{ "ticker": { "uuid": "4ed64759-e886-4af3-8a4a-92a0948e7ac3", "symbol": "CCK", "name": "Crown Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Packaging & Containers", "page_url": "https://sharemaestro.com/factors/ticker/4ed64759-e886-4af3-8a4a-92a0948e7ac3/", "api_url": "https://sharemaestro.com/factors/api/tickers/4ed64759-e886-4af3-8a4a-92a0948e7ac3/" }, "ticker_metadata": { "id": 658, "uuid": "4ed64759-e886-4af3-8a4a-92a0948e7ac3", "symbol": "CCK", "name": "Crown Holdings Inc", "asset_type": "equity", "market_cap": 10956756000, "stock_exchange_id": 3, "industry": "Packaging & Containers", "sector": "Consumer Cyclical", "description": "Crown Holdings, Inc. designs, manufactures and sells products and packaging equipment for consumer goods and industrial products in the Americas, Europe and Asia Pacific. The company is headquartered in Yardley, Pennsylvania.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "4ed64759-e886-4af3-8a4a-92a0948e7ac3", "symbol": "CCK", "name": "Crown Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Packaging & Containers", "page_url": "https://sharemaestro.com/factors/ticker/4ed64759-e886-4af3-8a4a-92a0948e7ac3/", "api_url": "https://sharemaestro.com/factors/api/tickers/4ed64759-e886-4af3-8a4a-92a0948e7ac3/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.83, "value": 0.81, "quality": 0.8, "momentum": 0.22, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 93.38, "market_cap": 10508341064.76, "pe_ratio": 14.6152, "earnings_yield": 0.0684, "ebitda_to_ev": 0.1281, "shareholder_yield": 0.0123, "roe": 0.2465, "piotroski_f_score": 7, "momentum_12_1": 0.0213, "volatility_252d": 0.2258 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:41.995155+00:00", "batch_id": "" }, "size": { "price_close": 93.38, "market_cap": 10508341064.76, "market_cap_usd": 10508341064.76, "enterprise_value": 16118341064.76, "shares_outstanding": 112533102, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 14.6152, "pb_ratio": 3.6024, "ptbv_ratio": null, "ps_ratio": 0.825, "pcf_ratio": 7.2823, "pfcf_ratio": 5.5017, "ev_ebitda": 7.8093, "ev_ebit": 10.074, "ev_sales": 1.2655, "ev_fcf": 8.4389, "earnings_yield": 0.0684, "fcf_yield": 0.1185, "price_to_sales": 0.825, "price_to_book": 3.6024, "price_to_cashflow": 7.2823, "ebitda_to_ev": 0.1281, "sales_yield": 0.7902 }, "yield": { "dividend_yield": 0.0123, "buyback_yield": 0, "shareholder_yield": 0.0123, "debt_paydown_yield": null, "total_yield": 0.0123 }, "quality": { "gross_margin": 0.1796, "operating_margin": 0.1256, "net_margin": 0.0564, "ebitda_margin": 0.162, "fcf_margin": 0.15, "roe": 0.2465, "roa": 0.0503, "roic": 0.1386, "roc_greenblatt": null, "asset_turnover": 0.8904, "cash_conversion": 2.6565, "accruals_ratio": -0.0506, "sbc_to_revenue": 0.0037, "piotroski_f_score": 7, "altman_z_score": 2.2457, "earnings_stability_5y": 0.9423, "revenue_stability_5y": 0.1206, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1599, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.7343, "net_debt_to_ebitda": 2.718, "debt_to_assets": 0.4408, "interest_coverage": 4.0404, "current_ratio": 1.1173, "quick_ratio": 0.6981, "net_debt": 5610000000, "local_beta": 0.0001, "volatility_252d": 0.2258, "volatility_60d": 0.5066, "max_drawdown_12m": -0.181, "risk_adjusted_momentum": 0.0941 }, "growth": { "revenue_growth_1y": 0.07, "revenue_growth_3y_cagr": -0.0151, "revenue_growth_5y_cagr": 0.0565, "eps_growth_1y": 0.3073, "eps_growth_3y_cagr": 0.0032, "eps_growth_5y_cagr": 0.0486, "fcf_growth_1y": 0.1576, "book_value_growth_1y": 0.1228, "revenue_growth": 0.07, "earnings_growth": 0.3073 }, "momentum": { "price_return_1m": -0.0739, "price_return_3m": -0.1114, "price_return_6m": -0.0401, "price_return_9m": 0.0005, "price_return_12m": -0.0542, "price_return_12m_ex1m": 0.0213, "momentum_6m": -0.0401, "momentum_12m": -0.0542, "momentum_12_1": 0.0213, "distance_from_52w_high": -0.181, "distance_from_52w_low": 0.039, "relative_strength": -0.1542 }, "raw_ttm": { "revenue_ttm": 12737000000, "gross_profit_ttm": 2287000000, "ebit_ttm": 1600000000, "ebitda_ttm": 2064000000, "net_income_ttm": 719000000, "eps_diluted_ttm": 6.3892, "operating_cash_flow_ttm": 1443000000, "capital_expenditure_ttm": 467000000, "fcf_ttm": 1910000000, "dividends_paid_ttm": 129000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 396000000, "cash_and_equivalents": 695000000, "total_current_assets": 4533000000, "total_current_liabilities": 4057000000, "net_ppe": null, "total_assets": 14305000000, "total_debt": 6305000000, "total_equity": 2917000000, "net_working_capital": 389000000, "book_value_per_share": 25.9213, "retained_earnings": 3755000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1125000000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 38, "rank_pb": 69, "rank_ptbv": 50, "rank_ps": 23, "rank_pcf": 29, "rank_ev_ebitda": 25, "rank_ev_ebit": 41, "rank_earnings_yield": 38, "rank_fcf_yield": 33, "rank_dividend_yield": 43, "rank_shareholder_yield": 43, "rank_total_yield": 43, "rank_roe": 14, "rank_roc": 50, "rank_roic": 26, "rank_gross_margin": 85, "rank_fcf_margin": 59, "rank_piotroski": 16, "rank_accruals": 43, "rank_sue": 50, "rank_eps_growth_1y": 32, "rank_eps_growth_5y": 66, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 69, "rank_momentum_12m_ex1m": 63, "rank_relative_strength": 67 }, "composites": { "value_composite": 19, "quality_composite": 20, "momentum_composite": 78, "growth_composite": 33, "yield_composite": 29, "svqf_composite": 19, "vc1_composite": 19, "vc2_composite": 19, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 17, "quality_value_composite": 0.805, "os_score": 0.83, "value_percentile": 0.81, "quality_percentile": 0.8, "momentum_percentile": 0.22, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": 74, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 24, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3910, "ticker_id": 658, "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": "2026-06-07T06:52:41.995155+00:00", "batch_id": "", "os_score_delta": null, "price_close": 93.38, "market_cap": 10508341064.76, "market_cap_usd": 10508341064.76, "enterprise_value": 16118341064.76, "shares_outstanding": 112533102, "fx_rate_to_usd": null, "pe_ratio": 14.61521706, "pb_ratio": 3.60244809, "ptbv_ratio": null, "ps_ratio": 0.82502481, "pcf_ratio": 7.28228764, "pfcf_ratio": 5.50174925, "ev_ebitda": 7.80927377, "ev_ebit": 10.07396317, "ev_sales": 1.2654739, "ev_fcf": 8.43892202, "earnings_yield": 0.06842184, "fcf_yield": 0.11849855, "dividend_yield": 0.01227596, "buyback_yield": 0, "shareholder_yield": 0.01227596, "debt_paydown_yield": null, "total_yield": 0.01227596, "gross_margin": 0.17955563, "operating_margin": 0.12561828, "net_margin": 0.05644971, "ebitda_margin": 0.16204758, "fcf_margin": 0.14995682, "roe": 0.24648612, "roa": 0.05026215, "roic": 0.13855695, "roc_greenblatt": null, "asset_turnover": 0.89038798, "cash_conversion": 2.65646732, "accruals_ratio": -0.05061167, "sbc_to_revenue": 0.00369004, "debt_to_equity": 3.73431608, "net_debt_to_ebitda": 2.71802326, "debt_to_assets": 0.44075498, "interest_coverage": 4.04040404, "current_ratio": 1.11732807, "quick_ratio": 0.69805275, "net_debt": 5610000000, "revenue_growth_1y": 0.06997648, "revenue_growth_3y_cagr": -0.01511303, "revenue_growth_5y_cagr": 0.05654307, "eps_growth_1y": 0.30727273, "eps_growth_3y_cagr": 0.00319929, "eps_growth_5y_cagr": 0.04858466, "fcf_growth_1y": 0.15757576, "book_value_growth_1y": 0.12283658, "piotroski_f_score": 7, "altman_z_score": 2.24572617, "earnings_stability_5y": 0.942324, "revenue_stability_5y": 0.120624, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.07392623, "price_return_3m": -0.11141731, "price_return_6m": -0.04011316, "price_return_9m": 0.00048213, "price_return_12m": -0.05424567, "price_return_12m_ex1m": 0.02125162, "distance_from_52w_high": -0.1810022, "distance_from_52w_low": 0.03896277, "relative_strength": -0.15420925, "local_beta": 0.0001, "volatility_252d": 0.225794, "volatility_60d": 0.506624, "max_drawdown_12m": -0.1810022, "revenue_ttm": 12737000000, "gross_profit_ttm": 2287000000, "ebit_ttm": 1600000000, "ebitda_ttm": 2064000000, "net_income_ttm": 719000000, "eps_diluted_ttm": 6.38923114, "operating_cash_flow_ttm": 1443000000, "capital_expenditure_ttm": 467000000, "fcf_ttm": 1910000000, "dividends_paid_ttm": 129000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 396000000, "cash_and_equivalents": 695000000, "total_current_assets": 4533000000, "total_current_liabilities": 4057000000, "net_ppe": null, "total_assets": 14305000000, "total_debt": 6305000000, "total_equity": 2917000000, "net_working_capital": 389000000, "book_value_per_share": 25.92126182, "retained_earnings": 3755000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1125000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 38, "rank_pb": 69, "rank_ptbv": 50, "rank_ps": 23, "rank_pcf": 29, "rank_ev_ebitda": 25, "rank_ev_ebit": 41, "rank_earnings_yield": 38, "rank_fcf_yield": 33, "rank_dividend_yield": 43, "rank_shareholder_yield": 43, "rank_total_yield": 43, "rank_roe": 14, "rank_roc": 50, "rank_roic": 26, "rank_gross_margin": 85, "rank_fcf_margin": 59, "rank_piotroski": 16, "rank_accruals": 43, "rank_sue": 50, "rank_eps_growth_1y": 32, "rank_eps_growth_5y": 66, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 69, "rank_momentum_12m_ex1m": 63, "rank_relative_strength": 67, "value_composite": 19, "quality_composite": 20, "momentum_composite": 78, "growth_composite": 33, "yield_composite": 29, "svqf_composite": 19, "vc1_composite": 19, "vc2_composite": 19, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 17, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": 74, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 24, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 93.38, "os": 0.83, "value": 0.81, "quality": 0.8, "momentum": 0.22, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 14.6152, "earnings_yield": 0.0684, "shareholder_yield": 0.0123, "roe": 0.2465, "momentum_12_1": 0.0213, "complete_fields": { "id": 3910, "ticker_id": 658, "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": "2026-06-07T06:52:41.995155+00:00", "batch_id": "", "os_score_delta": null, "price_close": 93.38, "market_cap": 10508341064.76, "market_cap_usd": 10508341064.76, "enterprise_value": 16118341064.76, "shares_outstanding": 112533102, "fx_rate_to_usd": null, "pe_ratio": 14.61521706, "pb_ratio": 3.60244809, "ptbv_ratio": null, "ps_ratio": 0.82502481, "pcf_ratio": 7.28228764, "pfcf_ratio": 5.50174925, "ev_ebitda": 7.80927377, "ev_ebit": 10.07396317, "ev_sales": 1.2654739, "ev_fcf": 8.43892202, "earnings_yield": 0.06842184, "fcf_yield": 0.11849855, "dividend_yield": 0.01227596, "buyback_yield": 0, "shareholder_yield": 0.01227596, "debt_paydown_yield": null, "total_yield": 0.01227596, "gross_margin": 0.17955563, "operating_margin": 0.12561828, "net_margin": 0.05644971, "ebitda_margin": 0.16204758, "fcf_margin": 0.14995682, "roe": 0.24648612, "roa": 0.05026215, "roic": 0.13855695, "roc_greenblatt": null, "asset_turnover": 0.89038798, "cash_conversion": 2.65646732, "accruals_ratio": -0.05061167, "sbc_to_revenue": 0.00369004, "debt_to_equity": 3.73431608, "net_debt_to_ebitda": 2.71802326, "debt_to_assets": 0.44075498, "interest_coverage": 4.04040404, "current_ratio": 1.11732807, "quick_ratio": 0.69805275, "net_debt": 5610000000, "revenue_growth_1y": 0.06997648, "revenue_growth_3y_cagr": -0.01511303, "revenue_growth_5y_cagr": 0.05654307, "eps_growth_1y": 0.30727273, "eps_growth_3y_cagr": 0.00319929, "eps_growth_5y_cagr": 0.04858466, "fcf_growth_1y": 0.15757576, "book_value_growth_1y": 0.12283658, "piotroski_f_score": 7, "altman_z_score": 2.24572617, "earnings_stability_5y": 0.942324, "revenue_stability_5y": 0.120624, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.07392623, "price_return_3m": -0.11141731, "price_return_6m": -0.04011316, "price_return_9m": 0.00048213, "price_return_12m": -0.05424567, "price_return_12m_ex1m": 0.02125162, "distance_from_52w_high": -0.1810022, "distance_from_52w_low": 0.03896277, "relative_strength": -0.15420925, "local_beta": 0.0001, "volatility_252d": 0.225794, "volatility_60d": 0.506624, "max_drawdown_12m": -0.1810022, "revenue_ttm": 12737000000, "gross_profit_ttm": 2287000000, "ebit_ttm": 1600000000, "ebitda_ttm": 2064000000, "net_income_ttm": 719000000, "eps_diluted_ttm": 6.38923114, "operating_cash_flow_ttm": 1443000000, "capital_expenditure_ttm": 467000000, "fcf_ttm": 1910000000, "dividends_paid_ttm": 129000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 396000000, "cash_and_equivalents": 695000000, "total_current_assets": 4533000000, "total_current_liabilities": 4057000000, "net_ppe": null, "total_assets": 14305000000, "total_debt": 6305000000, "total_equity": 2917000000, "net_working_capital": 389000000, "book_value_per_share": 25.92126182, "retained_earnings": 3755000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1125000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 38, "rank_pb": 69, "rank_ptbv": 50, "rank_ps": 23, "rank_pcf": 29, "rank_ev_ebitda": 25, "rank_ev_ebit": 41, "rank_earnings_yield": 38, "rank_fcf_yield": 33, "rank_dividend_yield": 43, "rank_shareholder_yield": 43, "rank_total_yield": 43, "rank_roe": 14, "rank_roc": 50, "rank_roic": 26, "rank_gross_margin": 85, "rank_fcf_margin": 59, "rank_piotroski": 16, "rank_accruals": 43, "rank_sue": 50, "rank_eps_growth_1y": 32, "rank_eps_growth_5y": 66, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 69, "rank_momentum_12m_ex1m": 63, "rank_relative_strength": 67, "value_composite": 19, "quality_composite": 20, "momentum_composite": 78, "growth_composite": 33, "yield_composite": 29, "svqf_composite": 19, "vc1_composite": 19, "vc2_composite": 19, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 17, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": 74, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 24, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:50.569926+00:00", "is_restated": false, "income_statement": { "revenue": 12365000000, "cost_of_revenue": 10097000000, "gross_profit": 2268000000, "ebit": 1562000000, "ebitda": 2018000000, "pretax_income": 1164000000, "tax_provision": 281000000, "net_income": 734000000, "net_income_to_common": 734000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 879000000, "total_current_assets": 4388000000, "total_assets": 14272000000, "short_term_debt": 613000000, "long_term_debt": 5401000000, "total_debt": 6014000000, "total_liabilities": 10792000000, "total_equity": 2999000000, "shares_outstanding": 115742839, "goodwill_and_intangibles": 4114000000 }, "cash_flow": { "operating_cash_flow": 1511000000, "capital_expenditure": 413000000, "free_cash_flow": 1924000000, "dividends_paid": 120000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234976, "ticker_id": 658, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:50.569926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1562000000", "ebitda": "2018000000", "netIncome": "734000000", "grossProfit": "2268000000", "depreciation": "None", "totalRevenue": "12365000000", "costOfRevenue": "10097000000", "interestIncome": "365000000", "incomeBeforeTax": "1164000000", "interestExpense": "398000000", "operatingIncome": "1636000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "281000000", "reportedCurrency": "USD", "netInterestIncome": "-343000000", "nonInterestIncome": "None", "operatingExpenses": "632000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10097000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "456000000", "sellingGeneralAndAdministrative": "632000000", "netIncomeFromContinuingOperations": "883000000" }, "balance": { "goodwill": "3155000000", "inventory": "1577000000", "commonStock": "569000000", "currentDebt": "None", "investments": "None", "totalAssets": "14272000000", "longTermDebt": "5401000000", "shortTermDebt": "613000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "959000000", "reportedCurrency": "USD", "retainedEarnings": "3812000000", "totalLiabilities": "10792000000", "otherCurrentAssets": "134000000", "totalCurrentAssets": "4388000000", "currentLongTermDebt": "563000000", "longTermInvestments": "25000000", "shortTermInvestments": "None", "currentNetReceivables": "1798000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9884000000", "currentAccountsPayable": "2643000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5187000000", "shortLongTermDebtTotal": "6174000000", "totalShareholderEquity": "2999000000", "capitalLeaseObligations": "206000000", "otherCurrentLiabilities": "1010000000", "totalCurrentLiabilities": "4266000000", "otherNonCurrentLiabilities": "154000000", "totalNonCurrentLiabilities": "6526000000", "cashAndShortTermInvestments": "879000000", "commonStockSharesOutstanding": "115742839", "intangibleAssetsExcludingGoodwill": "959000000", "cashAndCashEquivalentsAtCarryingValue": "879000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "734000000", "profitLoss": "None", "dividendPayout": "120000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-72000000", "operatingCashflow": "1511000000", "capitalExpenditures": "413000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1342000000", "cashflowFromInvestment": "-320000000", "stockBasedCompensation": "48000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "120000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-505000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "456000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12365000000, "cost_of_revenue": 10097000000, "gross_profit": 2268000000, "research_and_development": null, "selling_general_admin": 632000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1562000000, "depreciation_amortisation": 456000000, "ebitda": 2018000000, "interest_expense": 398000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1164000000, "tax_provision": 281000000, "effective_tax_rate": null, "net_income": 734000000, "net_income_continuing_ops": 883000000, "net_income_to_common": 734000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 879000000, "short_term_investments": null, "net_receivables": 1798000000, "inventory": 1577000000, "other_current_assets": null, "total_current_assets": 4388000000, "net_ppe": null, "goodwill": 3155000000, "intangible_assets": 959000000, "goodwill_and_intangibles": 4114000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9884000000, "total_assets": 14272000000, "short_term_debt": 613000000, "accounts_payable": 2643000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4266000000, "long_term_debt": 5401000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6526000000, "total_liabilities": 10792000000, "total_debt": 6014000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3812000000, "total_equity": 2999000000, "shares_outstanding": 115742839, "operating_cash_flow": 1511000000, "stock_based_compensation": 48000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 413000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -320000000, "dividends_paid": 120000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1342000000, "free_cash_flow": 1924000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1562000000", "ebitda": "2018000000", "netIncome": "734000000", "grossProfit": "2268000000", "depreciation": "None", "totalRevenue": "12365000000", "costOfRevenue": "10097000000", "interestIncome": "365000000", "incomeBeforeTax": "1164000000", "interestExpense": "398000000", "operatingIncome": "1636000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "281000000", "reportedCurrency": "USD", "netInterestIncome": "-343000000", "nonInterestIncome": "None", "operatingExpenses": "632000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10097000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "456000000", "sellingGeneralAndAdministrative": "632000000", "netIncomeFromContinuingOperations": "883000000" }, "balance": { "goodwill": "3155000000", "inventory": "1577000000", "commonStock": "569000000", "currentDebt": "None", "investments": "None", "totalAssets": "14272000000", "longTermDebt": "5401000000", "shortTermDebt": "613000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "959000000", "reportedCurrency": "USD", "retainedEarnings": "3812000000", "totalLiabilities": "10792000000", "otherCurrentAssets": "134000000", "totalCurrentAssets": "4388000000", "currentLongTermDebt": "563000000", "longTermInvestments": "25000000", "shortTermInvestments": "None", "currentNetReceivables": "1798000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9884000000", "currentAccountsPayable": "2643000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5187000000", "shortLongTermDebtTotal": "6174000000", "totalShareholderEquity": "2999000000", "capitalLeaseObligations": "206000000", "otherCurrentLiabilities": "1010000000", "totalCurrentLiabilities": "4266000000", "otherNonCurrentLiabilities": "154000000", "totalNonCurrentLiabilities": "6526000000", "cashAndShortTermInvestments": "879000000", "commonStockSharesOutstanding": "115742839", "intangibleAssetsExcludingGoodwill": "959000000", "cashAndCashEquivalentsAtCarryingValue": "879000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "734000000", "profitLoss": "None", "dividendPayout": "120000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-72000000", "operatingCashflow": "1511000000", "capitalExpenditures": "413000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1342000000", "cashflowFromInvestment": "-320000000", "stockBasedCompensation": "48000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "120000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-505000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "456000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:50.569926+00:00", "is_restated": false, "income_statement": { "revenue": 11801000000, "cost_of_revenue": 9262000000, "gross_profit": 2539000000, "ebit": 1450000000, "ebitda": 1898000000, "pretax_income": 743000000, "tax_provision": 183000000, "net_income": 424000000, "net_income_to_common": 424000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1016000000, "total_current_assets": 4211000000, "total_assets": 13848000000, "short_term_debt": 194000000, "long_term_debt": 6058000000, "total_debt": 6252000000, "total_liabilities": 10620000000, "total_equity": 2756000000, "shares_outstanding": 119430000, "goodwill_and_intangibles": 3998000000 }, "cash_flow": { "operating_cash_flow": 1192000000, "capital_expenditure": 403000000, "free_cash_flow": 1595000000, "dividends_paid": 119000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234981, "ticker_id": 658, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:50.569926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1450000000", "ebitda": "1898000000", "netIncome": "424000000", "grossProfit": "2539000000", "depreciation": "None", "totalRevenue": "11801000000", "costOfRevenue": "9262000000", "interestIncome": "82000000", "incomeBeforeTax": "743000000", "interestExpense": "452000000", "operatingIncome": "1419000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "183000000", "reportedCurrency": "USD", "netInterestIncome": "-370000000", "nonInterestIncome": "None", "operatingExpenses": "1120000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9262000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "448000000", "sellingGeneralAndAdministrative": "597000000", "netIncomeFromContinuingOperations": "560000000" }, "balance": { "goodwill": "2954000000", "inventory": "1440000000", "commonStock": "594000000", "currentDebt": "None", "investments": "None", "totalAssets": "13848000000", "longTermDebt": "6058000000", "shortTermDebt": "194000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1044000000", "reportedCurrency": "USD", "retainedEarnings": "3624000000", "totalLiabilities": "10620000000", "otherCurrentAssets": "90000000", "totalCurrentAssets": "4211000000", "currentLongTermDebt": "146000000", "longTermInvestments": "22000000", "shortTermInvestments": "None", "currentNetReceivables": "1665000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9637000000", "currentAccountsPayable": "2425000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5128000000", "shortLongTermDebtTotal": "6422000000", "totalShareholderEquity": "2756000000", "capitalLeaseObligations": "214000000", "otherCurrentLiabilities": "654000000", "totalCurrentLiabilities": "3465000000", "otherNonCurrentLiabilities": "126000000", "totalNonCurrentLiabilities": "7155000000", "cashAndShortTermInvestments": "1016000000", "commonStockSharesOutstanding": "119430000", "intangibleAssetsExcludingGoodwill": "1044000000", "cashAndCashEquivalentsAtCarryingValue": "1016000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "560000000", "profitLoss": "None", "dividendPayout": "119000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "102000000", "operatingCashflow": "1192000000", "capitalExpenditures": "403000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1526000000", "cashflowFromInvestment": "-12000000", "stockBasedCompensation": "42000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "119000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-217000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "448000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11801000000, "cost_of_revenue": 9262000000, "gross_profit": 2539000000, "research_and_development": 32000000, "selling_general_admin": 597000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1450000000, "depreciation_amortisation": 448000000, "ebitda": 1898000000, "interest_expense": 452000000, "interest_income": null, "other_non_operating": null, "pretax_income": 743000000, "tax_provision": 183000000, "effective_tax_rate": null, "net_income": 424000000, "net_income_continuing_ops": 560000000, "net_income_to_common": 424000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1016000000, "short_term_investments": null, "net_receivables": 1665000000, "inventory": 1440000000, "other_current_assets": null, "total_current_assets": 4211000000, "net_ppe": null, "goodwill": 2954000000, "intangible_assets": 1044000000, "goodwill_and_intangibles": 3998000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9637000000, "total_assets": 13848000000, "short_term_debt": 194000000, "accounts_payable": 2425000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3465000000, "long_term_debt": 6058000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7155000000, "total_liabilities": 10620000000, "total_debt": 6252000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3624000000, "total_equity": 2756000000, "shares_outstanding": 119430000, "operating_cash_flow": 1192000000, "stock_based_compensation": 42000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 403000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12000000, "dividends_paid": 119000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1526000000, "free_cash_flow": 1595000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1450000000", "ebitda": "1898000000", "netIncome": "424000000", "grossProfit": "2539000000", "depreciation": "None", "totalRevenue": "11801000000", "costOfRevenue": "9262000000", "interestIncome": "82000000", "incomeBeforeTax": "743000000", "interestExpense": "452000000", "operatingIncome": "1419000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "183000000", "reportedCurrency": "USD", "netInterestIncome": "-370000000", "nonInterestIncome": "None", "operatingExpenses": "1120000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9262000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "448000000", "sellingGeneralAndAdministrative": "597000000", "netIncomeFromContinuingOperations": "560000000" }, "balance": { "goodwill": "2954000000", "inventory": "1440000000", "commonStock": "594000000", "currentDebt": "None", "investments": "None", "totalAssets": "13848000000", "longTermDebt": "6058000000", "shortTermDebt": "194000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1044000000", "reportedCurrency": "USD", "retainedEarnings": "3624000000", "totalLiabilities": "10620000000", "otherCurrentAssets": "90000000", "totalCurrentAssets": "4211000000", "currentLongTermDebt": "146000000", "longTermInvestments": "22000000", "shortTermInvestments": "None", "currentNetReceivables": "1665000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9637000000", "currentAccountsPayable": "2425000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5128000000", "shortLongTermDebtTotal": "6422000000", "totalShareholderEquity": "2756000000", "capitalLeaseObligations": "214000000", "otherCurrentLiabilities": "654000000", "totalCurrentLiabilities": "3465000000", "otherNonCurrentLiabilities": "126000000", "totalNonCurrentLiabilities": "7155000000", "cashAndShortTermInvestments": "1016000000", "commonStockSharesOutstanding": "119430000", "intangibleAssetsExcludingGoodwill": "1044000000", "cashAndCashEquivalentsAtCarryingValue": "1016000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "560000000", "profitLoss": "None", "dividendPayout": "119000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "102000000", "operatingCashflow": "1192000000", "capitalExpenditures": "403000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1526000000", "cashflowFromInvestment": "-12000000", "stockBasedCompensation": "42000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "119000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-217000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "448000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:50.569926+00:00", "is_restated": false, "income_statement": { "revenue": 12010000000, "cost_of_revenue": 9546000000, "gross_profit": 2464000000, "ebit": 1321000000, "ebitda": 1820000000, "pretax_income": 809000000, "tax_provision": 222000000, "net_income": 450000000, "net_income_to_common": 450000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1400000000, "total_current_assets": 4833000000, "total_assets": 15034000000, "short_term_debt": 821000000, "long_term_debt": 6699000000, "total_debt": 7520000000, "total_liabilities": 12170000000, "total_equity": 2410000000, "shares_outstanding": 119670000, "goodwill_and_intangibles": 4375000000 }, "cash_flow": { "operating_cash_flow": 1453000000, "capital_expenditure": 793000000, "free_cash_flow": 2246000000, "dividends_paid": 115000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234986, "ticker_id": 658, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:50.569926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1321000000", "ebitda": "1820000000", "netIncome": "450000000", "grossProfit": "2464000000", "depreciation": "None", "totalRevenue": "12010000000", "costOfRevenue": "9546000000", "interestIncome": "40000000", "incomeBeforeTax": "809000000", "interestExpense": "436000000", "operatingIncome": "1269000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "222000000", "reportedCurrency": "USD", "netInterestIncome": "-373000000", "nonInterestIncome": "None", "operatingExpenses": "1195000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9546000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "499000000", "sellingGeneralAndAdministrative": "582000000", "netIncomeFromContinuingOperations": "631000000" }, "balance": { "goodwill": "3117000000", "inventory": "1613000000", "commonStock": "604000000", "currentDebt": "None", "investments": "None", "totalAssets": "15034000000", "longTermDebt": "6699000000", "shortTermDebt": "821000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1258000000", "reportedCurrency": "USD", "retainedEarnings": "3476000000", "totalLiabilities": "12170000000", "otherCurrentAssets": "93000000", "totalCurrentAssets": "4833000000", "currentLongTermDebt": "775000000", "longTermInvestments": "87000000", "shortTermInvestments": "-113000000", "currentNetReceivables": "1727000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10201000000", "currentAccountsPayable": "2459000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5273000000", "shortLongTermDebtTotal": "7700000000", "totalShareholderEquity": "2410000000", "capitalLeaseObligations": "225000000", "otherCurrentLiabilities": "802000000", "totalCurrentLiabilities": "4201000000", "otherNonCurrentLiabilities": "105000000", "totalNonCurrentLiabilities": "7969000000", "cashAndShortTermInvestments": "1400000000", "commonStockSharesOutstanding": "119670000", "intangibleAssetsExcludingGoodwill": "1258000000", "cashAndCashEquivalentsAtCarryingValue": "1400000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "450000000", "profitLoss": "None", "dividendPayout": "115000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "463000000", "operatingCashflow": "1453000000", "capitalExpenditures": "793000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "116000000", "cashflowFromInvestment": "-804000000", "stockBasedCompensation": "31000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "115000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "499000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12010000000, "cost_of_revenue": 9546000000, "gross_profit": 2464000000, "research_and_development": 33000000, "selling_general_admin": 582000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1321000000, "depreciation_amortisation": 499000000, "ebitda": 1820000000, "interest_expense": 436000000, "interest_income": null, "other_non_operating": null, "pretax_income": 809000000, "tax_provision": 222000000, "effective_tax_rate": null, "net_income": 450000000, "net_income_continuing_ops": 631000000, "net_income_to_common": 450000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1400000000, "short_term_investments": -113000000, "net_receivables": 1727000000, "inventory": 1613000000, "other_current_assets": null, "total_current_assets": 4833000000, "net_ppe": null, "goodwill": 3117000000, "intangible_assets": 1258000000, "goodwill_and_intangibles": 4375000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10201000000, "total_assets": 15034000000, "short_term_debt": 821000000, "accounts_payable": 2459000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4201000000, "long_term_debt": 6699000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7969000000, "total_liabilities": 12170000000, "total_debt": 7520000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3476000000, "total_equity": 2410000000, "shares_outstanding": 119670000, "operating_cash_flow": 1453000000, "stock_based_compensation": 31000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 793000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -804000000, "dividends_paid": 115000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 116000000, "free_cash_flow": 2246000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1321000000", "ebitda": "1820000000", "netIncome": "450000000", "grossProfit": "2464000000", "depreciation": "None", "totalRevenue": "12010000000", "costOfRevenue": "9546000000", "interestIncome": "40000000", "incomeBeforeTax": "809000000", "interestExpense": "436000000", "operatingIncome": "1269000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "222000000", "reportedCurrency": "USD", "netInterestIncome": "-373000000", "nonInterestIncome": "None", "operatingExpenses": "1195000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9546000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "499000000", "sellingGeneralAndAdministrative": "582000000", "netIncomeFromContinuingOperations": "631000000" }, "balance": { "goodwill": "3117000000", "inventory": "1613000000", "commonStock": "604000000", "currentDebt": "None", "investments": "None", "totalAssets": "15034000000", "longTermDebt": "6699000000", "shortTermDebt": "821000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1258000000", "reportedCurrency": "USD", "retainedEarnings": "3476000000", "totalLiabilities": "12170000000", "otherCurrentAssets": "93000000", "totalCurrentAssets": "4833000000", "currentLongTermDebt": "775000000", "longTermInvestments": "87000000", "shortTermInvestments": "-113000000", "currentNetReceivables": "1727000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10201000000", "currentAccountsPayable": "2459000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5273000000", "shortLongTermDebtTotal": "7700000000", "totalShareholderEquity": "2410000000", "capitalLeaseObligations": "225000000", "otherCurrentLiabilities": "802000000", "totalCurrentLiabilities": "4201000000", "otherNonCurrentLiabilities": "105000000", "totalNonCurrentLiabilities": "7969000000", "cashAndShortTermInvestments": "1400000000", "commonStockSharesOutstanding": "119670000", "intangibleAssetsExcludingGoodwill": "1258000000", "cashAndCashEquivalentsAtCarryingValue": "1400000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "450000000", "profitLoss": "None", "dividendPayout": "115000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "463000000", "operatingCashflow": "1453000000", "capitalExpenditures": "793000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "116000000", "cashflowFromInvestment": "-804000000", "stockBasedCompensation": "31000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "115000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "499000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:50.569926+00:00", "is_restated": false, "income_statement": { "revenue": 12943000000, "cost_of_revenue": 10643000000, "gross_profit": 2300000000, "ebit": 1286000000, "ebitda": 1746000000, "pretax_income": 1098000000, "tax_provision": 243000000, "net_income": 727000000, "net_income_to_common": 727000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 639000000, "total_current_assets": 4659000000, "total_assets": 14301000000, "short_term_debt": 231000000, "long_term_debt": 6792000000, "total_debt": 7023000000, "total_liabilities": 12014000000, "total_equity": 1849000000, "shares_outstanding": 121380000, "goodwill_and_intangibles": 4309000000 }, "cash_flow": { "operating_cash_flow": 803000000, "capital_expenditure": 839000000, "free_cash_flow": 1642000000, "dividends_paid": 106000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234991, "ticker_id": 658, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:50.569926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1286000000", "ebitda": "1746000000", "netIncome": "727000000", "grossProfit": "2300000000", "depreciation": "None", "totalRevenue": "12943000000", "costOfRevenue": "10643000000", "interestIncome": "285000000", "incomeBeforeTax": "1098000000", "interestExpense": "284000000", "operatingIncome": "1336000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "243000000", "reportedCurrency": "USD", "netInterestIncome": "-269000000", "nonInterestIncome": "None", "operatingExpenses": "964000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "34000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10643000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "460000000", "sellingGeneralAndAdministrative": "539000000", "netIncomeFromContinuingOperations": "855000000" }, "balance": { "goodwill": "2951000000", "inventory": "2014000000", "commonStock": "600000000", "currentDebt": "None", "investments": "None", "totalAssets": "14301000000", "longTermDebt": "6792000000", "shortTermDebt": "231000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1358000000", "reportedCurrency": "USD", "retainedEarnings": "3141000000", "totalLiabilities": "12014000000", "otherCurrentAssets": "145000000", "totalCurrentAssets": "4659000000", "currentLongTermDebt": "185000000", "longTermInvestments": "158000000", "shortTermInvestments": "None", "currentNetReceivables": "1861000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9642000000", "currentAccountsPayable": "2773000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4540000000", "shortLongTermDebtTotal": "7212000000", "totalShareholderEquity": "1849000000", "capitalLeaseObligations": "233000000", "otherCurrentLiabilities": "739000000", "totalCurrentLiabilities": "3932000000", "otherNonCurrentLiabilities": "1290000000", "totalNonCurrentLiabilities": "8082000000", "cashAndShortTermInvestments": "639000000", "commonStockSharesOutstanding": "121380000", "intangibleAssetsExcludingGoodwill": "1358000000", "cashAndCashEquivalentsAtCarryingValue": "639000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "855000000", "profitLoss": "None", "dividendPayout": "106000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-299000000", "operatingCashflow": "803000000", "capitalExpenditures": "839000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25000000", "cashflowFromInvestment": "-642000000", "stockBasedCompensation": "29000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "106000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-722000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "460000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12943000000, "cost_of_revenue": 10643000000, "gross_profit": 2300000000, "research_and_development": 34000000, "selling_general_admin": 539000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1286000000, "depreciation_amortisation": 460000000, "ebitda": 1746000000, "interest_expense": 284000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1098000000, "tax_provision": 243000000, "effective_tax_rate": null, "net_income": 727000000, "net_income_continuing_ops": 855000000, "net_income_to_common": 727000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 639000000, "short_term_investments": null, "net_receivables": 1861000000, "inventory": 2014000000, "other_current_assets": null, "total_current_assets": 4659000000, "net_ppe": null, "goodwill": 2951000000, "intangible_assets": 1358000000, "goodwill_and_intangibles": 4309000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9642000000, "total_assets": 14301000000, "short_term_debt": 231000000, "accounts_payable": 2773000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3932000000, "long_term_debt": 6792000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8082000000, "total_liabilities": 12014000000, "total_debt": 7023000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3141000000, "total_equity": 1849000000, "shares_outstanding": 121380000, "operating_cash_flow": 803000000, "stock_based_compensation": 29000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 839000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -642000000, "dividends_paid": 106000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25000000, "free_cash_flow": 1642000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1286000000", "ebitda": "1746000000", "netIncome": "727000000", "grossProfit": "2300000000", "depreciation": "None", "totalRevenue": "12943000000", "costOfRevenue": "10643000000", "interestIncome": "285000000", "incomeBeforeTax": "1098000000", "interestExpense": "284000000", "operatingIncome": "1336000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "243000000", "reportedCurrency": "USD", "netInterestIncome": "-269000000", "nonInterestIncome": "None", "operatingExpenses": "964000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "34000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10643000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "460000000", "sellingGeneralAndAdministrative": "539000000", "netIncomeFromContinuingOperations": "855000000" }, "balance": { "goodwill": "2951000000", "inventory": "2014000000", "commonStock": "600000000", "currentDebt": "None", "investments": "None", "totalAssets": "14301000000", "longTermDebt": "6792000000", "shortTermDebt": "231000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1358000000", "reportedCurrency": "USD", "retainedEarnings": "3141000000", "totalLiabilities": "12014000000", "otherCurrentAssets": "145000000", "totalCurrentAssets": "4659000000", "currentLongTermDebt": "185000000", "longTermInvestments": "158000000", "shortTermInvestments": "None", "currentNetReceivables": "1861000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9642000000", "currentAccountsPayable": "2773000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4540000000", "shortLongTermDebtTotal": "7212000000", "totalShareholderEquity": "1849000000", "capitalLeaseObligations": "233000000", "otherCurrentLiabilities": "739000000", "totalCurrentLiabilities": "3932000000", "otherNonCurrentLiabilities": "1290000000", "totalNonCurrentLiabilities": "8082000000", "cashAndShortTermInvestments": "639000000", "commonStockSharesOutstanding": "121380000", "intangibleAssetsExcludingGoodwill": "1358000000", "cashAndCashEquivalentsAtCarryingValue": "639000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "855000000", "profitLoss": "None", "dividendPayout": "106000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-299000000", "operatingCashflow": "803000000", "capitalExpenditures": "839000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25000000", "cashflowFromInvestment": "-642000000", "stockBasedCompensation": "29000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "106000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-722000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "460000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:50.569926+00:00", "is_restated": false, "income_statement": { "revenue": 11394000000, "cost_of_revenue": 9029000000, "gross_profit": 2365000000, "ebit": -168000000, "ebitda": 279000000, "pretax_income": -416000000, "tax_provision": -57000000, "net_income": -560000000, "net_income_to_common": -560000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 592000000, "total_current_assets": 4495000000, "total_assets": 13858000000, "short_term_debt": 254000000, "long_term_debt": 6052000000, "total_debt": 6306000000, "total_liabilities": 11528000000, "total_equity": 1912000000, "shares_outstanding": 130380000, "goodwill_and_intangibles": 4532000000 }, "cash_flow": { "operating_cash_flow": 905000000, "capital_expenditure": 816000000, "free_cash_flow": 1721000000, "dividends_paid": 105000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234996, "ticker_id": 658, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:50.569926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-168000000", "ebitda": "279000000", "netIncome": "-560000000", "grossProfit": "2365000000", "depreciation": "None", "totalRevenue": "11394000000", "costOfRevenue": "9029000000", "interestIncome": "9000000", "incomeBeforeTax": "-416000000", "interestExpense": "253000000", "operatingIncome": "1363000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-57000000", "reportedCurrency": "USD", "netInterestIncome": "-244000000", "nonInterestIncome": "None", "operatingExpenses": "1002000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "47000000", "otherNonOperatingIncome": "-11000000", "costofGoodsAndServicesSold": "9029000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "447000000", "sellingGeneralAndAdministrative": "578000000", "netIncomeFromContinuingOperations": "-359000000" }, "balance": { "goodwill": "3007000000", "inventory": "1735000000", "commonStock": "929000000", "currentDebt": "None", "investments": "None", "totalAssets": "13858000000", "longTermDebt": "6052000000", "shortTermDebt": "254000000", "treasuryStock": "-299000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1525000000", "reportedCurrency": "USD", "retainedEarnings": "3180000000", "totalLiabilities": "11528000000", "otherCurrentAssets": "256000000", "totalCurrentAssets": "4495000000", "currentLongTermDebt": "210000000", "longTermInvestments": "161000000", "shortTermInvestments": "None", "currentNetReceivables": "1912000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9363000000", "currentAccountsPayable": "2901000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4036000000", "shortLongTermDebtTotal": "6464000000", "totalShareholderEquity": "1912000000", "capitalLeaseObligations": "200000000", "otherCurrentLiabilities": "773000000", "totalCurrentLiabilities": "4133000000", "otherNonCurrentLiabilities": "1343000000", "totalNonCurrentLiabilities": "7395000000", "cashAndShortTermInvestments": "592000000", "commonStockSharesOutstanding": "130380000", "intangibleAssetsExcludingGoodwill": "1525000000", "cashAndCashEquivalentsAtCarryingValue": "592000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-411000000", "profitLoss": "None", "dividendPayout": "105000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-609000000", "operatingCashflow": "905000000", "capitalExpenditures": "816000000", "changeInReceivables": "-590000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2944000000", "cashflowFromInvestment": "1507000000", "stockBasedCompensation": "33000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-532000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-950000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "463000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11394000000, "cost_of_revenue": 9029000000, "gross_profit": 2365000000, "research_and_development": 47000000, "selling_general_admin": 578000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -168000000, "depreciation_amortisation": 447000000, "ebitda": 279000000, "interest_expense": 253000000, "interest_income": null, "other_non_operating": null, "pretax_income": -416000000, "tax_provision": -57000000, "effective_tax_rate": null, "net_income": -560000000, "net_income_continuing_ops": -359000000, "net_income_to_common": -560000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 592000000, "short_term_investments": null, "net_receivables": 1912000000, "inventory": 1735000000, "other_current_assets": null, "total_current_assets": 4495000000, "net_ppe": null, "goodwill": 3007000000, "intangible_assets": 1525000000, "goodwill_and_intangibles": 4532000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9363000000, "total_assets": 13858000000, "short_term_debt": 254000000, "accounts_payable": 2901000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4133000000, "long_term_debt": 6052000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7395000000, "total_liabilities": 11528000000, "total_debt": 6306000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3180000000, "total_equity": 1912000000, "shares_outstanding": 130380000, "operating_cash_flow": 905000000, "stock_based_compensation": 33000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 816000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1507000000, "dividends_paid": 105000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2944000000, "free_cash_flow": 1721000000, "net_change_in_cash": -532000000 }, "raw_data": { "income": { "ebit": "-168000000", "ebitda": "279000000", "netIncome": "-560000000", "grossProfit": "2365000000", "depreciation": "None", "totalRevenue": "11394000000", "costOfRevenue": "9029000000", "interestIncome": "9000000", "incomeBeforeTax": "-416000000", "interestExpense": "253000000", "operatingIncome": "1363000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-57000000", "reportedCurrency": "USD", "netInterestIncome": "-244000000", "nonInterestIncome": "None", "operatingExpenses": "1002000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "47000000", "otherNonOperatingIncome": "-11000000", "costofGoodsAndServicesSold": "9029000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "447000000", "sellingGeneralAndAdministrative": "578000000", "netIncomeFromContinuingOperations": "-359000000" }, "balance": { "goodwill": "3007000000", "inventory": "1735000000", "commonStock": "929000000", "currentDebt": "None", "investments": "None", "totalAssets": "13858000000", "longTermDebt": "6052000000", "shortTermDebt": "254000000", "treasuryStock": "-299000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1525000000", "reportedCurrency": "USD", "retainedEarnings": "3180000000", "totalLiabilities": "11528000000", "otherCurrentAssets": "256000000", "totalCurrentAssets": "4495000000", "currentLongTermDebt": "210000000", "longTermInvestments": "161000000", "shortTermInvestments": "None", "currentNetReceivables": "1912000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9363000000", "currentAccountsPayable": "2901000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4036000000", "shortLongTermDebtTotal": "6464000000", "totalShareholderEquity": "1912000000", "capitalLeaseObligations": "200000000", "otherCurrentLiabilities": "773000000", "totalCurrentLiabilities": "4133000000", "otherNonCurrentLiabilities": "1343000000", "totalNonCurrentLiabilities": "7395000000", "cashAndShortTermInvestments": "592000000", "commonStockSharesOutstanding": "130380000", "intangibleAssetsExcludingGoodwill": "1525000000", "cashAndCashEquivalentsAtCarryingValue": "592000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-411000000", "profitLoss": "None", "dividendPayout": "105000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-609000000", "operatingCashflow": "905000000", "capitalExpenditures": "816000000", "changeInReceivables": "-590000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2944000000", "cashflowFromInvestment": "1507000000", "stockBasedCompensation": "33000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-532000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-950000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "463000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:50.569926+00:00", "is_restated": false, "income_statement": { "revenue": 9392000000, "cost_of_revenue": 7359000000, "gross_profit": 2033000000, "ebit": 1026000000, "ebitda": 1448000000, "pretax_income": 731000000, "tax_provision": 199000000, "net_income": 579000000, "net_income_to_common": 579000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1237000000, "total_current_assets": 4903000000, "total_assets": 16691000000, "short_term_debt": 216000000, "long_term_debt": 8023000000, "total_debt": 8239000000, "total_liabilities": 14087000000, "total_equity": 2198000000, "shares_outstanding": 134560000, "goodwill_and_intangibles": 4901000000 }, "cash_flow": { "operating_cash_flow": 1315000000, "capital_expenditure": 587000000, "free_cash_flow": 1902000000, "dividends_paid": 140000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235001, "ticker_id": 658, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:50.569926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1026000000", "ebitda": "1448000000", "netIncome": "579000000", "grossProfit": "2033000000", "depreciation": "None", "totalRevenue": "9392000000", "costOfRevenue": "7359000000", "interestIncome": "8000000", "incomeBeforeTax": "731000000", "interestExpense": "290000000", "operatingIncome": "1048000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "199000000", "reportedCurrency": "USD", "netInterestIncome": "-292000000", "nonInterestIncome": "None", "operatingExpenses": "985000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "48000000", "otherNonOperatingIncome": "13000000", "costofGoodsAndServicesSold": "7359000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "422000000", "sellingGeneralAndAdministrative": "593000000", "netIncomeFromContinuingOperations": "682000000" }, "balance": { "goodwill": "3146000000", "inventory": "1263000000", "commonStock": "929000000", "currentDebt": "None", "investments": "None", "totalAssets": "16691000000", "longTermDebt": "8023000000", "shortTermDebt": "216000000", "treasuryStock": "-255000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1755000000", "reportedCurrency": "USD", "retainedEarnings": "4538000000", "totalLiabilities": "14087000000", "otherCurrentAssets": "861000000", "totalCurrentAssets": "4903000000", "currentLongTermDebt": "188000000", "longTermInvestments": "25000000", "shortTermInvestments": "None", "currentNetReceivables": "1542000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11788000000", "currentAccountsPayable": "2141000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4198000000", "shortLongTermDebtTotal": "8381000000", "totalShareholderEquity": "2198000000", "capitalLeaseObligations": "229000000", "otherCurrentLiabilities": "1674000000", "totalCurrentLiabilities": "4282000000", "otherNonCurrentLiabilities": "1618000000", "totalNonCurrentLiabilities": "9805000000", "cashAndShortTermInvestments": "1237000000", "commonStockSharesOutstanding": "134560000", "intangibleAssetsExcludingGoodwill": "1755000000", "cashAndCashEquivalentsAtCarryingValue": "1237000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "688000000", "profitLoss": "None", "dividendPayout": "140000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-2000000", "operatingCashflow": "1315000000", "capitalExpenditures": "587000000", "changeInReceivables": "-186000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-239000000", "cashflowFromInvestment": "-535000000", "stockBasedCompensation": "32000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "140000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "541000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-66000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "481000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9392000000, "cost_of_revenue": 7359000000, "gross_profit": 2033000000, "research_and_development": 48000000, "selling_general_admin": 593000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1026000000, "depreciation_amortisation": 422000000, "ebitda": 1448000000, "interest_expense": 290000000, "interest_income": null, "other_non_operating": null, "pretax_income": 731000000, "tax_provision": 199000000, "effective_tax_rate": null, "net_income": 579000000, "net_income_continuing_ops": 682000000, "net_income_to_common": 579000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1237000000, "short_term_investments": null, "net_receivables": 1542000000, "inventory": 1263000000, "other_current_assets": null, "total_current_assets": 4903000000, "net_ppe": null, "goodwill": 3146000000, "intangible_assets": 1755000000, "goodwill_and_intangibles": 4901000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11788000000, "total_assets": 16691000000, "short_term_debt": 216000000, "accounts_payable": 2141000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4282000000, "long_term_debt": 8023000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9805000000, "total_liabilities": 14087000000, "total_debt": 8239000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4538000000, "total_equity": 2198000000, "shares_outstanding": 134560000, "operating_cash_flow": 1315000000, "stock_based_compensation": 32000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 587000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -535000000, "dividends_paid": 140000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -239000000, "free_cash_flow": 1902000000, "net_change_in_cash": 541000000 }, "raw_data": { "income": { "ebit": "1026000000", "ebitda": "1448000000", "netIncome": "579000000", "grossProfit": "2033000000", "depreciation": "None", "totalRevenue": "9392000000", "costOfRevenue": "7359000000", "interestIncome": "8000000", "incomeBeforeTax": "731000000", "interestExpense": "290000000", "operatingIncome": "1048000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "199000000", "reportedCurrency": "USD", "netInterestIncome": "-292000000", "nonInterestIncome": "None", "operatingExpenses": "985000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "48000000", "otherNonOperatingIncome": "13000000", "costofGoodsAndServicesSold": "7359000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "422000000", "sellingGeneralAndAdministrative": "593000000", "netIncomeFromContinuingOperations": "682000000" }, "balance": { "goodwill": "3146000000", "inventory": "1263000000", "commonStock": "929000000", "currentDebt": "None", "investments": "None", "totalAssets": "16691000000", "longTermDebt": "8023000000", "shortTermDebt": "216000000", "treasuryStock": "-255000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1755000000", "reportedCurrency": "USD", "retainedEarnings": "4538000000", "totalLiabilities": "14087000000", "otherCurrentAssets": "861000000", "totalCurrentAssets": "4903000000", "currentLongTermDebt": "188000000", "longTermInvestments": "25000000", "shortTermInvestments": "None", "currentNetReceivables": "1542000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11788000000", "currentAccountsPayable": "2141000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4198000000", "shortLongTermDebtTotal": "8381000000", "totalShareholderEquity": "2198000000", "capitalLeaseObligations": "229000000", "otherCurrentLiabilities": "1674000000", "totalCurrentLiabilities": "4282000000", "otherNonCurrentLiabilities": "1618000000", "totalNonCurrentLiabilities": "9805000000", "cashAndShortTermInvestments": "1237000000", "commonStockSharesOutstanding": "134560000", "intangibleAssetsExcludingGoodwill": "1755000000", "cashAndCashEquivalentsAtCarryingValue": "1237000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "688000000", "profitLoss": "None", "dividendPayout": "140000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-2000000", "operatingCashflow": "1315000000", "capitalExpenditures": "587000000", "changeInReceivables": "-186000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-239000000", "cashflowFromInvestment": "-535000000", "stockBasedCompensation": "32000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "140000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "541000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-66000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "481000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:50.569926+00:00", "is_restated": false, "income_statement": { "revenue": 9559000000, "cost_of_revenue": 7575000000, "gross_profit": 1984000000, "ebit": 985000000, "ebitda": 1475000000, "pretax_income": 636000000, "tax_provision": 136000000, "net_income": 510000000, "net_income_to_common": 510000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 657000000, "total_current_assets": 4002000000, "total_assets": 15505000000, "short_term_debt": 190000000, "long_term_debt": 7818000000, "total_debt": 8008000000, "total_liabilities": 13413000000, "total_equity": 1713000000, "shares_outstanding": 134880000, "goodwill_and_intangibles": 6445000000 }, "cash_flow": { "operating_cash_flow": 1163000000, "capital_expenditure": 432000000, "free_cash_flow": 1595000000, "dividends_paid": 4000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235006, "ticker_id": 658, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:50.569926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "985000000", "ebitda": "1475000000", "netIncome": "510000000", "grossProfit": "1984000000", "depreciation": "None", "totalRevenue": "9559000000", "costOfRevenue": "7575000000", "interestIncome": "17000000", "incomeBeforeTax": "636000000", "interestExpense": "367000000", "operatingIncome": "1027000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "136000000", "reportedCurrency": "USD", "netInterestIncome": "-361000000", "nonInterestIncome": "None", "operatingExpenses": "957000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "50000000", "otherNonOperatingIncome": "-14000000", "costofGoodsAndServicesSold": "7575000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "490000000", "sellingGeneralAndAdministrative": "614000000", "netIncomeFromContinuingOperations": "620000000" }, "balance": { "goodwill": "4430000000", "inventory": "1626000000", "commonStock": "929000000", "currentDebt": "None", "investments": "None", "totalAssets": "15505000000", "longTermDebt": "7818000000", "shortTermDebt": "190000000", "treasuryStock": "-251000000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "2015000000", "reportedCurrency": "USD", "retainedEarnings": "3959000000", "totalLiabilities": "13413000000", "otherCurrentAssets": "161000000", "totalCurrentAssets": "4002000000", "currentLongTermDebt": "137000000", "longTermInvestments": "20000000", "shortTermInvestments": "None", "currentNetReceivables": "1558000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11503000000", "currentAccountsPayable": "2646000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3887000000", "shortLongTermDebtTotal": "8175000000", "totalShareholderEquity": "1713000000", "capitalLeaseObligations": "218000000", "otherCurrentLiabilities": "852000000", "totalCurrentLiabilities": "3899000000", "otherNonCurrentLiabilities": "1540000000", "totalNonCurrentLiabilities": "9514000000", "cashAndShortTermInvestments": "657000000", "commonStockSharesOutstanding": "134880000", "intangibleAssetsExcludingGoodwill": "2015000000", "cashAndCashEquivalentsAtCarryingValue": "657000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "625000000", "profitLoss": "None", "dividendPayout": "4000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "61000000", "operatingCashflow": "1163000000", "capitalExpenditures": "432000000", "changeInReceivables": "60000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-786000000", "cashflowFromInvestment": "-374000000", "stockBasedCompensation": "29000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "490000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9559000000, "cost_of_revenue": 7575000000, "gross_profit": 1984000000, "research_and_development": 50000000, "selling_general_admin": 614000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 985000000, "depreciation_amortisation": 490000000, "ebitda": 1475000000, "interest_expense": 367000000, "interest_income": null, "other_non_operating": null, "pretax_income": 636000000, "tax_provision": 136000000, "effective_tax_rate": null, "net_income": 510000000, "net_income_continuing_ops": 620000000, "net_income_to_common": 510000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 657000000, "short_term_investments": null, "net_receivables": 1558000000, "inventory": 1626000000, "other_current_assets": null, "total_current_assets": 4002000000, "net_ppe": null, "goodwill": 4430000000, "intangible_assets": 2015000000, "goodwill_and_intangibles": 6445000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11503000000, "total_assets": 15505000000, "short_term_debt": 190000000, "accounts_payable": 2646000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3899000000, "long_term_debt": 7818000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9514000000, "total_liabilities": 13413000000, "total_debt": 8008000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3959000000, "total_equity": 1713000000, "shares_outstanding": 134880000, "operating_cash_flow": 1163000000, "stock_based_compensation": 29000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 432000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -374000000, "dividends_paid": 4000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -786000000, "free_cash_flow": 1595000000, "net_change_in_cash": 3000000 }, "raw_data": { "income": { "ebit": "985000000", "ebitda": "1475000000", "netIncome": "510000000", "grossProfit": "1984000000", "depreciation": "None", "totalRevenue": "9559000000", "costOfRevenue": "7575000000", "interestIncome": "17000000", "incomeBeforeTax": "636000000", "interestExpense": "367000000", "operatingIncome": "1027000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "136000000", "reportedCurrency": "USD", "netInterestIncome": "-361000000", "nonInterestIncome": "None", "operatingExpenses": "957000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "50000000", "otherNonOperatingIncome": "-14000000", "costofGoodsAndServicesSold": "7575000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "490000000", "sellingGeneralAndAdministrative": "614000000", "netIncomeFromContinuingOperations": "620000000" }, "balance": { "goodwill": "4430000000", "inventory": "1626000000", "commonStock": "929000000", "currentDebt": "None", "investments": "None", "totalAssets": "15505000000", "longTermDebt": "7818000000", "shortTermDebt": "190000000", "treasuryStock": "-251000000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "2015000000", "reportedCurrency": "USD", "retainedEarnings": "3959000000", "totalLiabilities": "13413000000", "otherCurrentAssets": "161000000", "totalCurrentAssets": "4002000000", "currentLongTermDebt": "137000000", "longTermInvestments": "20000000", "shortTermInvestments": "None", "currentNetReceivables": "1558000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11503000000", "currentAccountsPayable": "2646000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3887000000", "shortLongTermDebtTotal": "8175000000", "totalShareholderEquity": "1713000000", "capitalLeaseObligations": "218000000", "otherCurrentLiabilities": "852000000", "totalCurrentLiabilities": "3899000000", "otherNonCurrentLiabilities": "1540000000", "totalNonCurrentLiabilities": "9514000000", "cashAndShortTermInvestments": "657000000", "commonStockSharesOutstanding": "134880000", "intangibleAssetsExcludingGoodwill": "2015000000", "cashAndCashEquivalentsAtCarryingValue": "657000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "625000000", "profitLoss": "None", "dividendPayout": "4000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "61000000", "operatingCashflow": "1163000000", "capitalExpenditures": "432000000", "changeInReceivables": "60000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-786000000", "cashflowFromInvestment": "-374000000", "stockBasedCompensation": "29000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "490000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:50.569926+00:00", "is_restated": false, "income_statement": { "revenue": 11151000000, "cost_of_revenue": 9028000000, "gross_profit": 2123000000, "ebit": 1161000000, "ebitda": 1586000000, "pretax_income": 744000000, "tax_provision": 216000000, "net_income": 439000000, "net_income_to_common": 439000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 652000000, "total_current_assets": 4079000000, "total_assets": 15262000000, "short_term_debt": 175000000, "long_term_debt": 8517000000, "total_debt": 8692000000, "total_liabilities": 13976000000, "total_equity": 937000000, "shares_outstanding": 133880000, "goodwill_and_intangibles": 6635000000 }, "cash_flow": { "operating_cash_flow": 571000000, "capital_expenditure": 462000000, "free_cash_flow": 1033000000, "dividends_paid": 4012000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235011, "ticker_id": 658, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:50.569926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1161000000", "ebitda": "1586000000", "netIncome": "439000000", "grossProfit": "2123000000", "depreciation": "None", "totalRevenue": "11151000000", "costOfRevenue": "9028000000", "interestIncome": "21000000", "incomeBeforeTax": "744000000", "interestExpense": "384000000", "operatingIncome": "1096000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "216000000", "reportedCurrency": "USD", "netInterestIncome": "-363000000", "nonInterestIncome": "None", "operatingExpenses": "1027000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "51000000", "otherNonOperatingIncome": "7000000", "costofGoodsAndServicesSold": "9028000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "425000000", "sellingGeneralAndAdministrative": "533000000", "netIncomeFromContinuingOperations": "528000000" }, "balance": { "goodwill": "4442000000", "inventory": "1690000000", "commonStock": "929000000", "currentDebt": "None", "investments": "None", "totalAssets": "15262000000", "longTermDebt": "8517000000", "shortTermDebt": "175000000", "treasuryStock": "-253000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "2193000000", "reportedCurrency": "USD", "retainedEarnings": "3449000000", "totalLiabilities": "13976000000", "otherCurrentAssets": "119000000", "totalCurrentAssets": "4079000000", "currentLongTermDebt": "175000000", "longTermInvestments": "19000000", "shortTermInvestments": "None", "currentNetReceivables": "1618000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11183000000", "currentAccountsPayable": "2732000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3745000000", "shortLongTermDebtTotal": "8692000000", "totalShareholderEquity": "937000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "832000000", "totalCurrentLiabilities": "3913000000", "otherNonCurrentLiabilities": "139000000", "totalNonCurrentLiabilities": "10063000000", "cashAndShortTermInvestments": "652000000", "commonStockSharesOutstanding": "133880000", "intangibleAssetsExcludingGoodwill": "2193000000", "cashAndCashEquivalentsAtCarryingValue": "652000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "528000000", "profitLoss": "None", "dividendPayout": "4012000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-201000000", "operatingCashflow": "571000000", "capitalExpenditures": "462000000", "changeInReceivables": "-493000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "3533000000", "cashflowFromInvestment": "-3843000000", "stockBasedCompensation": "27000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4012000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "261000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "425000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11151000000, "cost_of_revenue": 9028000000, "gross_profit": 2123000000, "research_and_development": 51000000, "selling_general_admin": 533000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1161000000, "depreciation_amortisation": 425000000, "ebitda": 1586000000, "interest_expense": 384000000, "interest_income": null, "other_non_operating": null, "pretax_income": 744000000, "tax_provision": 216000000, "effective_tax_rate": null, "net_income": 439000000, "net_income_continuing_ops": 528000000, "net_income_to_common": 439000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 652000000, "short_term_investments": null, "net_receivables": 1618000000, "inventory": 1690000000, "other_current_assets": null, "total_current_assets": 4079000000, "net_ppe": null, "goodwill": 4442000000, "intangible_assets": 2193000000, "goodwill_and_intangibles": 6635000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11183000000, "total_assets": 15262000000, "short_term_debt": 175000000, "accounts_payable": 2732000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3913000000, "long_term_debt": 8517000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10063000000, "total_liabilities": 13976000000, "total_debt": 8692000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3449000000, "total_equity": 937000000, "shares_outstanding": 133880000, "operating_cash_flow": 571000000, "stock_based_compensation": 27000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 462000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3843000000, "dividends_paid": 4012000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3533000000, "free_cash_flow": 1033000000, "net_change_in_cash": 261000000 }, "raw_data": { "income": { "ebit": "1161000000", "ebitda": "1586000000", "netIncome": "439000000", "grossProfit": "2123000000", "depreciation": "None", "totalRevenue": "11151000000", "costOfRevenue": "9028000000", "interestIncome": "21000000", "incomeBeforeTax": "744000000", "interestExpense": "384000000", "operatingIncome": "1096000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "216000000", "reportedCurrency": "USD", "netInterestIncome": "-363000000", "nonInterestIncome": "None", "operatingExpenses": "1027000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "51000000", "otherNonOperatingIncome": "7000000", "costofGoodsAndServicesSold": "9028000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "425000000", "sellingGeneralAndAdministrative": "533000000", "netIncomeFromContinuingOperations": "528000000" }, "balance": { "goodwill": "4442000000", "inventory": "1690000000", "commonStock": "929000000", "currentDebt": "None", "investments": "None", "totalAssets": "15262000000", "longTermDebt": "8517000000", "shortTermDebt": "175000000", "treasuryStock": "-253000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "2193000000", "reportedCurrency": "USD", "retainedEarnings": "3449000000", "totalLiabilities": "13976000000", "otherCurrentAssets": "119000000", "totalCurrentAssets": "4079000000", "currentLongTermDebt": "175000000", "longTermInvestments": "19000000", "shortTermInvestments": "None", "currentNetReceivables": "1618000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11183000000", "currentAccountsPayable": "2732000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3745000000", "shortLongTermDebtTotal": "8692000000", "totalShareholderEquity": "937000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "832000000", "totalCurrentLiabilities": "3913000000", "otherNonCurrentLiabilities": "139000000", "totalNonCurrentLiabilities": "10063000000", "cashAndShortTermInvestments": "652000000", "commonStockSharesOutstanding": "133880000", "intangibleAssetsExcludingGoodwill": "2193000000", "cashAndCashEquivalentsAtCarryingValue": "652000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "528000000", "profitLoss": "None", "dividendPayout": "4012000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-201000000", "operatingCashflow": "571000000", "capitalExpenditures": "462000000", "changeInReceivables": "-493000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "3533000000", "cashflowFromInvestment": "-3843000000", "stockBasedCompensation": "27000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4012000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "261000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "425000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:50.569926+00:00", "is_restated": false, "income_statement": { "revenue": 3259000000, "cost_of_revenue": 2615000000, "gross_profit": 644000000, "ebit": 365000000, "ebitda": 483000000, "pretax_income": 275000000, "tax_provision": 70000000, "net_income": 175000000, "net_income_to_common": 175000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 695000000, "total_current_assets": 4533000000, "total_assets": 14305000000, "short_term_debt": 608000000, "long_term_debt": 5697000000, "total_debt": 6305000000, "total_liabilities": 10893000000, "total_equity": 2917000000, "shares_outstanding": 112533102, "goodwill_and_intangibles": 4042000000 }, "cash_flow": { "operating_cash_flow": -54000000, "capital_expenditure": 87000000, "free_cash_flow": 33000000, "dividends_paid": 39000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234974, "ticker_id": 658, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:50.569926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "365000000", "ebitda": "483000000", "netIncome": "175000000", "grossProfit": "644000000", "depreciation": "None", "totalRevenue": "3259000000", "costOfRevenue": "2615000000", "interestIncome": "12000000", "incomeBeforeTax": "275000000", "interestExpense": "97000000", "operatingIncome": "365000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "70000000", "reportedCurrency": "USD", "netInterestIncome": "-85000000", "nonInterestIncome": "None", "operatingExpenses": "279000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2615000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118000000", "sellingGeneralAndAdministrative": "159000000", "netIncomeFromContinuingOperations": "206000000" }, "balance": { "goodwill": "3128000000", "inventory": "1701000000", "commonStock": "561000000", "currentDebt": "None", "investments": "None", "totalAssets": "14305000000", "longTermDebt": "5697000000", "shortTermDebt": "608000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "914000000", "reportedCurrency": "USD", "retainedEarnings": "3755000000", "totalLiabilities": "10893000000", "otherCurrentAssets": "144000000", "totalCurrentAssets": "4533000000", "currentLongTermDebt": "560000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1993000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9772000000", "currentAccountsPayable": "2635000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6466000000", "totalShareholderEquity": "2917000000", "capitalLeaseObligations": "209000000", "otherCurrentLiabilities": "814000000", "totalCurrentLiabilities": "4057000000", "otherNonCurrentLiabilities": "689000000", "totalNonCurrentLiabilities": "6836000000", "cashAndShortTermInvestments": "695000000", "commonStockSharesOutstanding": "112533102", "intangibleAssetsExcludingGoodwill": "914000000", "cashAndCashEquivalentsAtCarryingValue": "695000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "175000000", "profitLoss": "None", "dividendPayout": "39000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-54000000", "capitalExpenditures": "87000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29000000", "cashflowFromInvestment": "-97000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-212000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3259000000, "cost_of_revenue": 2615000000, "gross_profit": 644000000, "research_and_development": null, "selling_general_admin": 159000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 365000000, "depreciation_amortisation": 118000000, "ebitda": 483000000, "interest_expense": 97000000, "interest_income": null, "other_non_operating": null, "pretax_income": 275000000, "tax_provision": 70000000, "effective_tax_rate": null, "net_income": 175000000, "net_income_continuing_ops": 206000000, "net_income_to_common": 175000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 695000000, "short_term_investments": null, "net_receivables": 1993000000, "inventory": 1701000000, "other_current_assets": null, "total_current_assets": 4533000000, "net_ppe": null, "goodwill": 3128000000, "intangible_assets": 914000000, "goodwill_and_intangibles": 4042000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9772000000, "total_assets": 14305000000, "short_term_debt": 608000000, "accounts_payable": 2635000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4057000000, "long_term_debt": 5697000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6836000000, "total_liabilities": 10893000000, "total_debt": 6305000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3755000000, "total_equity": 2917000000, "shares_outstanding": 112533102, "operating_cash_flow": -54000000, "stock_based_compensation": 13000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 87000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -97000000, "dividends_paid": 39000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29000000, "free_cash_flow": 33000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "365000000", "ebitda": "483000000", "netIncome": "175000000", "grossProfit": "644000000", "depreciation": "None", "totalRevenue": "3259000000", "costOfRevenue": "2615000000", "interestIncome": "12000000", "incomeBeforeTax": "275000000", "interestExpense": "97000000", "operatingIncome": "365000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "70000000", "reportedCurrency": "USD", "netInterestIncome": "-85000000", "nonInterestIncome": "None", "operatingExpenses": "279000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2615000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118000000", "sellingGeneralAndAdministrative": "159000000", "netIncomeFromContinuingOperations": "206000000" }, "balance": { "goodwill": "3128000000", "inventory": "1701000000", "commonStock": "561000000", "currentDebt": "None", "investments": "None", "totalAssets": "14305000000", "longTermDebt": "5697000000", "shortTermDebt": "608000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "914000000", "reportedCurrency": "USD", "retainedEarnings": "3755000000", "totalLiabilities": "10893000000", "otherCurrentAssets": "144000000", "totalCurrentAssets": "4533000000", "currentLongTermDebt": "560000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1993000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9772000000", "currentAccountsPayable": "2635000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6466000000", "totalShareholderEquity": "2917000000", "capitalLeaseObligations": "209000000", "otherCurrentLiabilities": "814000000", "totalCurrentLiabilities": "4057000000", "otherNonCurrentLiabilities": "689000000", "totalNonCurrentLiabilities": "6836000000", "cashAndShortTermInvestments": "695000000", "commonStockSharesOutstanding": "112533102", "intangibleAssetsExcludingGoodwill": "914000000", "cashAndCashEquivalentsAtCarryingValue": "695000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "175000000", "profitLoss": "None", "dividendPayout": "39000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-54000000", "capitalExpenditures": "87000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29000000", "cashflowFromInvestment": "-97000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-212000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:50.569926+00:00", "is_restated": false, "income_statement": { "revenue": 3127000000, "cost_of_revenue": 2805000000, "gross_profit": 322000000, "ebit": 369000000, "ebitda": 485000000, "pretax_income": 274000000, "tax_provision": 73000000, "net_income": 149000000, "net_income_to_common": 149000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 879000000, "total_current_assets": 4388000000, "total_assets": 14272000000, "short_term_debt": 613000000, "long_term_debt": 5401000000, "total_debt": 6014000000, "total_liabilities": 10792000000, "total_equity": 2999000000, "shares_outstanding": 114230598, "goodwill_and_intangibles": 4114000000 }, "cash_flow": { "operating_cash_flow": 468000000, "capital_expenditure": 232000000, "free_cash_flow": 700000000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234975, "ticker_id": 658, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:50.569926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "369000000", "ebitda": "485000000", "netIncome": "149000000", "grossProfit": "322000000", "depreciation": "None", "totalRevenue": "3127000000", "costOfRevenue": "2805000000", "interestIncome": "83000000", "incomeBeforeTax": "274000000", "interestExpense": "95000000", "operatingIncome": "427000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "73000000", "reportedCurrency": "USD", "netInterestIncome": "-80000000", "nonInterestIncome": "None", "operatingExpenses": "-105000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2805000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116000000", "sellingGeneralAndAdministrative": "164000000", "netIncomeFromContinuingOperations": "201000000" }, "balance": { "goodwill": "3155000000", "inventory": "1577000000", "commonStock": "569000000", "currentDebt": "None", "investments": "None", "totalAssets": "14272000000", "longTermDebt": "5401000000", "shortTermDebt": "613000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "959000000", "reportedCurrency": "USD", "retainedEarnings": "3812000000", "totalLiabilities": "10792000000", "otherCurrentAssets": "134000000", "totalCurrentAssets": "4388000000", "currentLongTermDebt": "563000000", "longTermInvestments": "25000000", "shortTermInvestments": "None", "currentNetReceivables": "1798000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9884000000", "currentAccountsPayable": "2643000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5187000000", "shortLongTermDebtTotal": "6174000000", "totalShareholderEquity": "2999000000", "capitalLeaseObligations": "206000000", "otherCurrentLiabilities": "1010000000", "totalCurrentLiabilities": "4266000000", "otherNonCurrentLiabilities": "154000000", "totalNonCurrentLiabilities": "6526000000", "cashAndShortTermInvestments": "879000000", "commonStockSharesOutstanding": "114230598", "intangibleAssetsExcludingGoodwill": "959000000", "cashAndCashEquivalentsAtCarryingValue": "879000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "149000000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "468000000", "capitalExpenditures": "232000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-662000000", "cashflowFromInvestment": "-199000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-191000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3127000000, "cost_of_revenue": 2805000000, "gross_profit": 322000000, "research_and_development": null, "selling_general_admin": 164000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 369000000, "depreciation_amortisation": 116000000, "ebitda": 485000000, "interest_expense": 95000000, "interest_income": null, "other_non_operating": null, "pretax_income": 274000000, "tax_provision": 73000000, "effective_tax_rate": null, "net_income": 149000000, "net_income_continuing_ops": 201000000, "net_income_to_common": 149000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 879000000, "short_term_investments": null, "net_receivables": 1798000000, "inventory": 1577000000, "other_current_assets": null, "total_current_assets": 4388000000, "net_ppe": null, "goodwill": 3155000000, "intangible_assets": 959000000, "goodwill_and_intangibles": 4114000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9884000000, "total_assets": 14272000000, "short_term_debt": 613000000, "accounts_payable": 2643000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4266000000, "long_term_debt": 5401000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6526000000, "total_liabilities": 10792000000, "total_debt": 6014000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3812000000, "total_equity": 2999000000, "shares_outstanding": 114230598, "operating_cash_flow": 468000000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 232000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -199000000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -662000000, "free_cash_flow": 700000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "369000000", "ebitda": "485000000", "netIncome": "149000000", "grossProfit": "322000000", "depreciation": "None", "totalRevenue": "3127000000", "costOfRevenue": "2805000000", "interestIncome": "83000000", "incomeBeforeTax": "274000000", "interestExpense": "95000000", "operatingIncome": "427000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "73000000", "reportedCurrency": "USD", "netInterestIncome": "-80000000", "nonInterestIncome": "None", "operatingExpenses": "-105000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2805000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116000000", "sellingGeneralAndAdministrative": "164000000", "netIncomeFromContinuingOperations": "201000000" }, "balance": { "goodwill": "3155000000", "inventory": "1577000000", "commonStock": "569000000", "currentDebt": "None", "investments": "None", "totalAssets": "14272000000", "longTermDebt": "5401000000", "shortTermDebt": "613000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "959000000", "reportedCurrency": "USD", "retainedEarnings": "3812000000", "totalLiabilities": "10792000000", "otherCurrentAssets": "134000000", "totalCurrentAssets": "4388000000", "currentLongTermDebt": "563000000", "longTermInvestments": "25000000", "shortTermInvestments": "None", "currentNetReceivables": "1798000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9884000000", "currentAccountsPayable": "2643000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5187000000", "shortLongTermDebtTotal": "6174000000", "totalShareholderEquity": "2999000000", "capitalLeaseObligations": "206000000", "otherCurrentLiabilities": "1010000000", "totalCurrentLiabilities": "4266000000", "otherNonCurrentLiabilities": "154000000", "totalNonCurrentLiabilities": "6526000000", "cashAndShortTermInvestments": "879000000", "commonStockSharesOutstanding": "114230598", "intangibleAssetsExcludingGoodwill": "959000000", "cashAndCashEquivalentsAtCarryingValue": "879000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "149000000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "468000000", "capitalExpenditures": "232000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-662000000", "cashflowFromInvestment": "-199000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-191000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:50.569926+00:00", "is_restated": false, "income_statement": { "revenue": 3202000000, "cost_of_revenue": 2594000000, "gross_profit": 608000000, "ebit": 424000000, "ebitda": 540000000, "pretax_income": 323000000, "tax_provision": 84000000, "net_income": 214000000, "net_income_to_common": 214000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1172000000, "total_current_assets": 4781000000, "total_assets": 14553000000, "short_term_debt": 662000000, "long_term_debt": 5775000000, "total_debt": 6437000000, "total_liabilities": 11054000000, "total_equity": 3016000000, "shares_outstanding": 115701558, "goodwill_and_intangibles": 4133000000 }, "cash_flow": { "operating_cash_flow": 580000000, "capital_expenditure": 92000000, "free_cash_flow": 672000000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234977, "ticker_id": 658, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:50.569926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "424000000", "ebitda": "540000000", "netIncome": "214000000", "grossProfit": "608000000", "depreciation": "None", "totalRevenue": "3202000000", "costOfRevenue": "2594000000", "interestIncome": "13000000", "incomeBeforeTax": "323000000", "interestExpense": "101000000", "operatingIncome": "453000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "84000000", "reportedCurrency": "USD", "netInterestIncome": "-88000000", "nonInterestIncome": "None", "operatingExpenses": "155000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2594000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116000000", "sellingGeneralAndAdministrative": "155000000", "netIncomeFromContinuingOperations": "239000000" }, "balance": { "goodwill": "3139000000", "inventory": "1651000000", "commonStock": "579000000", "currentDebt": "None", "investments": "None", "totalAssets": "14553000000", "longTermDebt": "5775000000", "shortTermDebt": "662000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "994000000", "reportedCurrency": "USD", "retainedEarnings": "3864000000", "totalLiabilities": "11054000000", "otherCurrentAssets": "220000000", "totalCurrentAssets": "4781000000", "currentLongTermDebt": "614000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1738000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9772000000", "currentAccountsPayable": "2568000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5230000000", "shortLongTermDebtTotal": "6601000000", "totalShareholderEquity": "3016000000", "capitalLeaseObligations": "212000000", "otherCurrentLiabilities": "909000000", "totalCurrentLiabilities": "4139000000", "otherNonCurrentLiabilities": "702000000", "totalNonCurrentLiabilities": "6915000000", "cashAndShortTermInvestments": "1172000000", "commonStockSharesOutstanding": "115701558", "intangibleAssetsExcludingGoodwill": "994000000", "cashAndCashEquivalentsAtCarryingValue": "1172000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "214000000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "580000000", "capitalExpenditures": "92000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-253000000", "cashflowFromInvestment": "-77000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-105000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3202000000, "cost_of_revenue": 2594000000, "gross_profit": 608000000, "research_and_development": null, "selling_general_admin": 155000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 424000000, "depreciation_amortisation": 116000000, "ebitda": 540000000, "interest_expense": 101000000, "interest_income": null, "other_non_operating": null, "pretax_income": 323000000, "tax_provision": 84000000, "effective_tax_rate": null, "net_income": 214000000, "net_income_continuing_ops": 239000000, "net_income_to_common": 214000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1172000000, "short_term_investments": null, "net_receivables": 1738000000, "inventory": 1651000000, "other_current_assets": null, "total_current_assets": 4781000000, "net_ppe": null, "goodwill": 3139000000, "intangible_assets": 994000000, "goodwill_and_intangibles": 4133000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9772000000, "total_assets": 14553000000, "short_term_debt": 662000000, "accounts_payable": 2568000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4139000000, "long_term_debt": 5775000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6915000000, "total_liabilities": 11054000000, "total_debt": 6437000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3864000000, "total_equity": 3016000000, "shares_outstanding": 115701558, "operating_cash_flow": 580000000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 92000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77000000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -253000000, "free_cash_flow": 672000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "424000000", "ebitda": "540000000", "netIncome": "214000000", "grossProfit": "608000000", "depreciation": "None", "totalRevenue": "3202000000", "costOfRevenue": "2594000000", "interestIncome": "13000000", "incomeBeforeTax": "323000000", "interestExpense": "101000000", "operatingIncome": "453000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "84000000", "reportedCurrency": "USD", "netInterestIncome": "-88000000", "nonInterestIncome": "None", "operatingExpenses": "155000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2594000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116000000", "sellingGeneralAndAdministrative": "155000000", "netIncomeFromContinuingOperations": "239000000" }, "balance": { "goodwill": "3139000000", "inventory": "1651000000", "commonStock": "579000000", "currentDebt": "None", "investments": "None", "totalAssets": "14553000000", "longTermDebt": "5775000000", "shortTermDebt": "662000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "994000000", "reportedCurrency": "USD", "retainedEarnings": "3864000000", "totalLiabilities": "11054000000", "otherCurrentAssets": "220000000", "totalCurrentAssets": "4781000000", "currentLongTermDebt": "614000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1738000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9772000000", "currentAccountsPayable": "2568000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5230000000", "shortLongTermDebtTotal": "6601000000", "totalShareholderEquity": "3016000000", "capitalLeaseObligations": "212000000", "otherCurrentLiabilities": "909000000", "totalCurrentLiabilities": "4139000000", "otherNonCurrentLiabilities": "702000000", "totalNonCurrentLiabilities": "6915000000", "cashAndShortTermInvestments": "1172000000", "commonStockSharesOutstanding": "115701558", "intangibleAssetsExcludingGoodwill": "994000000", "cashAndCashEquivalentsAtCarryingValue": "1172000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "214000000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "580000000", "capitalExpenditures": "92000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-253000000", "cashflowFromInvestment": "-77000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-105000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:50.569926+00:00", "is_restated": false, "income_statement": { "revenue": 3149000000, "cost_of_revenue": 2436000000, "gross_profit": 713000000, "ebit": 442000000, "ebitda": 556000000, "pretax_income": 294000000, "tax_provision": 78000000, "net_income": 181000000, "net_income_to_common": 181000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1038000000, "total_current_assets": 4652000000, "total_assets": 14478000000, "short_term_debt": 921000000, "long_term_debt": 5618000000, "total_debt": 6539000000, "total_liabilities": 11106000000, "total_equity": 2891000000, "shares_outstanding": 115800000, "goodwill_and_intangibles": 4169000000 }, "cash_flow": { "operating_cash_flow": 449000000, "capital_expenditure": 56000000, "free_cash_flow": 505000000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234978, "ticker_id": 658, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:50.569926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "442000000", "ebitda": "556000000", "netIncome": "181000000", "grossProfit": "713000000", "depreciation": "None", "totalRevenue": "3149000000", "costOfRevenue": "2436000000", "interestIncome": "98000000", "incomeBeforeTax": "294000000", "interestExpense": "103000000", "operatingIncome": "391000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "78000000", "reportedCurrency": "USD", "netInterestIncome": "-89000000", "nonInterestIncome": "None", "operatingExpenses": "322000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2436000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114000000", "sellingGeneralAndAdministrative": "161000000", "netIncomeFromContinuingOperations": "216000000" }, "balance": { "goodwill": "3138000000", "inventory": "1629000000", "commonStock": "584000000", "currentDebt": "None", "investments": "None", "totalAssets": "14478000000", "longTermDebt": "5618000000", "shortTermDebt": "921000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1031000000", "reportedCurrency": "USD", "retainedEarnings": "3758000000", "totalLiabilities": "11106000000", "otherCurrentAssets": "108000000", "totalCurrentAssets": "4652000000", "currentLongTermDebt": "872000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1877000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9826000000", "currentAccountsPayable": "2516000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5041000000", "shortLongTermDebtTotal": "6703000000", "totalShareholderEquity": "2891000000", "capitalLeaseObligations": "213000000", "otherCurrentLiabilities": "936000000", "totalCurrentLiabilities": "4373000000", "otherNonCurrentLiabilities": "679000000", "totalNonCurrentLiabilities": "6733000000", "cashAndShortTermInvestments": "1038000000", "commonStockSharesOutstanding": "115800000", "intangibleAssetsExcludingGoodwill": "1031000000", "cashAndCashEquivalentsAtCarryingValue": "1038000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "180000000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "449000000", "capitalExpenditures": "56000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-274000000", "cashflowFromInvestment": "-45000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3149000000, "cost_of_revenue": 2436000000, "gross_profit": 713000000, "research_and_development": null, "selling_general_admin": 161000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 442000000, "depreciation_amortisation": 114000000, "ebitda": 556000000, "interest_expense": 103000000, "interest_income": null, "other_non_operating": null, "pretax_income": 294000000, "tax_provision": 78000000, "effective_tax_rate": null, "net_income": 181000000, "net_income_continuing_ops": 216000000, "net_income_to_common": 181000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1038000000, "short_term_investments": null, "net_receivables": 1877000000, "inventory": 1629000000, "other_current_assets": null, "total_current_assets": 4652000000, "net_ppe": null, "goodwill": 3138000000, "intangible_assets": 1031000000, "goodwill_and_intangibles": 4169000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9826000000, "total_assets": 14478000000, "short_term_debt": 921000000, "accounts_payable": 2516000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4373000000, "long_term_debt": 5618000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6733000000, "total_liabilities": 11106000000, "total_debt": 6539000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3758000000, "total_equity": 2891000000, "shares_outstanding": 115800000, "operating_cash_flow": 449000000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45000000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -274000000, "free_cash_flow": 505000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "442000000", "ebitda": "556000000", "netIncome": "181000000", "grossProfit": "713000000", "depreciation": "None", "totalRevenue": "3149000000", "costOfRevenue": "2436000000", "interestIncome": "98000000", "incomeBeforeTax": "294000000", "interestExpense": "103000000", "operatingIncome": "391000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "78000000", "reportedCurrency": "USD", "netInterestIncome": "-89000000", "nonInterestIncome": "None", "operatingExpenses": "322000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2436000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114000000", "sellingGeneralAndAdministrative": "161000000", "netIncomeFromContinuingOperations": "216000000" }, "balance": { "goodwill": "3138000000", "inventory": "1629000000", "commonStock": "584000000", "currentDebt": "None", "investments": "None", "totalAssets": "14478000000", "longTermDebt": "5618000000", "shortTermDebt": "921000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1031000000", "reportedCurrency": "USD", "retainedEarnings": "3758000000", "totalLiabilities": "11106000000", "otherCurrentAssets": "108000000", "totalCurrentAssets": "4652000000", "currentLongTermDebt": "872000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1877000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9826000000", "currentAccountsPayable": "2516000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5041000000", "shortLongTermDebtTotal": "6703000000", "totalShareholderEquity": "2891000000", "capitalLeaseObligations": "213000000", "otherCurrentLiabilities": "936000000", "totalCurrentLiabilities": "4373000000", "otherNonCurrentLiabilities": "679000000", "totalNonCurrentLiabilities": "6733000000", "cashAndShortTermInvestments": "1038000000", "commonStockSharesOutstanding": "115800000", "intangibleAssetsExcludingGoodwill": "1031000000", "cashAndCashEquivalentsAtCarryingValue": "1038000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "180000000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "449000000", "capitalExpenditures": "56000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-274000000", "cashflowFromInvestment": "-45000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:50.569926+00:00", "is_restated": false, "income_statement": { "revenue": 2887000000, "cost_of_revenue": 2262000000, "gross_profit": 625000000, "ebit": 358000000, "ebitda": 468000000, "pretax_income": 273000000, "tax_provision": 46000000, "net_income": 193000000, "net_income_to_common": 193000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 879000000, "total_current_assets": 4220000000, "total_assets": 13841000000, "short_term_debt": 1740000000, "long_term_debt": 4743000000, "total_debt": 6483000000, "total_liabilities": 10669000000, "total_equity": 2694000000, "shares_outstanding": 117000000, "goodwill_and_intangibles": 4021000000 }, "cash_flow": { "operating_cash_flow": 14000000, "capital_expenditure": 33000000, "free_cash_flow": 47000000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234979, "ticker_id": 658, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:50.569926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "358000000", "ebitda": "468000000", "netIncome": "193000000", "grossProfit": "625000000", "depreciation": "None", "totalRevenue": "2887000000", "costOfRevenue": "2262000000", "interestIncome": "13000000", "incomeBeforeTax": "273000000", "interestExpense": "99000000", "operatingIncome": "365000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "46000000", "reportedCurrency": "USD", "netInterestIncome": "-86000000", "nonInterestIncome": "None", "operatingExpenses": "260000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2262000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110000000", "sellingGeneralAndAdministrative": "152000000", "netIncomeFromContinuingOperations": "227000000" }, "balance": { "goodwill": "2997000000", "inventory": "1527000000", "commonStock": "584000000", "currentDebt": "None", "investments": "None", "totalAssets": "13841000000", "longTermDebt": "4743000000", "shortTermDebt": "1740000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1024000000", "reportedCurrency": "USD", "retainedEarnings": "3607000000", "totalLiabilities": "10669000000", "otherCurrentAssets": "90000000", "totalCurrentAssets": "4220000000", "currentLongTermDebt": "1693000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1724000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9621000000", "currentAccountsPayable": "2302000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5135000000", "shortLongTermDebtTotal": "6645000000", "totalShareholderEquity": "2694000000", "capitalLeaseObligations": "209000000", "otherCurrentLiabilities": "796000000", "totalCurrentLiabilities": "4838000000", "otherNonCurrentLiabilities": "664000000", "totalNonCurrentLiabilities": "5831000000", "cashAndShortTermInvestments": "879000000", "commonStockSharesOutstanding": "117000000", "intangibleAssetsExcludingGoodwill": "1024000000", "cashAndCashEquivalentsAtCarryingValue": "879000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "227000000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "14000000", "capitalExpenditures": "33000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-153000000", "cashflowFromInvestment": "1000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-203000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2887000000, "cost_of_revenue": 2262000000, "gross_profit": 625000000, "research_and_development": null, "selling_general_admin": 152000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 358000000, "depreciation_amortisation": 110000000, "ebitda": 468000000, "interest_expense": 99000000, "interest_income": null, "other_non_operating": null, "pretax_income": 273000000, "tax_provision": 46000000, "effective_tax_rate": null, "net_income": 193000000, "net_income_continuing_ops": 227000000, "net_income_to_common": 193000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 879000000, "short_term_investments": null, "net_receivables": 1724000000, "inventory": 1527000000, "other_current_assets": null, "total_current_assets": 4220000000, "net_ppe": null, "goodwill": 2997000000, "intangible_assets": 1024000000, "goodwill_and_intangibles": 4021000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9621000000, "total_assets": 13841000000, "short_term_debt": 1740000000, "accounts_payable": 2302000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4838000000, "long_term_debt": 4743000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5831000000, "total_liabilities": 10669000000, "total_debt": 6483000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3607000000, "total_equity": 2694000000, "shares_outstanding": 117000000, "operating_cash_flow": 14000000, "stock_based_compensation": 14000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1000000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -153000000, "free_cash_flow": 47000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "358000000", "ebitda": "468000000", "netIncome": "193000000", "grossProfit": "625000000", "depreciation": "None", "totalRevenue": "2887000000", "costOfRevenue": "2262000000", "interestIncome": "13000000", "incomeBeforeTax": "273000000", "interestExpense": "99000000", "operatingIncome": "365000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "46000000", "reportedCurrency": "USD", "netInterestIncome": "-86000000", "nonInterestIncome": "None", "operatingExpenses": "260000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2262000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110000000", "sellingGeneralAndAdministrative": "152000000", "netIncomeFromContinuingOperations": "227000000" }, "balance": { "goodwill": "2997000000", "inventory": "1527000000", "commonStock": "584000000", "currentDebt": "None", "investments": "None", "totalAssets": "13841000000", "longTermDebt": "4743000000", "shortTermDebt": "1740000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1024000000", "reportedCurrency": "USD", "retainedEarnings": "3607000000", "totalLiabilities": "10669000000", "otherCurrentAssets": "90000000", "totalCurrentAssets": "4220000000", "currentLongTermDebt": "1693000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1724000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9621000000", "currentAccountsPayable": "2302000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5135000000", "shortLongTermDebtTotal": "6645000000", "totalShareholderEquity": "2694000000", "capitalLeaseObligations": "209000000", "otherCurrentLiabilities": "796000000", "totalCurrentLiabilities": "4838000000", "otherNonCurrentLiabilities": "664000000", "totalNonCurrentLiabilities": "5831000000", "cashAndShortTermInvestments": "879000000", "commonStockSharesOutstanding": "117000000", "intangibleAssetsExcludingGoodwill": "1024000000", "cashAndCashEquivalentsAtCarryingValue": "879000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "227000000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "14000000", "capitalExpenditures": "33000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-153000000", "cashflowFromInvestment": "1000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-203000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:50.569926+00:00", "is_restated": false, "income_statement": { "revenue": 2903000000, "cost_of_revenue": 2253000000, "gross_profit": 650000000, "ebit": 386000000, "ebitda": 490000000, "pretax_income": 520000000, "tax_provision": 128000000, "net_income": 358000000, "net_income_to_common": 358000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1016000000, "total_current_assets": 4211000000, "total_assets": 13848000000, "short_term_debt": 194000000, "long_term_debt": 6058000000, "total_debt": 6252000000, "total_liabilities": 10620000000, "total_equity": 2756000000, "shares_outstanding": 118599513, "goodwill_and_intangibles": 3998000000 }, "cash_flow": { "operating_cash_flow": 295000000, "capital_expenditure": 149000000, "free_cash_flow": 444000000, "dividends_paid": 29000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234980, "ticker_id": 658, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:50.569926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "386000000", "ebitda": "490000000", "netIncome": "358000000", "grossProfit": "650000000", "depreciation": "None", "totalRevenue": "2903000000", "costOfRevenue": "2253000000", "interestIncome": "22000000", "incomeBeforeTax": "520000000", "interestExpense": "108000000", "operatingIncome": "351000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "128000000", "reportedCurrency": "USD", "netInterestIncome": "-86000000", "nonInterestIncome": "None", "operatingExpenses": "299000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2253000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104000000", "sellingGeneralAndAdministrative": "170000000", "netIncomeFromContinuingOperations": "392000000" }, "balance": { "goodwill": "2954000000", "inventory": "1440000000", "commonStock": "594000000", "currentDebt": "None", "investments": "None", "totalAssets": "13848000000", "longTermDebt": "6058000000", "shortTermDebt": "194000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1044000000", "reportedCurrency": "USD", "retainedEarnings": "3624000000", "totalLiabilities": "10620000000", "otherCurrentAssets": "90000000", "totalCurrentAssets": "4211000000", "currentLongTermDebt": "146000000", "longTermInvestments": "22000000", "shortTermInvestments": "None", "currentNetReceivables": "1665000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9637000000", "currentAccountsPayable": "2425000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5128000000", "shortLongTermDebtTotal": "6422000000", "totalShareholderEquity": "2756000000", "capitalLeaseObligations": "214000000", "otherCurrentLiabilities": "654000000", "totalCurrentLiabilities": "3465000000", "otherNonCurrentLiabilities": "126000000", "totalNonCurrentLiabilities": "7155000000", "cashAndShortTermInvestments": "1016000000", "commonStockSharesOutstanding": "118599513", "intangibleAssetsExcludingGoodwill": "1044000000", "cashAndCashEquivalentsAtCarryingValue": "1016000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "392000000", "profitLoss": "None", "dividendPayout": "29000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "295000000", "capitalExpenditures": "149000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1266000000", "cashflowFromInvestment": "196000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2903000000, "cost_of_revenue": 2253000000, "gross_profit": 650000000, "research_and_development": 32000000, "selling_general_admin": 170000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 386000000, "depreciation_amortisation": 104000000, "ebitda": 490000000, "interest_expense": 108000000, "interest_income": null, "other_non_operating": null, "pretax_income": 520000000, "tax_provision": 128000000, "effective_tax_rate": null, "net_income": 358000000, "net_income_continuing_ops": 392000000, "net_income_to_common": 358000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1016000000, "short_term_investments": null, "net_receivables": 1665000000, "inventory": 1440000000, "other_current_assets": null, "total_current_assets": 4211000000, "net_ppe": null, "goodwill": 2954000000, "intangible_assets": 1044000000, "goodwill_and_intangibles": 3998000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9637000000, "total_assets": 13848000000, "short_term_debt": 194000000, "accounts_payable": 2425000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3465000000, "long_term_debt": 6058000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7155000000, "total_liabilities": 10620000000, "total_debt": 6252000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3624000000, "total_equity": 2756000000, "shares_outstanding": 118599513, "operating_cash_flow": 295000000, "stock_based_compensation": 10000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 149000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 196000000, "dividends_paid": 29000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1266000000, "free_cash_flow": 444000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "386000000", "ebitda": "490000000", "netIncome": "358000000", "grossProfit": "650000000", "depreciation": "None", "totalRevenue": "2903000000", "costOfRevenue": "2253000000", "interestIncome": "22000000", "incomeBeforeTax": "520000000", "interestExpense": "108000000", "operatingIncome": "351000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "128000000", "reportedCurrency": "USD", "netInterestIncome": "-86000000", "nonInterestIncome": "None", "operatingExpenses": "299000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2253000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104000000", "sellingGeneralAndAdministrative": "170000000", "netIncomeFromContinuingOperations": "392000000" }, "balance": { "goodwill": "2954000000", "inventory": "1440000000", "commonStock": "594000000", "currentDebt": "None", "investments": "None", "totalAssets": "13848000000", "longTermDebt": "6058000000", "shortTermDebt": "194000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1044000000", "reportedCurrency": "USD", "retainedEarnings": "3624000000", "totalLiabilities": "10620000000", "otherCurrentAssets": "90000000", "totalCurrentAssets": "4211000000", "currentLongTermDebt": "146000000", "longTermInvestments": "22000000", "shortTermInvestments": "None", "currentNetReceivables": "1665000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9637000000", "currentAccountsPayable": "2425000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5128000000", "shortLongTermDebtTotal": "6422000000", "totalShareholderEquity": "2756000000", "capitalLeaseObligations": "214000000", "otherCurrentLiabilities": "654000000", "totalCurrentLiabilities": "3465000000", "otherNonCurrentLiabilities": "126000000", "totalNonCurrentLiabilities": "7155000000", "cashAndShortTermInvestments": "1016000000", "commonStockSharesOutstanding": "118599513", "intangibleAssetsExcludingGoodwill": "1044000000", "cashAndCashEquivalentsAtCarryingValue": "1016000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "392000000", "profitLoss": "None", "dividendPayout": "29000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "295000000", "capitalExpenditures": "149000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1266000000", "cashflowFromInvestment": "196000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:50.569926+00:00", "is_restated": false, "income_statement": { "revenue": 3074000000, "cost_of_revenue": 2383000000, "gross_profit": 691000000, "ebit": 425000000, "ebitda": 539000000, "pretax_income": -171000000, "tax_provision": -39000000, "net_income": -175000000, "net_income_to_common": -175000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1833000000, "total_current_assets": 5110000000, "total_assets": 15095000000, "short_term_debt": 884000000, "long_term_debt": 6672000000, "total_debt": 7556000000, "total_liabilities": 12050000000, "total_equity": 2532000000, "shares_outstanding": 119300000, "goodwill_and_intangibles": 4169000000 }, "cash_flow": { "operating_cash_flow": 554000000, "capital_expenditure": 76000000, "free_cash_flow": 630000000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234982, "ticker_id": 658, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:50.569926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "425000000", "ebitda": "539000000", "netIncome": "-175000000", "grossProfit": "691000000", "depreciation": "None", "totalRevenue": "3074000000", "costOfRevenue": "2383000000", "interestIncome": "24000000", "incomeBeforeTax": "-171000000", "interestExpense": "119000000", "operatingIncome": "444000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-39000000", "reportedCurrency": "USD", "netInterestIncome": "-95000000", "nonInterestIncome": "None", "operatingExpenses": "247000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2383000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114000000", "sellingGeneralAndAdministrative": "146000000", "netIncomeFromContinuingOperations": "-132000000" }, "balance": { "goodwill": "3061000000", "inventory": "1565000000", "commonStock": "599000000", "currentDebt": "None", "investments": "None", "totalAssets": "15095000000", "longTermDebt": "6672000000", "shortTermDebt": "884000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1108000000", "reportedCurrency": "USD", "retainedEarnings": "3390000000", "totalLiabilities": "12050000000", "otherCurrentAssets": "119000000", "totalCurrentAssets": "5110000000", "currentLongTermDebt": "838000000", "longTermInvestments": "None", "shortTermInvestments": "95000000", "currentNetReceivables": "1593000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9985000000", "currentAccountsPayable": "2479000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5227000000", "shortLongTermDebtTotal": "7726000000", "totalShareholderEquity": "2532000000", "capitalLeaseObligations": "216000000", "otherCurrentLiabilities": "873000000", "totalCurrentLiabilities": "4236000000", "otherNonCurrentLiabilities": "675000000", "totalNonCurrentLiabilities": "7814000000", "cashAndShortTermInvestments": "1833000000", "commonStockSharesOutstanding": "119300000", "intangibleAssetsExcludingGoodwill": "1108000000", "cashAndCashEquivalentsAtCarryingValue": "1833000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-132000000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "554000000", "capitalExpenditures": "76000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-190000000", "cashflowFromInvestment": "-65000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-110000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3074000000, "cost_of_revenue": 2383000000, "gross_profit": 691000000, "research_and_development": null, "selling_general_admin": 146000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 425000000, "depreciation_amortisation": 114000000, "ebitda": 539000000, "interest_expense": 119000000, "interest_income": null, "other_non_operating": null, "pretax_income": -171000000, "tax_provision": -39000000, "effective_tax_rate": null, "net_income": -175000000, "net_income_continuing_ops": -132000000, "net_income_to_common": -175000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1833000000, "short_term_investments": 95000000, "net_receivables": 1593000000, "inventory": 1565000000, "other_current_assets": null, "total_current_assets": 5110000000, "net_ppe": null, "goodwill": 3061000000, "intangible_assets": 1108000000, "goodwill_and_intangibles": 4169000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9985000000, "total_assets": 15095000000, "short_term_debt": 884000000, "accounts_payable": 2479000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4236000000, "long_term_debt": 6672000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7814000000, "total_liabilities": 12050000000, "total_debt": 7556000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3390000000, "total_equity": 2532000000, "shares_outstanding": 119300000, "operating_cash_flow": 554000000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -65000000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -190000000, "free_cash_flow": 630000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "425000000", "ebitda": "539000000", "netIncome": "-175000000", "grossProfit": "691000000", "depreciation": "None", "totalRevenue": "3074000000", "costOfRevenue": "2383000000", "interestIncome": "24000000", "incomeBeforeTax": "-171000000", "interestExpense": "119000000", "operatingIncome": "444000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-39000000", "reportedCurrency": "USD", "netInterestIncome": "-95000000", "nonInterestIncome": "None", "operatingExpenses": "247000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2383000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114000000", "sellingGeneralAndAdministrative": "146000000", "netIncomeFromContinuingOperations": "-132000000" }, "balance": { "goodwill": "3061000000", "inventory": "1565000000", "commonStock": "599000000", "currentDebt": "None", "investments": "None", "totalAssets": "15095000000", "longTermDebt": "6672000000", "shortTermDebt": "884000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1108000000", "reportedCurrency": "USD", "retainedEarnings": "3390000000", "totalLiabilities": "12050000000", "otherCurrentAssets": "119000000", "totalCurrentAssets": "5110000000", "currentLongTermDebt": "838000000", "longTermInvestments": "None", "shortTermInvestments": "95000000", "currentNetReceivables": "1593000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9985000000", "currentAccountsPayable": "2479000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5227000000", "shortLongTermDebtTotal": "7726000000", "totalShareholderEquity": "2532000000", "capitalLeaseObligations": "216000000", "otherCurrentLiabilities": "873000000", "totalCurrentLiabilities": "4236000000", "otherNonCurrentLiabilities": "675000000", "totalNonCurrentLiabilities": "7814000000", "cashAndShortTermInvestments": "1833000000", "commonStockSharesOutstanding": "119300000", "intangibleAssetsExcludingGoodwill": "1108000000", "cashAndCashEquivalentsAtCarryingValue": "1833000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-132000000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "554000000", "capitalExpenditures": "76000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-190000000", "cashflowFromInvestment": "-65000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-110000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:50.569926+00:00", "is_restated": false, "income_statement": { "revenue": 3040000000, "cost_of_revenue": 2379000000, "gross_profit": 661000000, "ebit": 381000000, "ebitda": 496000000, "pretax_income": 261000000, "tax_provision": 54000000, "net_income": 174000000, "net_income_to_common": 174000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1511000000, "total_current_assets": 4932000000, "total_assets": 14858000000, "short_term_debt": 1507000000, "long_term_debt": 5949000000, "total_debt": 7456000000, "total_liabilities": 11881000000, "total_equity": 2507000000, "shares_outstanding": 119800000, "goodwill_and_intangibles": 4171000000 }, "cash_flow": { "operating_cash_flow": 445000000, "capital_expenditure": 84000000, "free_cash_flow": 529000000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234983, "ticker_id": 658, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:50.569926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "381000000", "ebitda": "496000000", "netIncome": "174000000", "grossProfit": "661000000", "depreciation": "None", "totalRevenue": "3040000000", "costOfRevenue": "2379000000", "interestIncome": "16000000", "incomeBeforeTax": "261000000", "interestExpense": "112000000", "operatingIncome": "379000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "54000000", "reportedCurrency": "USD", "netInterestIncome": "-96000000", "nonInterestIncome": "None", "operatingExpenses": "282000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2379000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115000000", "sellingGeneralAndAdministrative": "13000000", "netIncomeFromContinuingOperations": "207000000" }, "balance": { "goodwill": "3031000000", "inventory": "1526000000", "commonStock": "605000000", "currentDebt": "None", "investments": "None", "totalAssets": "14858000000", "longTermDebt": "5949000000", "shortTermDebt": "1507000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1140000000", "reportedCurrency": "USD", "retainedEarnings": "3657000000", "totalLiabilities": "11881000000", "otherCurrentAssets": "115000000", "totalCurrentAssets": "4932000000", "currentLongTermDebt": "1461000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1780000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9926000000", "currentAccountsPayable": "2303000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7629000000", "totalShareholderEquity": "2507000000", "capitalLeaseObligations": "219000000", "otherCurrentLiabilities": "904000000", "totalCurrentLiabilities": "4688000000", "otherNonCurrentLiabilities": "671000000", "totalNonCurrentLiabilities": "7193000000", "cashAndShortTermInvestments": "1511000000", "commonStockSharesOutstanding": "119800000", "intangibleAssetsExcludingGoodwill": "1140000000", "cashAndCashEquivalentsAtCarryingValue": "1511000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "174000000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "445000000", "capitalExpenditures": "84000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79000000", "cashflowFromInvestment": "-62000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3040000000, "cost_of_revenue": 2379000000, "gross_profit": 661000000, "research_and_development": null, "selling_general_admin": 13000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 381000000, "depreciation_amortisation": 115000000, "ebitda": 496000000, "interest_expense": 112000000, "interest_income": null, "other_non_operating": null, "pretax_income": 261000000, "tax_provision": 54000000, "effective_tax_rate": null, "net_income": 174000000, "net_income_continuing_ops": 207000000, "net_income_to_common": 174000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1511000000, "short_term_investments": null, "net_receivables": 1780000000, "inventory": 1526000000, "other_current_assets": null, "total_current_assets": 4932000000, "net_ppe": null, "goodwill": 3031000000, "intangible_assets": 1140000000, "goodwill_and_intangibles": 4171000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9926000000, "total_assets": 14858000000, "short_term_debt": 1507000000, "accounts_payable": 2303000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4688000000, "long_term_debt": 5949000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7193000000, "total_liabilities": 11881000000, "total_debt": 7456000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3657000000, "total_equity": 2507000000, "shares_outstanding": 119800000, "operating_cash_flow": 445000000, "stock_based_compensation": 8000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -62000000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -79000000, "free_cash_flow": 529000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "381000000", "ebitda": "496000000", "netIncome": "174000000", "grossProfit": "661000000", "depreciation": "None", "totalRevenue": "3040000000", "costOfRevenue": "2379000000", "interestIncome": "16000000", "incomeBeforeTax": "261000000", "interestExpense": "112000000", "operatingIncome": "379000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "54000000", "reportedCurrency": "USD", "netInterestIncome": "-96000000", "nonInterestIncome": "None", "operatingExpenses": "282000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2379000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115000000", "sellingGeneralAndAdministrative": "13000000", "netIncomeFromContinuingOperations": "207000000" }, "balance": { "goodwill": "3031000000", "inventory": "1526000000", "commonStock": "605000000", "currentDebt": "None", "investments": "None", "totalAssets": "14858000000", "longTermDebt": "5949000000", "shortTermDebt": "1507000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1140000000", "reportedCurrency": "USD", "retainedEarnings": "3657000000", "totalLiabilities": "11881000000", "otherCurrentAssets": "115000000", "totalCurrentAssets": "4932000000", "currentLongTermDebt": "1461000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1780000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9926000000", "currentAccountsPayable": "2303000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7629000000", "totalShareholderEquity": "2507000000", "capitalLeaseObligations": "219000000", "otherCurrentLiabilities": "904000000", "totalCurrentLiabilities": "4688000000", "otherNonCurrentLiabilities": "671000000", "totalNonCurrentLiabilities": "7193000000", "cashAndShortTermInvestments": "1511000000", "commonStockSharesOutstanding": "119800000", "intangibleAssetsExcludingGoodwill": "1140000000", "cashAndCashEquivalentsAtCarryingValue": "1511000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "174000000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "445000000", "capitalExpenditures": "84000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79000000", "cashflowFromInvestment": "-62000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:50.569926+00:00", "is_restated": false, "income_statement": { "revenue": 2784000000, "cost_of_revenue": 2247000000, "gross_profit": 537000000, "ebit": 256000000, "ebitda": 371000000, "pretax_income": 133000000, "tax_provision": 40000000, "net_income": 67000000, "net_income_to_common": 67000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1218000000, "total_current_assets": 4581000000, "total_assets": 14691000000, "short_term_debt": 878000000, "long_term_debt": 6623000000, "total_debt": 7501000000, "total_liabilities": 11759000000, "total_equity": 2470000000, "shares_outstanding": 119800000, "goodwill_and_intangibles": 4290000000 }, "cash_flow": { "operating_cash_flow": -102000000, "capital_expenditure": 94000000, "free_cash_flow": -8000000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234984, "ticker_id": 658, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:50.569926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "256000000", "ebitda": "371000000", "netIncome": "67000000", "grossProfit": "537000000", "depreciation": "None", "totalRevenue": "2784000000", "costOfRevenue": "2247000000", "interestIncome": "20000000", "incomeBeforeTax": "133000000", "interestExpense": "113000000", "operatingIncome": "245000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "40000000", "reportedCurrency": "USD", "netInterestIncome": "-93000000", "nonInterestIncome": "None", "operatingExpenses": "292000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2247000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115000000", "sellingGeneralAndAdministrative": "11000000", "netIncomeFromContinuingOperations": "93000000" }, "balance": { "goodwill": "3089000000", "inventory": "1610000000", "commonStock": "605000000", "currentDebt": "None", "investments": "None", "totalAssets": "14691000000", "longTermDebt": "6623000000", "shortTermDebt": "878000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1201000000", "reportedCurrency": "USD", "retainedEarnings": "3513000000", "totalLiabilities": "11759000000", "otherCurrentAssets": "102000000", "totalCurrentAssets": "4581000000", "currentLongTermDebt": "830000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1651000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10110000000", "currentAccountsPayable": "2154000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7675000000", "totalShareholderEquity": "2470000000", "capitalLeaseObligations": "222000000", "otherCurrentLiabilities": "832000000", "totalCurrentLiabilities": "3864000000", "otherNonCurrentLiabilities": "687000000", "totalNonCurrentLiabilities": "7895000000", "cashAndShortTermInvestments": "1218000000", "commonStockSharesOutstanding": "119800000", "intangibleAssetsExcludingGoodwill": "1201000000", "cashAndCashEquivalentsAtCarryingValue": "1218000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67000000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-102000000", "capitalExpenditures": "94000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9000000", "cashflowFromInvestment": "-81000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2784000000, "cost_of_revenue": 2247000000, "gross_profit": 537000000, "research_and_development": null, "selling_general_admin": 11000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 256000000, "depreciation_amortisation": 115000000, "ebitda": 371000000, "interest_expense": 113000000, "interest_income": null, "other_non_operating": null, "pretax_income": 133000000, "tax_provision": 40000000, "effective_tax_rate": null, "net_income": 67000000, "net_income_continuing_ops": 93000000, "net_income_to_common": 67000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1218000000, "short_term_investments": null, "net_receivables": 1651000000, "inventory": 1610000000, "other_current_assets": null, "total_current_assets": 4581000000, "net_ppe": null, "goodwill": 3089000000, "intangible_assets": 1201000000, "goodwill_and_intangibles": 4290000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10110000000, "total_assets": 14691000000, "short_term_debt": 878000000, "accounts_payable": 2154000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3864000000, "long_term_debt": 6623000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7895000000, "total_liabilities": 11759000000, "total_debt": 7501000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3513000000, "total_equity": 2470000000, "shares_outstanding": 119800000, "operating_cash_flow": -102000000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 94000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -81000000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9000000, "free_cash_flow": -8000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "256000000", "ebitda": "371000000", "netIncome": "67000000", "grossProfit": "537000000", "depreciation": "None", "totalRevenue": "2784000000", "costOfRevenue": "2247000000", "interestIncome": "20000000", "incomeBeforeTax": "133000000", "interestExpense": "113000000", "operatingIncome": "245000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "40000000", "reportedCurrency": "USD", "netInterestIncome": "-93000000", "nonInterestIncome": "None", "operatingExpenses": "292000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2247000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115000000", "sellingGeneralAndAdministrative": "11000000", "netIncomeFromContinuingOperations": "93000000" }, "balance": { "goodwill": "3089000000", "inventory": "1610000000", "commonStock": "605000000", "currentDebt": "None", "investments": "None", "totalAssets": "14691000000", "longTermDebt": "6623000000", "shortTermDebt": "878000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1201000000", "reportedCurrency": "USD", "retainedEarnings": "3513000000", "totalLiabilities": "11759000000", "otherCurrentAssets": "102000000", "totalCurrentAssets": "4581000000", "currentLongTermDebt": "830000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1651000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10110000000", "currentAccountsPayable": "2154000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7675000000", "totalShareholderEquity": "2470000000", "capitalLeaseObligations": "222000000", "otherCurrentLiabilities": "832000000", "totalCurrentLiabilities": "3864000000", "otherNonCurrentLiabilities": "687000000", "totalNonCurrentLiabilities": "7895000000", "cashAndShortTermInvestments": "1218000000", "commonStockSharesOutstanding": "119800000", "intangibleAssetsExcludingGoodwill": "1201000000", "cashAndCashEquivalentsAtCarryingValue": "1218000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67000000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-102000000", "capitalExpenditures": "94000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9000000", "cashflowFromInvestment": "-81000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:50.569926+00:00", "is_restated": false, "income_statement": { "revenue": 2858000000, "cost_of_revenue": 2245000000, "gross_profit": 613000000, "ebit": 318000000, "ebitda": 445000000, "pretax_income": 137000000, "tax_provision": 59000000, "net_income": 32000000, "net_income_to_common": 32000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1400000000, "total_current_assets": 4833000000, "total_assets": 15034000000, "short_term_debt": 821000000, "long_term_debt": 6699000000, "total_debt": 7520000000, "total_liabilities": 12170000000, "total_equity": 2410000000, "shares_outstanding": 119743953, "goodwill_and_intangibles": 4375000000 }, "cash_flow": { "operating_cash_flow": 621000000, "capital_expenditure": 179000000, "free_cash_flow": 800000000, "dividends_paid": 29000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234985, "ticker_id": 658, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:50.569926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "318000000", "ebitda": "445000000", "netIncome": "32000000", "grossProfit": "613000000", "depreciation": "None", "totalRevenue": "2858000000", "costOfRevenue": "2245000000", "interestIncome": "19000000", "incomeBeforeTax": "137000000", "interestExpense": "113000000", "operatingIncome": "259000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "59000000", "reportedCurrency": "USD", "netInterestIncome": "-94000000", "nonInterestIncome": "None", "operatingExpenses": "354000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2245000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127000000", "sellingGeneralAndAdministrative": "156000000", "netIncomeFromContinuingOperations": "78000000" }, "balance": { "goodwill": "3117000000", "inventory": "1613000000", "commonStock": "604000000", "currentDebt": "None", "investments": "None", "totalAssets": "15034000000", "longTermDebt": "6699000000", "shortTermDebt": "821000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1258000000", "reportedCurrency": "USD", "retainedEarnings": "3476000000", "totalLiabilities": "12170000000", "otherCurrentAssets": "93000000", "totalCurrentAssets": "4833000000", "currentLongTermDebt": "775000000", "longTermInvestments": "87000000", "shortTermInvestments": "None", "currentNetReceivables": "1727000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10201000000", "currentAccountsPayable": "2459000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7700000000", "totalShareholderEquity": "2410000000", "capitalLeaseObligations": "225000000", "otherCurrentLiabilities": "802000000", "totalCurrentLiabilities": "4201000000", "otherNonCurrentLiabilities": "105000000", "totalNonCurrentLiabilities": "7969000000", "cashAndShortTermInvestments": "1400000000", "commonStockSharesOutstanding": "119743953", "intangibleAssetsExcludingGoodwill": "1258000000", "cashAndCashEquivalentsAtCarryingValue": "1400000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32000000", "profitLoss": "None", "dividendPayout": "29000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "463000000", "operatingCashflow": "621000000", "capitalExpenditures": "179000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "151000000", "cashflowFromInvestment": "-284000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2858000000, "cost_of_revenue": 2245000000, "gross_profit": 613000000, "research_and_development": 33000000, "selling_general_admin": 156000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 318000000, "depreciation_amortisation": 127000000, "ebitda": 445000000, "interest_expense": 113000000, "interest_income": null, "other_non_operating": null, "pretax_income": 137000000, "tax_provision": 59000000, "effective_tax_rate": null, "net_income": 32000000, "net_income_continuing_ops": 78000000, "net_income_to_common": 32000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1400000000, "short_term_investments": null, "net_receivables": 1727000000, "inventory": 1613000000, "other_current_assets": null, "total_current_assets": 4833000000, "net_ppe": null, "goodwill": 3117000000, "intangible_assets": 1258000000, "goodwill_and_intangibles": 4375000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10201000000, "total_assets": 15034000000, "short_term_debt": 821000000, "accounts_payable": 2459000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4201000000, "long_term_debt": 6699000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7969000000, "total_liabilities": 12170000000, "total_debt": 7520000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3476000000, "total_equity": 2410000000, "shares_outstanding": 119743953, "operating_cash_flow": 621000000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 179000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -284000000, "dividends_paid": 29000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 151000000, "free_cash_flow": 800000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "318000000", "ebitda": "445000000", "netIncome": "32000000", "grossProfit": "613000000", "depreciation": "None", "totalRevenue": "2858000000", "costOfRevenue": "2245000000", "interestIncome": "19000000", "incomeBeforeTax": "137000000", "interestExpense": "113000000", "operatingIncome": "259000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "59000000", "reportedCurrency": "USD", "netInterestIncome": "-94000000", "nonInterestIncome": "None", "operatingExpenses": "354000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2245000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127000000", "sellingGeneralAndAdministrative": "156000000", "netIncomeFromContinuingOperations": "78000000" }, "balance": { "goodwill": "3117000000", "inventory": "1613000000", "commonStock": "604000000", "currentDebt": "None", "investments": "None", "totalAssets": "15034000000", "longTermDebt": "6699000000", "shortTermDebt": "821000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1258000000", "reportedCurrency": "USD", "retainedEarnings": "3476000000", "totalLiabilities": "12170000000", "otherCurrentAssets": "93000000", "totalCurrentAssets": "4833000000", "currentLongTermDebt": "775000000", "longTermInvestments": "87000000", "shortTermInvestments": "None", "currentNetReceivables": "1727000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10201000000", "currentAccountsPayable": "2459000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7700000000", "totalShareholderEquity": "2410000000", "capitalLeaseObligations": "225000000", "otherCurrentLiabilities": "802000000", "totalCurrentLiabilities": "4201000000", "otherNonCurrentLiabilities": "105000000", "totalNonCurrentLiabilities": "7969000000", "cashAndShortTermInvestments": "1400000000", "commonStockSharesOutstanding": "119743953", "intangibleAssetsExcludingGoodwill": "1258000000", "cashAndCashEquivalentsAtCarryingValue": "1400000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32000000", "profitLoss": "None", "dividendPayout": "29000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "463000000", "operatingCashflow": "621000000", "capitalExpenditures": "179000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "151000000", "cashflowFromInvestment": "-284000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:50.569926+00:00", "is_restated": false, "income_statement": { "revenue": 3069000000, "cost_of_revenue": 2427000000, "gross_profit": 642000000, "ebit": 377000000, "ebitda": 501000000, "pretax_income": 262000000, "tax_provision": 62000000, "net_income": 159000000, "net_income_to_common": 159000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 902000000, "total_current_assets": 4452000000, "total_assets": 14321000000, "short_term_debt": 869000000, "long_term_debt": 6240000000, "total_debt": 7109000000, "total_liabilities": 11493000000, "total_equity": 2341000000, "shares_outstanding": 119700000, "goodwill_and_intangibles": 4242000000 }, "cash_flow": { "operating_cash_flow": 539000000, "capital_expenditure": 160000000, "free_cash_flow": 699000000, "dividends_paid": 29000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234987, "ticker_id": 658, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:50.569926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "377000000", "ebitda": "501000000", "netIncome": "159000000", "grossProfit": "642000000", "depreciation": "None", "totalRevenue": "3069000000", "costOfRevenue": "2427000000", "interestIncome": "13000000", "incomeBeforeTax": "262000000", "interestExpense": "111000000", "operatingIncome": "374000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "62000000", "reportedCurrency": "USD", "netInterestIncome": "-98000000", "nonInterestIncome": "None", "operatingExpenses": "268000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2427000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124000000", "sellingGeneralAndAdministrative": "140000000", "netIncomeFromContinuingOperations": "200000000" }, "balance": { "goodwill": "2994000000", "inventory": "1664000000", "commonStock": "604000000", "currentDebt": "None", "investments": "None", "totalAssets": "14321000000", "longTermDebt": "6240000000", "shortTermDebt": "869000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1248000000", "reportedCurrency": "USD", "retainedEarnings": "3473000000", "totalLiabilities": "11493000000", "otherCurrentAssets": "116000000", "totalCurrentAssets": "4452000000", "currentLongTermDebt": "825000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1770000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9869000000", "currentAccountsPayable": "2215000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4876000000", "shortLongTermDebtTotal": "7287000000", "totalShareholderEquity": "2341000000", "capitalLeaseObligations": "222000000", "otherCurrentLiabilities": "873000000", "totalCurrentLiabilities": "3957000000", "otherNonCurrentLiabilities": "1296000000", "totalNonCurrentLiabilities": "7536000000", "cashAndShortTermInvestments": "902000000", "commonStockSharesOutstanding": "119700000", "intangibleAssetsExcludingGoodwill": "1248000000", "cashAndCashEquivalentsAtCarryingValue": "902000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "200000000", "profitLoss": "None", "dividendPayout": "29000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "539000000", "capitalExpenditures": "160000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-136000000", "cashflowFromInvestment": "-520000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3069000000, "cost_of_revenue": 2427000000, "gross_profit": 642000000, "research_and_development": null, "selling_general_admin": 140000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 377000000, "depreciation_amortisation": 124000000, "ebitda": 501000000, "interest_expense": 111000000, "interest_income": null, "other_non_operating": null, "pretax_income": 262000000, "tax_provision": 62000000, "effective_tax_rate": null, "net_income": 159000000, "net_income_continuing_ops": 200000000, "net_income_to_common": 159000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 902000000, "short_term_investments": null, "net_receivables": 1770000000, "inventory": 1664000000, "other_current_assets": null, "total_current_assets": 4452000000, "net_ppe": null, "goodwill": 2994000000, "intangible_assets": 1248000000, "goodwill_and_intangibles": 4242000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9869000000, "total_assets": 14321000000, "short_term_debt": 869000000, "accounts_payable": 2215000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3957000000, "long_term_debt": 6240000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7536000000, "total_liabilities": 11493000000, "total_debt": 7109000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3473000000, "total_equity": 2341000000, "shares_outstanding": 119700000, "operating_cash_flow": 539000000, "stock_based_compensation": 10000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 160000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -520000000, "dividends_paid": 29000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -136000000, "free_cash_flow": 699000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "377000000", "ebitda": "501000000", "netIncome": "159000000", "grossProfit": "642000000", "depreciation": "None", "totalRevenue": "3069000000", "costOfRevenue": "2427000000", "interestIncome": "13000000", "incomeBeforeTax": "262000000", "interestExpense": "111000000", "operatingIncome": "374000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "62000000", "reportedCurrency": "USD", "netInterestIncome": "-98000000", "nonInterestIncome": "None", "operatingExpenses": "268000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2427000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124000000", "sellingGeneralAndAdministrative": "140000000", "netIncomeFromContinuingOperations": "200000000" }, "balance": { "goodwill": "2994000000", "inventory": "1664000000", "commonStock": "604000000", "currentDebt": "None", "investments": "None", "totalAssets": "14321000000", "longTermDebt": "6240000000", "shortTermDebt": "869000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1248000000", "reportedCurrency": "USD", "retainedEarnings": "3473000000", "totalLiabilities": "11493000000", "otherCurrentAssets": "116000000", "totalCurrentAssets": "4452000000", "currentLongTermDebt": "825000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1770000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9869000000", "currentAccountsPayable": "2215000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4876000000", "shortLongTermDebtTotal": "7287000000", "totalShareholderEquity": "2341000000", "capitalLeaseObligations": "222000000", "otherCurrentLiabilities": "873000000", "totalCurrentLiabilities": "3957000000", "otherNonCurrentLiabilities": "1296000000", "totalNonCurrentLiabilities": "7536000000", "cashAndShortTermInvestments": "902000000", "commonStockSharesOutstanding": "119700000", "intangibleAssetsExcludingGoodwill": "1248000000", "cashAndCashEquivalentsAtCarryingValue": "902000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "200000000", "profitLoss": "None", "dividendPayout": "29000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "539000000", "capitalExpenditures": "160000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-136000000", "cashflowFromInvestment": "-520000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:50.569926+00:00", "is_restated": false, "income_statement": { "revenue": 3109000000, "cost_of_revenue": 2463000000, "gross_profit": 646000000, "ebit": 357000000, "ebitda": 482000000, "pretax_income": 246000000, "tax_provision": 59000000, "net_income": 157000000, "net_income_to_common": 157000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 643000000, "total_current_assets": 4612000000, "total_assets": 14569000000, "short_term_debt": 291000000, "long_term_debt": 6986000000, "total_debt": 7277000000, "total_liabilities": 11854000000, "total_equity": 2235000000, "shares_outstanding": 119600000, "goodwill_and_intangibles": 4360000000 }, "cash_flow": { "operating_cash_flow": 528000000, "capital_expenditure": 221000000, "free_cash_flow": 749000000, "dividends_paid": 28000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234988, "ticker_id": 658, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:50.569926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "357000000", "ebitda": "482000000", "netIncome": "157000000", "grossProfit": "646000000", "depreciation": "None", "totalRevenue": "3109000000", "costOfRevenue": "2463000000", "interestIncome": "12000000", "incomeBeforeTax": "246000000", "interestExpense": "110000000", "operatingIncome": "367000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "59000000", "reportedCurrency": "USD", "netInterestIncome": "-98000000", "nonInterestIncome": "None", "operatingExpenses": "279000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "5000000", "costofGoodsAndServicesSold": "2463000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125000000", "sellingGeneralAndAdministrative": "164000000", "netIncomeFromContinuingOperations": "187000000" }, "balance": { "goodwill": "3050000000", "inventory": "1908000000", "commonStock": "601000000", "currentDebt": "None", "investments": "None", "totalAssets": "14569000000", "longTermDebt": "6986000000", "shortTermDebt": "291000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1310000000", "reportedCurrency": "USD", "retainedEarnings": "3343000000", "totalLiabilities": "11854000000", "otherCurrentAssets": "144000000", "totalCurrentAssets": "4612000000", "currentLongTermDebt": "246000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1917000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9957000000", "currentAccountsPayable": "2325000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4890000000", "shortLongTermDebtTotal": "7462000000", "totalShareholderEquity": "2235000000", "capitalLeaseObligations": "230000000", "otherCurrentLiabilities": "949000000", "totalCurrentLiabilities": "3554000000", "otherNonCurrentLiabilities": "1314000000", "totalNonCurrentLiabilities": "8300000000", "cashAndShortTermInvestments": "643000000", "commonStockSharesOutstanding": "119600000", "intangibleAssetsExcludingGoodwill": "1310000000", "cashAndCashEquivalentsAtCarryingValue": "643000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "187000000", "profitLoss": "None", "dividendPayout": "28000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "528000000", "capitalExpenditures": "221000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-161000000", "cashflowFromInvestment": "-378000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "150000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3109000000, "cost_of_revenue": 2463000000, "gross_profit": 646000000, "research_and_development": null, "selling_general_admin": 164000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 357000000, "depreciation_amortisation": 125000000, "ebitda": 482000000, "interest_expense": 110000000, "interest_income": null, "other_non_operating": null, "pretax_income": 246000000, "tax_provision": 59000000, "effective_tax_rate": null, "net_income": 157000000, "net_income_continuing_ops": 187000000, "net_income_to_common": 157000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 643000000, "short_term_investments": null, "net_receivables": 1917000000, "inventory": 1908000000, "other_current_assets": null, "total_current_assets": 4612000000, "net_ppe": null, "goodwill": 3050000000, "intangible_assets": 1310000000, "goodwill_and_intangibles": 4360000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9957000000, "total_assets": 14569000000, "short_term_debt": 291000000, "accounts_payable": 2325000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3554000000, "long_term_debt": 6986000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8300000000, "total_liabilities": 11854000000, "total_debt": 7277000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3343000000, "total_equity": 2235000000, "shares_outstanding": 119600000, "operating_cash_flow": 528000000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 221000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -378000000, "dividends_paid": 28000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -161000000, "free_cash_flow": 749000000, "net_change_in_cash": 150000000 }, "raw_data": { "income": { "ebit": "357000000", "ebitda": "482000000", "netIncome": "157000000", "grossProfit": "646000000", "depreciation": "None", "totalRevenue": "3109000000", "costOfRevenue": "2463000000", "interestIncome": "12000000", "incomeBeforeTax": "246000000", "interestExpense": "110000000", "operatingIncome": "367000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "59000000", "reportedCurrency": "USD", "netInterestIncome": "-98000000", "nonInterestIncome": "None", "operatingExpenses": "279000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "5000000", "costofGoodsAndServicesSold": "2463000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125000000", "sellingGeneralAndAdministrative": "164000000", "netIncomeFromContinuingOperations": "187000000" }, "balance": { "goodwill": "3050000000", "inventory": "1908000000", "commonStock": "601000000", "currentDebt": "None", "investments": "None", "totalAssets": "14569000000", "longTermDebt": "6986000000", "shortTermDebt": "291000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1310000000", "reportedCurrency": "USD", "retainedEarnings": "3343000000", "totalLiabilities": "11854000000", "otherCurrentAssets": "144000000", "totalCurrentAssets": "4612000000", "currentLongTermDebt": "246000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1917000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9957000000", "currentAccountsPayable": "2325000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4890000000", "shortLongTermDebtTotal": "7462000000", "totalShareholderEquity": "2235000000", "capitalLeaseObligations": "230000000", "otherCurrentLiabilities": "949000000", "totalCurrentLiabilities": "3554000000", "otherNonCurrentLiabilities": "1314000000", "totalNonCurrentLiabilities": "8300000000", "cashAndShortTermInvestments": "643000000", "commonStockSharesOutstanding": "119600000", "intangibleAssetsExcludingGoodwill": "1310000000", "cashAndCashEquivalentsAtCarryingValue": "643000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "187000000", "profitLoss": "None", "dividendPayout": "28000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "528000000", "capitalExpenditures": "221000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-161000000", "cashflowFromInvestment": "-378000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "150000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/", "rank_field": "cornerstone_growth_rank" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "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" ] } } }