": "1000000", "incomeBeforeTax": "26000000", "interestExpense": "71000000", "operatingIncome": "96000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "10000000", "reportedCurrency": "USD", "netInterestIncome": "-69000000", "nonInterestIncome": "None", "operatingExpenses": "139000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "745000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69000000", "sellingGeneralAndAdministrative": "119000000", "netIncomeFromContinuingOperations": "16000000" }, "balance": { "goodwill": "1951000000", "inventory": "356000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5739000000", "longTermDebt": "2833000000", "shortTermDebt": "81000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "553000000", "reportedCurrency": "USD", "retainedEarnings": "249000000", "totalLiabilities": "5461000000", "otherCurrentAssets": "571000000", "totalCurrentAssets": "1937000000", "currentLongTermDebt": "81000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "658000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3802000000", "currentAccountsPayable": "542000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3018000000", "totalShareholderEquity": "275000000", "capitalLeaseObligations": "104000000", "otherCurrentLiabilities": "862000000", "totalCurrentLiabilities": "1888000000", "otherNonCurrentLiabilities": "127000000", "totalNonCurrentLiabilities": "3573000000", "cashAndShortTermInvestments": "352000000", "commonStockSharesOutstanding": "75200000", "intangibleAssetsExcludingGoodwill": "553000000", "cashAndCashEquivalentsAtCarryingValue": "352000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-60000000", "operatingCashflow": "123000000", "capitalExpenditures": "41000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49000000", "cashflowFromInvestment": "-37000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 980000000, "cost_of_revenue": 745000000, "gross_profit": 235000000, "research_and_development": 17000000, "selling_general_admin": 119000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93000000, "depreciation_amortisation": 69000000, "ebitda": 162000000, "interest_expense": 71000000, "interest_income": null, "other_non_operating": null, "pretax_income": 26000000, "tax_provision": 10000000, "effective_tax_rate": null, "net_income": 17000000, "net_income_continuing_ops": 16000000, "net_income_to_common": 17000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 352000000, "short_term_investments": null, "net_receivables": 658000000, "inventory": 356000000, "other_current_assets": null, "total_current_assets": 1937000000, "net_ppe": null, "goodwill": 1951000000, "intangible_assets": 553000000, "goodwill_and_intangibles": 2504000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3802000000, "total_assets": 5739000000, "short_term_debt": 81000000, "accounts_payable": 542000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1888000000, "long_term_debt": 2833000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3573000000, "total_liabilities": 5461000000, "total_debt": 2914000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 249000000, "total_equity": 275000000, "shares_outstanding": 75200000, "operating_cash_flow": 123000000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49000000, "free_cash_flow": 164000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "93000000", "ebitda": "162000000", "netIncome": "17000000", "grossProfit": "235000000", "depreciation": "None", "totalRevenue": "980000000", "costOfRevenue": "745000000", "interestIncome": "1000000", "incomeBeforeTax": "26000000", "interestExpense": "71000000", "operatingIncome": "96000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "10000000", "reportedCurrency": "USD", "netInterestIncome": "-69000000", "nonInterestIncome": "None", "operatingExpenses": "139000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "745000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69000000", "sellingGeneralAndAdministrative": "119000000", "netIncomeFromContinuingOperations": "16000000" }, "balance": { "goodwill": "1951000000", "inventory": "356000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5739000000", "longTermDebt": "2833000000", "shortTermDebt": "81000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "553000000", "reportedCurrency": "USD", "retainedEarnings": "249000000", "totalLiabilities": "5461000000", "otherCurrentAssets": "571000000", "totalCurrentAssets": "1937000000", "currentLongTermDebt": "81000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "658000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3802000000", "currentAccountsPayable": "542000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3018000000", "totalShareholderEquity": "275000000", "capitalLeaseObligations": "104000000", "otherCurrentLiabilities": "862000000", "totalCurrentLiabilities": "1888000000", "otherNonCurrentLiabilities": "127000000", "totalNonCurrentLiabilities": "3573000000", "cashAndShortTermInvestments": "352000000", "commonStockSharesOutstanding": "75200000", "intangibleAssetsExcludingGoodwill": "553000000", "cashAndCashEquivalentsAtCarryingValue": "352000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-60000000", "operatingCashflow": "123000000", "capitalExpenditures": "41000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49000000", "cashflowFromInvestment": "-37000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:19.896519+00:00", "is_restated": false, "income_statement": { "revenue": 1108000000, "cost_of_revenue": 811000000, "gross_profit": 297000000, "ebit": 146000000, "ebitda": 215000000, "pretax_income": 74000000, "tax_provision": 25000000, "net_income": 46000000, "net_income_to_common": 46000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 419000000, "total_current_assets": 1766000000, "total_assets": 5552000000, "short_term_debt": 81000000, "long_term_debt": 2855000000, "total_debt": 2936000000, "total_liabilities": 5288000000, "total_equity": 260000000, "shares_outstanding": 75000000, "goodwill_and_intangibles": 2500000000 }, "cash_flow": { "operating_cash_flow": 80000000, "capital_expenditure": 31000000, "free_cash_flow": 111000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 127160, "ticker_id": 7269, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:19.896519+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "146000000", "ebitda": "215000000", "netIncome": "46000000", "grossProfit": "297000000", "depreciation": "None", "totalRevenue": "1108000000", "costOfRevenue": "811000000", "interestIncome": "2000000", "incomeBeforeTax": "74000000", "interestExpense": "77000000", "operatingIncome": "151000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "25000000", "reportedCurrency": "USD", "netInterestIncome": "-73000000", "nonInterestIncome": "None", "operatingExpenses": "146000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "811000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69000000", "sellingGeneralAndAdministrative": "83000000", "netIncomeFromContinuingOperations": "49000000" }, "balance": { "goodwill": "1950000000", "inventory": "307000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5552000000", "longTermDebt": "2855000000", "shortTermDebt": "81000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "550000000", "reportedCurrency": "USD", "retainedEarnings": "231000000", "totalLiabilities": "5288000000", "otherCurrentAssets": "452000000", "totalCurrentAssets": "1766000000", "currentLongTermDebt": "81000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "588000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3786000000", "currentAccountsPayable": "562000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3046000000", "totalShareholderEquity": "260000000", "capitalLeaseObligations": "110000000", "otherCurrentLiabilities": "744000000", "totalCurrentLiabilities": "1702000000", "otherNonCurrentLiabilities": "120000000", "totalNonCurrentLiabilities": "3586000000", "cashAndShortTermInvestments": "419000000", "commonStockSharesOutstanding": "75000000", "intangibleAssetsExcludingGoodwill": "550000000", "cashAndCashEquivalentsAtCarryingValue": "419000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "80000000", "capitalExpenditures": "31000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85000000", "cashflowFromInvestment": "-25000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1108000000, "cost_of_revenue": 811000000, "gross_profit": 297000000, "research_and_development": 19000000, "selling_general_admin": 83000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 146000000, "depreciation_amortisation": 69000000, "ebitda": 215000000, "interest_expense": 77000000, "interest_income": null, "other_non_operating": null, "pretax_income": 74000000, "tax_provision": 25000000, "effective_tax_rate": null, "net_income": 46000000, "net_income_continuing_ops": 49000000, "net_income_to_common": 46000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 419000000, "short_term_investments": null, "net_receivables": 588000000, "inventory": 307000000, "other_current_assets": null, "total_current_assets": 1766000000, "net_ppe": null, "goodwill": 1950000000, "intangible_assets": 550000000, "goodwill_and_intangibles": 2500000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3786000000, "total_assets": 5552000000, "short_term_debt": 81000000, "accounts_payable": 562000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1702000000, "long_term_debt": 2855000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3586000000, "total_liabilities": 5288000000, "total_debt": 2936000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 231000000, "total_equity": 260000000, "shares_outstanding": 75000000, "operating_cash_flow": 80000000, "stock_based_compensation": 10000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -85000000, "free_cash_flow": 111000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "146000000", "ebitda": "215000000", "netIncome": "46000000", "grossProfit": "297000000", "depreciation": "None", "totalRevenue": "1108000000", "costOfRevenue": "811000000", "interestIncome": "2000000", "incomeBeforeTax": "74000000", "interestExpense": "77000000", "operatingIncome": "151000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "25000000", "reportedCurrency": "USD", "netInterestIncome": "-73000000", "nonInterestIncome": "None", "operatingExpenses": "146000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "811000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69000000", "sellingGeneralAndAdministrative": "83000000", "netIncomeFromContinuingOperations": "49000000" }, "balance": { "goodwill": "1950000000", "inventory": "307000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5552000000", "longTermDebt": "2855000000", "shortTermDebt": "81000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "550000000", "reportedCurrency": "USD", "retainedEarnings": "231000000", "totalLiabilities": "5288000000", "otherCurrentAssets": "452000000", "totalCurrentAssets": "1766000000", "currentLongTermDebt": "81000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "588000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3786000000", "currentAccountsPayable": "562000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3046000000", "totalShareholderEquity": "260000000", "capitalLeaseObligations": "110000000", "otherCurrentLiabilities": "744000000", "totalCurrentLiabilities": "1702000000", "otherNonCurrentLiabilities": "120000000", "totalNonCurrentLiabilities": "3586000000", "cashAndShortTermInvestments": "419000000", "commonStockSharesOutstanding": "75000000", "intangibleAssetsExcludingGoodwill": "550000000", "cashAndCashEquivalentsAtCarryingValue": "419000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "80000000", "capitalExpenditures": "31000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85000000", "cashflowFromInvestment": "-25000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:19.896519+00:00", "is_restated": false, "income_statement": { "revenue": 1078000000, "cost_of_revenue": 816000000, "gross_profit": 262000000, "ebit": 116000000, "ebitda": 190000000, "pretax_income": 37000000, "tax_provision": 14000000, "net_income": 24000000, "net_income_to_common": 24000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 395000000, "total_current_assets": 1931000000, "total_assets": 5748000000, "short_term_debt": 88000000, "long_term_debt": 2906000000, "total_debt": 2994000000, "total_liabilities": 5486000000, "total_equity": 264000000, "shares_outstanding": 74500000, "goodwill_and_intangibles": 2537000000 }, "cash_flow": { "operating_cash_flow": 107000000, "capital_expenditure": 38000000, "free_cash_flow": 145000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 127162, "ticker_id": 7269, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:19.896519+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "116000000", "ebitda": "190000000", "netIncome": "24000000", "grossProfit": "262000000", "depreciation": "None", "totalRevenue": "1078000000", "costOfRevenue": "816000000", "interestIncome": "1000000", "incomeBeforeTax": "37000000", "interestExpense": "79000000", "operatingIncome": "119000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "14000000", "reportedCurrency": "USD", "netInterestIncome": "-82000000", "nonInterestIncome": "None", "operatingExpenses": "143000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "816000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74000000", "sellingGeneralAndAdministrative": "122000000", "netIncomeFromContinuingOperations": "23000000" }, "balance": { "goodwill": "1954000000", "inventory": "351000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5748000000", "longTermDebt": "2906000000", "shortTermDebt": "88000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "583000000", "reportedCurrency": "USD", "retainedEarnings": "191000000", "totalLiabilities": "5486000000", "otherCurrentAssets": "562000000", "totalCurrentAssets": "1931000000", "currentLongTermDebt": "88000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "623000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3817000000", "currentAccountsPayable": "545000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3096000000", "totalShareholderEquity": "264000000", "capitalLeaseObligations": "102000000", "otherCurrentLiabilities": "1128000000", "totalCurrentLiabilities": "1799000000", "otherNonCurrentLiabilities": "162000000", "totalNonCurrentLiabilities": "3687000000", "cashAndShortTermInvestments": "395000000", "commonStockSharesOutstanding": "74500000", "intangibleAssetsExcludingGoodwill": "583000000", "cashAndCashEquivalentsAtCarryingValue": "395000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "49000000", "operatingCashflow": "107000000", "capitalExpenditures": "38000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19000000", "cashflowFromInvestment": "-39000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1078000000, "cost_of_revenue": 816000000, "gross_profit": 262000000, "research_and_development": 16000000, "selling_general_admin": 122000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 116000000, "depreciation_amortisation": 74000000, "ebitda": 190000000, "interest_expense": 79000000, "interest_income": null, "other_non_operating": null, "pretax_income": 37000000, "tax_provision": 14000000, "effective_tax_rate": null, "net_income": 24000000, "net_income_continuing_ops": 23000000, "net_income_to_common": 24000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 395000000, "short_term_investments": null, "net_receivables": 623000000, "inventory": 351000000, "other_current_assets": null, "total_current_assets": 1931000000, "net_ppe": null, "goodwill": 1954000000, "intangible_assets": 583000000, "goodwill_and_intangibles": 2537000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3817000000, "total_assets": 5748000000, "short_term_debt": 88000000, "accounts_payable": 545000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1799000000, "long_term_debt": 2906000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3687000000, "total_liabilities": 5486000000, "total_debt": 2994000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 191000000, "total_equity": 264000000, "shares_outstanding": 74500000, "operating_cash_flow": 107000000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19000000, "free_cash_flow": 145000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "116000000", "ebitda": "190000000", "netIncome": "24000000", "grossProfit": "262000000", "depreciation": "None", "totalRevenue": "1078000000", "costOfRevenue": "816000000", "interestIncome": "1000000", "incomeBeforeTax": "37000000", "interestExpense": "79000000", "operatingIncome": "119000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "14000000", "reportedCurrency": "USD", "netInterestIncome": "-82000000", "nonInterestIncome": "None", "operatingExpenses": "143000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "816000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74000000", "sellingGeneralAndAdministrative": "122000000", "netIncomeFromContinuingOperations": "23000000" }, "balance": { "goodwill": "1954000000", "inventory": "351000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5748000000", "longTermDebt": "2906000000", "shortTermDebt": "88000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "583000000", "reportedCurrency": "USD", "retainedEarnings": "191000000", "totalLiabilities": "5486000000", "otherCurrentAssets": "562000000", "totalCurrentAssets": "1931000000", "currentLongTermDebt": "88000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "623000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3817000000", "currentAccountsPayable": "545000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3096000000", "totalShareholderEquity": "264000000", "capitalLeaseObligations": "102000000", "otherCurrentLiabilities": "1128000000", "totalCurrentLiabilities": "1799000000", "otherNonCurrentLiabilities": "162000000", "totalNonCurrentLiabilities": "3687000000", "cashAndShortTermInvestments": "395000000", "commonStockSharesOutstanding": "74500000", "intangibleAssetsExcludingGoodwill": "583000000", "cashAndCashEquivalentsAtCarryingValue": "395000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "49000000", "operatingCashflow": "107000000", "capitalExpenditures": "38000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19000000", "cashflowFromInvestment": "-39000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:19.896519+00:00", "is_restated": false, "income_statement": { "revenue": 1080000000, "cost_of_revenue": 829000000, "gross_profit": 251000000, "ebit": 112000000, "ebitda": 183000000, "pretax_income": 33000000, "tax_provision": 4000000, "net_income": 30000000, "net_income_to_common": 30000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 623000000, "total_current_assets": 1979000000, "total_assets": 5765000000, "short_term_debt": 84000000, "long_term_debt": 2921000000, "total_debt": 3005000000, "total_liabilities": 5514000000, "total_equity": 250000000, "shares_outstanding": 73700000, "goodwill_and_intangibles": 2547000000 }, "cash_flow": { "operating_cash_flow": 9000000, "capital_expenditure": 23000000, "free_cash_flow": 32000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 127163, "ticker_id": 7269, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:19.896519+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "112000000", "ebitda": "183000000", "netIncome": "30000000", "grossProfit": "251000000", "depreciation": "None", "totalRevenue": "1080000000", "costOfRevenue": "829000000", "interestIncome": "2000000", "incomeBeforeTax": "33000000", "interestExpense": "85000000", "operatingIncome": "-108000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4000000", "reportedCurrency": "USD", "netInterestIncome": "-83000000", "nonInterestIncome": "None", "operatingExpenses": "359000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "829000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71000000", "sellingGeneralAndAdministrative": "126000000", "netIncomeFromContinuingOperations": "28000000" }, "balance": { "goodwill": "1951000000", "inventory": "329000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5765000000", "longTermDebt": "2921000000", "shortTermDebt": "84000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "596000000", "reportedCurrency": "USD", "retainedEarnings": "167000000", "totalLiabilities": "5514000000", "otherCurrentAssets": "569000000", "totalCurrentAssets": "1979000000", "currentLongTermDebt": "84000000", "longTermInvestments": "None", "shortTermInvestments": "-249000000", "currentNetReceivables": "707000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3786000000", "currentAccountsPayable": "571000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3110000000", "totalShareholderEquity": "250000000", "capitalLeaseObligations": "105000000", "otherCurrentLiabilities": "843000000", "totalCurrentLiabilities": "1853000000", "otherNonCurrentLiabilities": "124000000", "totalNonCurrentLiabilities": "3661000000", "cashAndShortTermInvestments": "623000000", "commonStockSharesOutstanding": "73700000", "intangibleAssetsExcludingGoodwill": "596000000", "cashAndCashEquivalentsAtCarryingValue": "623000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-19000000", "operatingCashflow": "9000000", "capitalExpenditures": "23000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "57000000", "cashflowFromInvestment": "-40000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1080000000, "cost_of_revenue": 829000000, "gross_profit": 251000000, "research_and_development": 11000000, "selling_general_admin": 126000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 112000000, "depreciation_amortisation": 71000000, "ebitda": 183000000, "interest_expense": 85000000, "interest_income": null, "other_non_operating": null, "pretax_income": 33000000, "tax_provision": 4000000, "effective_tax_rate": null, "net_income": 30000000, "net_income_continuing_ops": 28000000, "net_income_to_common": 30000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 623000000, "short_term_investments": -249000000, "net_receivables": 707000000, "inventory": 329000000, "other_current_assets": null, "total_current_assets": 1979000000, "net_ppe": null, "goodwill": 1951000000, "intangible_assets": 596000000, "goodwill_and_intangibles": 2547000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3786000000, "total_assets": 5765000000, "short_term_debt": 84000000, "accounts_payable": 571000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1853000000, "long_term_debt": 2921000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3661000000, "total_liabilities": 5514000000, "total_debt": 3005000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 167000000, "total_equity": 250000000, "shares_outstanding": 73700000, "operating_cash_flow": 9000000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 57000000, "free_cash_flow": 32000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "112000000", "ebitda": "183000000", "netIncome": "30000000", "grossProfit": "251000000", "depreciation": "None", "totalRevenue": "1080000000", "costOfRevenue": "829000000", "interestIncome": "2000000", "incomeBeforeTax": "33000000", "interestExpense": "85000000", "operatingIncome": "-108000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4000000", "reportedCurrency": "USD", "netInterestIncome": "-83000000", "nonInterestIncome": "None", "operatingExpenses": "359000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "829000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71000000", "sellingGeneralAndAdministrative": "126000000", "netIncomeFromContinuingOperations": "28000000" }, "balance": { "goodwill": "1951000000", "inventory": "329000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5765000000", "longTermDebt": "2921000000", "shortTermDebt": "84000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "596000000", "reportedCurrency": "USD", "retainedEarnings": "167000000", "totalLiabilities": "5514000000", "otherCurrentAssets": "569000000", "totalCurrentAssets": "1979000000", "currentLongTermDebt": "84000000", "longTermInvestments": "None", "shortTermInvestments": "-249000000", "currentNetReceivables": "707000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3786000000", "currentAccountsPayable": "571000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3110000000", "totalShareholderEquity": "250000000", "capitalLeaseObligations": "105000000", "otherCurrentLiabilities": "843000000", "totalCurrentLiabilities": "1853000000", "otherNonCurrentLiabilities": "124000000", "totalNonCurrentLiabilities": "3661000000", "cashAndShortTermInvestments": "623000000", "commonStockSharesOutstanding": "73700000", "intangibleAssetsExcludingGoodwill": "596000000", "cashAndCashEquivalentsAtCarryingValue": "623000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-19000000", "operatingCashflow": "9000000", "capitalExpenditures": "23000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "57000000", "cashflowFromInvestment": "-40000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:19.896519+00:00", "is_restated": false, "income_statement": { "revenue": 1050000000, "cost_of_revenue": 829000000, "gross_profit": 221000000, "ebit": 75000000, "ebitda": 148000000, "pretax_income": -4000000, "tax_provision": 4000000, "net_income": -8000000, "net_income_to_common": -8000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 343000000, "total_current_assets": 1983000000, "total_assets": 5776000000, "short_term_debt": 80000000, "long_term_debt": 2857000000, "total_debt": 2937000000, "total_liabilities": 5489000000, "total_equity": 283000000, "shares_outstanding": 71600000, "goodwill_and_intangibles": 2557000000 }, "cash_flow": { "operating_cash_flow": 148000000, "capital_expenditure": 30000000, "free_cash_flow": 178000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 127164, "ticker_id": 7269, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:19.896519+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "75000000", "ebitda": "148000000", "netIncome": "-8000000", "grossProfit": "221000000", "depreciation": "None", "totalRevenue": "1050000000", "costOfRevenue": "829000000", "interestIncome": "2000000", "incomeBeforeTax": "-4000000", "interestExpense": "81000000", "operatingIncome": "72000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "4000000", "reportedCurrency": "USD", "netInterestIncome": "-79000000", "nonInterestIncome": "None", "operatingExpenses": "149000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "829000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73000000", "sellingGeneralAndAdministrative": "127000000", "netIncomeFromContinuingOperations": "-8000000" }, "balance": { "goodwill": "1951000000", "inventory": "330000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5776000000", "longTermDebt": "2857000000", "shortTermDebt": "80000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "606000000", "reportedCurrency": "USD", "retainedEarnings": "165000000", "totalLiabilities": "5489000000", "otherCurrentAssets": "568000000", "totalCurrentAssets": "1983000000", "currentLongTermDebt": "80000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "742000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3793000000", "currentAccountsPayable": "530000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3042000000", "totalShareholderEquity": "283000000", "capitalLeaseObligations": "105000000", "otherCurrentLiabilities": "941000000", "totalCurrentLiabilities": "1883000000", "otherNonCurrentLiabilities": "132000000", "totalNonCurrentLiabilities": "3606000000", "cashAndShortTermInvestments": "343000000", "commonStockSharesOutstanding": "71600000", "intangibleAssetsExcludingGoodwill": "606000000", "cashAndCashEquivalentsAtCarryingValue": "343000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-30000000", "operatingCashflow": "148000000", "capitalExpenditures": "30000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87000000", "cashflowFromInvestment": "-31000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1050000000, "cost_of_revenue": 829000000, "gross_profit": 221000000, "research_and_development": 17000000, "selling_general_admin": 127000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 75000000, "depreciation_amortisation": 73000000, "ebitda": 148000000, "interest_expense": 81000000, "interest_income": null, "other_non_operating": null, "pretax_income": -4000000, "tax_provision": 4000000, "effective_tax_rate": null, "net_income": -8000000, "net_income_continuing_ops": -8000000, "net_income_to_common": -8000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 343000000, "short_term_investments": null, "net_receivables": 742000000, "inventory": 330000000, "other_current_assets": null, "total_current_assets": 1983000000, "net_ppe": null, "goodwill": 1951000000, "intangible_assets": 606000000, "goodwill_and_intangibles": 2557000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3793000000, "total_assets": 5776000000, "short_term_debt": 80000000, "accounts_payable": 530000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1883000000, "long_term_debt": 2857000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3606000000, "total_liabilities": 5489000000, "total_debt": 2937000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 165000000, "total_equity": 283000000, "shares_outstanding": 71600000, "operating_cash_flow": 148000000, "stock_based_compensation": 10000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -87000000, "free_cash_flow": 178000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "75000000", "ebitda": "148000000", "netIncome": "-8000000", "grossProfit": "221000000", "depreciation": "None", "totalRevenue": "1050000000", "costOfRevenue": "829000000", "interestIncome": "2000000", "incomeBeforeTax": "-4000000", "interestExpense": "81000000", "operatingIncome": "72000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "4000000", "reportedCurrency": "USD", "netInterestIncome": "-79000000", "nonInterestIncome": "None", "operatingExpenses": "149000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "829000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73000000", "sellingGeneralAndAdministrative": "127000000", "netIncomeFromContinuingOperations": "-8000000" }, "balance": { "goodwill": "1951000000", "inventory": "330000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5776000000", "longTermDebt": "2857000000", "shortTermDebt": "80000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "606000000", "reportedCurrency": "USD", "retainedEarnings": "165000000", "totalLiabilities": "5489000000", "otherCurrentAssets": "568000000", "totalCurrentAssets": "1983000000", "currentLongTermDebt": "80000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "742000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3793000000", "currentAccountsPayable": "530000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3042000000", "totalShareholderEquity": "283000000", "capitalLeaseObligations": "105000000", "otherCurrentLiabilities": "941000000", "totalCurrentLiabilities": "1883000000", "otherNonCurrentLiabilities": "132000000", "totalNonCurrentLiabilities": "3606000000", "cashAndShortTermInvestments": "343000000", "commonStockSharesOutstanding": "71600000", "intangibleAssetsExcludingGoodwill": "606000000", "cashAndCashEquivalentsAtCarryingValue": "343000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-30000000", "operatingCashflow": "148000000", "capitalExpenditures": "30000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87000000", "cashflowFromInvestment": "-31000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:19.896519+00:00", "is_restated": false, "income_statement": { "revenue": 1098000000, "cost_of_revenue": 900000000, "gross_profit": 198000000, "ebit": -45000000, "ebitda": 26000000, "pretax_income": -120000000, "tax_provision": 44000000, "net_income": -165000000, "net_income_to_common": -165000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 339000000, "total_current_assets": 1874000000, "total_assets": 5715000000, "short_term_debt": 76000000, "long_term_debt": 2938000000, "total_debt": 3014000000, "total_liabilities": 5466000000, "total_equity": 246000000, "shares_outstanding": 70600000, "goodwill_and_intangibles": 2587000000 }, "cash_flow": { "operating_cash_flow": 8000000, "capital_expenditure": 47000000, "free_cash_flow": 55000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 127165, "ticker_id": 7269, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:19.896519+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-45000000", "ebitda": "26000000", "netIncome": "-165000000", "grossProfit": "198000000", "depreciation": "None", "totalRevenue": "1098000000", "costOfRevenue": "900000000", "interestIncome": "None", "incomeBeforeTax": "-120000000", "interestExpense": "75000000", "operatingIncome": "35000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "44000000", "reportedCurrency": "USD", "netInterestIncome": "-75000000", "nonInterestIncome": "None", "operatingExpenses": "163000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "900000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71000000", "sellingGeneralAndAdministrative": "152000000", "netIncomeFromContinuingOperations": "-164000000" }, "balance": { "goodwill": "1952000000", "inventory": "333000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5715000000", "longTermDebt": "2938000000", "shortTermDebt": "76000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "635000000", "reportedCurrency": "USD", "retainedEarnings": "147000000", "totalLiabilities": "5466000000", "otherCurrentAssets": "491000000", "totalCurrentAssets": "1874000000", "currentLongTermDebt": "76000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "711000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3841000000", "currentAccountsPayable": "505000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3123000000", "totalShareholderEquity": "246000000", "capitalLeaseObligations": "109000000", "otherCurrentLiabilities": "853000000", "totalCurrentLiabilities": "1759000000", "otherNonCurrentLiabilities": "141000000", "totalNonCurrentLiabilities": "3707000000", "cashAndShortTermInvestments": "339000000", "commonStockSharesOutstanding": "70600000", "intangibleAssetsExcludingGoodwill": "635000000", "cashAndCashEquivalentsAtCarryingValue": "339000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-164000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "88000000", "operatingCashflow": "8000000", "capitalExpenditures": "47000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2098000000", "cashflowFromInvestment": "-47000000", "stockBasedCompensation": "23000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1098000000, "cost_of_revenue": 900000000, "gross_profit": 198000000, "research_and_development": 23000000, "selling_general_admin": 152000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -45000000, "depreciation_amortisation": 71000000, "ebitda": 26000000, "interest_expense": 75000000, "interest_income": null, "other_non_operating": null, "pretax_income": -120000000, "tax_provision": 44000000, "effective_tax_rate": null, "net_income": -165000000, "net_income_continuing_ops": -164000000, "net_income_to_common": -165000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 339000000, "short_term_investments": null, "net_receivables": 711000000, "inventory": 333000000, "other_current_assets": null, "total_current_assets": 1874000000, "net_ppe": null, "goodwill": 1952000000, "intangible_assets": 635000000, "goodwill_and_intangibles": 2587000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3841000000, "total_assets": 5715000000, "short_term_debt": 76000000, "accounts_payable": 505000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1759000000, "long_term_debt": 2938000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3707000000, "total_liabilities": 5466000000, "total_debt": 3014000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 147000000, "total_equity": 246000000, "shares_outstanding": 70600000, "operating_cash_flow": 8000000, "stock_based_compensation": 23000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2098000000, "free_cash_flow": 55000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-45000000", "ebitda": "26000000", "netIncome": "-165000000", "grossProfit": "198000000", "depreciation": "None", "totalRevenue": "1098000000", "costOfRevenue": "900000000", "interestIncome": "None", "incomeBeforeTax": "-120000000", "interestExpense": "75000000", "operatingIncome": "35000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "44000000", "reportedCurrency": "USD", "netInterestIncome": "-75000000", "nonInterestIncome": "None", "operatingExpenses": "163000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "900000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71000000", "sellingGeneralAndAdministrative": "152000000", "netIncomeFromContinuingOperations": "-164000000" }, "balance": { "goodwill": "1952000000", "inventory": "333000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5715000000", "longTermDebt": "2938000000", "shortTermDebt": "76000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "635000000", "reportedCurrency": "USD", "retainedEarnings": "147000000", "totalLiabilities": "5466000000", "otherCurrentAssets": "491000000", "totalCurrentAssets": "1874000000", "currentLongTermDebt": "76000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "711000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3841000000", "currentAccountsPayable": "505000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3123000000", "totalShareholderEquity": "246000000", "capitalLeaseObligations": "109000000", "otherCurrentLiabilities": "853000000", "totalCurrentLiabilities": "1759000000", "otherNonCurrentLiabilities": "141000000", "totalNonCurrentLiabilities": "3707000000", "cashAndShortTermInvestments": "339000000", "commonStockSharesOutstanding": "70600000", "intangibleAssetsExcludingGoodwill": "635000000", "cashAndCashEquivalentsAtCarryingValue": "339000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-164000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "88000000", "operatingCashflow": "8000000", "capitalExpenditures": "47000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2098000000", "cashflowFromInvestment": "-47000000", "stockBasedCompensation": "23000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:19.896519+00:00", "is_restated": false, "income_statement": { "revenue": 1067000000, "cost_of_revenue": 799000000, "gross_profit": 268000000, "ebit": 96000000, "ebitda": 159000000, "pretax_income": 90000000, "tax_provision": 147000000, "net_income": -58000000, "net_income_to_common": -58000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 423000000, "total_current_assets": 1901000000, "total_assets": 8309000000, "short_term_debt": 132000000, "long_term_debt": 2344000000, "total_debt": 2476000000, "total_liabilities": 4719000000, "total_equity": 3590000000, "shares_outstanding": 70426992, "goodwill_and_intangibles": 2603000000 }, "cash_flow": { "operating_cash_flow": 147000000, "capital_expenditure": 48000000, "free_cash_flow": 195000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 127167, "ticker_id": 7269, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:19.896519+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "96000000", "ebitda": "159000000", "netIncome": "-58000000", "grossProfit": "268000000", "depreciation": "None", "totalRevenue": "1067000000", "costOfRevenue": "799000000", "interestIncome": "0", "incomeBeforeTax": "90000000", "interestExpense": "6000000", "operatingIncome": "91000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "147000000", "reportedCurrency": "USD", "netInterestIncome": "-6000000", "nonInterestIncome": "None", "operatingExpenses": "177000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "799000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63000000", "sellingGeneralAndAdministrative": "153000000", "netIncomeFromContinuingOperations": "-57000000" }, "balance": { "goodwill": "1950000000", "inventory": "431000000", "commonStock": "3628000000", "currentDebt": "None", "investments": "None", "totalAssets": "8309000000", "longTermDebt": "2344000000", "shortTermDebt": "132000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "653000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4719000000", "otherCurrentAssets": "553000000", "totalCurrentAssets": "1901000000", "currentLongTermDebt": "132000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "494000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6408000000", "currentAccountsPayable": "375000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "573000000", "shortLongTermDebtTotal": "2539000000", "totalShareholderEquity": "3590000000", "capitalLeaseObligations": "63000000", "otherCurrentLiabilities": "704000000", "totalCurrentLiabilities": "1561000000", "otherNonCurrentLiabilities": "111000000", "totalNonCurrentLiabilities": "3158000000", "cashAndShortTermInvestments": "423000000", "commonStockSharesOutstanding": "70426992", "intangibleAssetsExcludingGoodwill": "653000000", "cashAndCashEquivalentsAtCarryingValue": "423000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-58000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-20000000", "operatingCashflow": "147000000", "capitalExpenditures": "48000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2259000000", "cashflowFromInvestment": "-254000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1067000000, "cost_of_revenue": 799000000, "gross_profit": 268000000, "research_and_development": 17000000, "selling_general_admin": 153000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 96000000, "depreciation_amortisation": 63000000, "ebitda": 159000000, "interest_expense": 6000000, "interest_income": null, "other_non_operating": null, "pretax_income": 90000000, "tax_provision": 147000000, "effective_tax_rate": null, "net_income": -58000000, "net_income_continuing_ops": -57000000, "net_income_to_common": -58000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 423000000, "short_term_investments": null, "net_receivables": 494000000, "inventory": 431000000, "other_current_assets": null, "total_current_assets": 1901000000, "net_ppe": null, "goodwill": 1950000000, "intangible_assets": 653000000, "goodwill_and_intangibles": 2603000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6408000000, "total_assets": 8309000000, "short_term_debt": 132000000, "accounts_payable": 375000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1561000000, "long_term_debt": 2344000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3158000000, "total_liabilities": 4719000000, "total_debt": 2476000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3590000000, "shares_outstanding": 70426992, "operating_cash_flow": 147000000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -254000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2259000000, "free_cash_flow": 195000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "96000000", "ebitda": "159000000", "netIncome": "-58000000", "grossProfit": "268000000", "depreciation": "None", "totalRevenue": "1067000000", "costOfRevenue": "799000000", "interestIncome": "0", "incomeBeforeTax": "90000000", "interestExpense": "6000000", "operatingIncome": "91000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "147000000", "reportedCurrency": "USD", "netInterestIncome": "-6000000", "nonInterestIncome": "None", "operatingExpenses": "177000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "799000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63000000", "sellingGeneralAndAdministrative": "153000000", "netIncomeFromContinuingOperations": "-57000000" }, "balance": { "goodwill": "1950000000", "inventory": "431000000", "commonStock": "3628000000", "currentDebt": "None", "investments": "None", "totalAssets": "8309000000", "longTermDebt": "2344000000", "shortTermDebt": "132000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "653000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4719000000", "otherCurrentAssets": "553000000", "totalCurrentAssets": "1901000000", "currentLongTermDebt": "132000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "494000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6408000000", "currentAccountsPayable": "375000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "573000000", "shortLongTermDebtTotal": "2539000000", "totalShareholderEquity": "3590000000", "capitalLeaseObligations": "63000000", "otherCurrentLiabilities": "704000000", "totalCurrentLiabilities": "1561000000", "otherNonCurrentLiabilities": "111000000", "totalNonCurrentLiabilities": "3158000000", "cashAndShortTermInvestments": "423000000", "commonStockSharesOutstanding": "70426992", "intangibleAssetsExcludingGoodwill": "653000000", "cashAndCashEquivalentsAtCarryingValue": "423000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-58000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-20000000", "operatingCashflow": "147000000", "capitalExpenditures": "48000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2259000000", "cashflowFromInvestment": "-254000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:19.896519+00:00", "is_restated": false, "income_statement": { "revenue": 1040000000, "cost_of_revenue": 793000000, "gross_profit": 247000000, "ebit": 80000000, "ebitda": 140000000, "pretax_income": 75000000, "tax_provision": 23000000, "net_income": 53000000, "net_income_to_common": 53000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 337000000, "total_current_assets": 1676000000, "total_assets": 5736000000, "short_term_debt": 571000000, "long_term_debt": 214000000, "total_debt": 785000000, "total_liabilities": 2415000000, "total_equity": 3322000000, "shares_outstanding": 69800000, "goodwill_and_intangibles": 2630000000 }, "cash_flow": { "operating_cash_flow": 80000000, "capital_expenditure": 14000000, "free_cash_flow": 94000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 127168, "ticker_id": 7269, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:14:19.896519+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "80000000", "ebitda": "140000000", "netIncome": "53000000", "grossProfit": "247000000", "depreciation": "None", "totalRevenue": "1040000000", "costOfRevenue": "793000000", "interestIncome": "0", "incomeBeforeTax": "75000000", "interestExpense": "5000000", "operatingIncome": "79000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "23000000", "reportedCurrency": "USD", "netInterestIncome": "-5000000", "nonInterestIncome": "None", "operatingExpenses": "168000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "793000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60000000", "sellingGeneralAndAdministrative": "147000000", "netIncomeFromContinuingOperations": "52000000" }, "balance": { "goodwill": "1951000000", "inventory": "405000000", "commonStock": "3359000000", "currentDebt": "None", "investments": "None", "totalAssets": "5736000000", "longTermDebt": "214000000", "shortTermDebt": "571000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "679000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2415000000", "otherCurrentAssets": "442000000", "totalCurrentAssets": "1676000000", "currentLongTermDebt": "571000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "492000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4060000000", "currentAccountsPayable": "333000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "511000000", "shortLongTermDebtTotal": "839000000", "totalShareholderEquity": "3322000000", "capitalLeaseObligations": "54000000", "otherCurrentLiabilities": "521000000", "totalCurrentLiabilities": "1795000000", "otherNonCurrentLiabilities": "106000000", "totalNonCurrentLiabilities": "620000000", "cashAndShortTermInvestments": "337000000", "commonStockSharesOutstanding": "69800000", "intangibleAssetsExcludingGoodwill": "679000000", "cashAndCashEquivalentsAtCarryingValue": "337000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "20000000", "operatingCashflow": "80000000", "capitalExpenditures": "14000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39000000", "cashflowFromInvestment": "10000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1040000000, "cost_of_revenue": 793000000, "gross_profit": 247000000, "research_and_development": 19000000, "selling_general_admin": 147000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 80000000, "depreciation_amortisation": 60000000, "ebitda": 140000000, "interest_expense": 5000000, "interest_income": null, "other_non_operating": null, "pretax_income": 75000000, "tax_provision": 23000000, "effective_tax_rate": null, "net_income": 53000000, "net_income_continuing_ops": 52000000, "net_income_to_common": 53000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 337000000, "short_term_investments": null, "net_receivables": 492000000, "inventory": 405000000, "other_current_assets": null, "total_current_assets": 1676000000, "net_ppe": null, "goodwill": 1951000000, "intangible_assets": 679000000, "goodwill_and_intangibles": 2630000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4060000000, "total_assets": 5736000000, "short_term_debt": 571000000, "accounts_payable": 333000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1795000000, "long_term_debt": 214000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 620000000, "total_liabilities": 2415000000, "total_debt": 785000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 3322000000, "shares_outstanding": 69800000, "operating_cash_flow": 80000000, "stock_based_compensation": 19000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 10000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -39000000, "free_cash_flow": 94000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "80000000", "ebitda": "140000000", "netIncome": "53000000", "grossProfit": "247000000", "depreciation": "None", "totalRevenue": "1040000000", "costOfRevenue": "793000000", "interestIncome": "0", "incomeBeforeTax": "75000000", "interestExpense": "5000000", "operatingIncome": "79000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "23000000", "reportedCurrency": "USD", "netInterestIncome": "-5000000", "nonInterestIncome": "None", "operatingExpenses": "168000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "793000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60000000", "sellingGeneralAndAdministrative": "147000000", "netIncomeFromContinuingOperations": "52000000" }, "balance": { "goodwill": "1951000000", "inventory": "405000000", "commonStock": "3359000000", "currentDebt": "None", "investments": "None", "totalAssets": "5736000000", "longTermDebt": "214000000", "shortTermDebt": "571000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "679000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2415000000", "otherCurrentAssets": "442000000", "totalCurrentAssets": "1676000000", "currentLongTermDebt": "571000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "492000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4060000000", "currentAccountsPayable": "333000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "511000000", "shortLongTermDebtTotal": "839000000", "totalShareholderEquity": "3322000000", "capitalLeaseObligations": "54000000", "otherCurrentLiabilities": "521000000", "totalCurrentLiabilities": "1795000000", "otherNonCurrentLiabilities": "106000000", "totalNonCurrentLiabilities": "620000000", "cashAndShortTermInvestments": "337000000", "commonStockSharesOutstanding": "69800000", "intangibleAssetsExcludingGoodwill": "679000000", "cashAndCashEquivalentsAtCarryingValue": "337000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "20000000", "operatingCashflow": "80000000", "capitalExpenditures": "14000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39000000", "cashflowFromInvestment": "10000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }