{ "ticker": { "uuid": "50a3b7b7-007c-4f84-982e-5051b56f1e2a", "symbol": "AES", "name": "The AES Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Diversified", "page_url": "https://sharemaestro.com/factors/ticker/50a3b7b7-007c-4f84-982e-5051b56f1e2a/", "api_url": "https://sharemaestro.com/factors/api/tickers/50a3b7b7-007c-4f84-982e-5051b56f1e2a/" }, "ticker_metadata": { "id": 100, "uuid": "50a3b7b7-007c-4f84-982e-5051b56f1e2a", "symbol": "AES", "name": "The AES Corporation", "asset_type": "equity", "market_cap": 10469155000, "stock_exchange_id": 3, "industry": "Utilities - Diversified", "sector": "Utilities", "description": "The AES Corporation is a Fortune 500 company that generates and distributes electrical power. AES is headquartered in Arlington, Virginia.", "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": "50a3b7b7-007c-4f84-982e-5051b56f1e2a", "symbol": "AES", "name": "The AES Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Diversified", "page_url": "https://sharemaestro.com/factors/ticker/50a3b7b7-007c-4f84-982e-5051b56f1e2a/", "api_url": "https://sharemaestro.com/factors/api/tickers/50a3b7b7-007c-4f84-982e-5051b56f1e2a/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.95, "value": 0.87, "quality": 0.76, "momentum": 0.82, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 14.67, "market_cap": 10489050000, "pe_ratio": 7.8393, "earnings_yield": 0.1276, "ebitda_to_ev": 0.0942, "shareholder_yield": 0.0478, "roe": 0.3027, "piotroski_f_score": 5, "momentum_12_1": 0.3834, "volatility_252d": 0.3194 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": true, "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": "2026-06-07T06:54:50.722849+00:00", "batch_id": "" }, "size": { "price_close": 14.67, "market_cap": 10489050000, "market_cap_usd": 10489050000, "enterprise_value": 39888050000, "shares_outstanding": 715000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 7.8393, "pb_ratio": 2.3731, "ptbv_ratio": 5.0942, "ps_ratio": 0.84, "pcf_ratio": 2.1139, "pfcf_ratio": 0.9199, "ev_ebitda": 10.617, "ev_ebit": 18.098, "ev_sales": 3.1944, "ev_fcf": 3.498, "earnings_yield": 0.1276, "fcf_yield": 0.2859, "price_to_sales": 0.84, "price_to_book": 2.3731, "price_to_cashflow": 2.1139, "ebitda_to_ev": 0.0942, "sales_yield": 0.3131 }, "yield": { "dividend_yield": 0.0478, "buyback_yield": 0, "shareholder_yield": 0.0478, "debt_paydown_yield": null, "total_yield": 0.0478 }, "quality": { "gross_margin": 0.1931, "operating_margin": 0.1765, "net_margin": 0.1072, "ebitda_margin": 0.3009, "fcf_margin": 0.9132, "roe": 0.3027, "roa": 0.0253, "roic": 0.047, "roc_greenblatt": null, "asset_turnover": 0.2364, "cash_conversion": 8.5224, "accruals_ratio": -0.0686, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": 0.4941, "earnings_stability_5y": 0.7605, "revenue_stability_5y": 0.106, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0456, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 9.8333, "net_debt_to_ebitda": 7.8251, "debt_to_assets": 0.5869, "interest_coverage": 1.5521, "current_ratio": 0.7296, "quick_ratio": 0.6523, "net_debt": 29399000000, "local_beta": -0.0002, "volatility_252d": 0.3194, "volatility_60d": 0.6808, "max_drawdown_12m": -0.1898, "risk_adjusted_momentum": 1.2001 }, "growth": { "revenue_growth_1y": 0.0304, "revenue_growth_3y_cagr": -0.0103, "revenue_growth_5y_cagr": 0.0483, "eps_growth_1y": -0.0422, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.8568, "fcf_growth_1y": 0.1993, "book_value_growth_1y": 0.8926, "revenue_growth": 0.0304, "earnings_growth": -0.0422 }, "momentum": { "price_return_1m": 0.0237, "price_return_3m": 0.0495, "price_return_6m": 0.0797, "price_return_9m": 0.1771, "price_return_12m": 0.4162, "price_return_12m_ex1m": 0.3834, "momentum_6m": 0.0797, "momentum_12m": 0.4162, "momentum_12_1": 0.3834, "distance_from_52w_high": -0.1406, "distance_from_52w_low": 0.4815, "relative_strength": 0.3162 }, "raw_ttm": { "revenue_ttm": 12487000000, "gross_profit_ttm": 2411000000, "ebit_ttm": 2204000000, "ebitda_ttm": 3757000000, "net_income_ttm": 1338000000, "eps_diluted_ttm": 1.8713, "operating_cash_flow_ttm": 4962000000, "capital_expenditure_ttm": 6441000000, "fcf_ttm": 11403000000, "dividends_paid_ttm": 501000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1420000000, "cash_and_equivalents": 1600000000, "total_current_assets": 6110000000, "total_current_liabilities": 8374000000, "net_ppe": null, "total_assets": 52819000000, "total_debt": 30999000000, "total_equity": 4420000000, "net_working_capital": -664000000, "book_value_per_share": 6.1818, "retained_earnings": 1003000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2059000000, "tangible_book_per_share": 2.8797 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 13, "rank_pb": 56, "rank_ptbv": 69, "rank_ps": 24, "rank_pcf": 6, "rank_ev_ebitda": 42, "rank_ev_ebit": 65, "rank_earnings_yield": 13, "rank_fcf_yield": 10, "rank_dividend_yield": 15, "rank_shareholder_yield": 16, "rank_total_yield": 16, "rank_roe": 11, "rank_roc": 50, "rank_roic": 62, "rank_gross_margin": 84, "rank_fcf_margin": 6, "rank_piotroski": 63, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 69, "rank_eps_growth_5y": 4, "rank_revenue_growth_1y": 65, "rank_momentum_12m": 28, "rank_momentum_12m_ex1m": 30, "rank_relative_strength": 27 }, "composites": { "value_composite": 13, "quality_composite": 24, "momentum_composite": 18, "growth_composite": 28, "yield_composite": 10, "svqf_composite": 7, "vc1_composite": 10, "vc2_composite": 7, "vc3_composite": 7, "trending_value_composite": 37, "overall_composite": 5, "quality_value_composite": 0.8131, "os_score": 0.95, "value_percentile": 0.87, "quality_percentile": 0.76, "momentum_percentile": 0.82, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 2, "small_cap_core_rank": 8, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true, "trending_value_rank": 37, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5078, "ticker_id": 100, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:50.722849+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14.67, "market_cap": 10489050000, "market_cap_usd": 10489050000, "enterprise_value": 39888050000, "shares_outstanding": 715000000, "fx_rate_to_usd": null, "pe_ratio": 7.83934978, "pb_ratio": 2.37308824, "ptbv_ratio": 5.09424478, "ps_ratio": 0.8399976, "pcf_ratio": 2.11387545, "pfcf_ratio": 0.91985004, "ev_ebitda": 10.61699494, "ev_ebit": 18.09802632, "ev_sales": 3.19436614, "ev_fcf": 3.49803122, "earnings_yield": 0.1275616, "fcf_yield": 0.28587509, "dividend_yield": 0.0477641, "buyback_yield": 0, "shareholder_yield": 0.0477641, "debt_paydown_yield": null, "total_yield": 0.0477641, "gross_margin": 0.1930808, "operating_margin": 0.17650356, "net_margin": 0.10715144, "ebitda_margin": 0.30087291, "fcf_margin": 0.91318972, "roe": 0.30271493, "roa": 0.02533179, "roic": 0.04695352, "roc_greenblatt": null, "asset_turnover": 0.23641114, "cash_conversion": 8.52242152, "accruals_ratio": -0.06861167, "sbc_to_revenue": null, "debt_to_equity": 9.83325792, "net_debt_to_ebitda": 7.82512643, "debt_to_assets": 0.58689108, "interest_coverage": 1.55211268, "current_ratio": 0.72963936, "quick_ratio": 0.65225699, "net_debt": 29399000000, "revenue_growth_1y": 0.03036554, "revenue_growth_3y_cagr": -0.01027589, "revenue_growth_5y_cagr": 0.04834005, "eps_growth_1y": -0.04223336, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.85677616, "fcf_growth_1y": 0.19930585, "book_value_growth_1y": 0.89261052, "piotroski_f_score": 5, "altman_z_score": 0.4940604, "earnings_stability_5y": 0.760453, "revenue_stability_5y": 0.106042, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02372645, "price_return_3m": 0.04952138, "price_return_6m": 0.07967676, "price_return_9m": 0.17709361, "price_return_12m": 0.41617353, "price_return_12m_ex1m": 0.38335151, "distance_from_52w_high": -0.14058244, "distance_from_52w_low": 0.481474, "relative_strength": 0.31620995, "local_beta": -0.0002, "volatility_252d": 0.319445, "volatility_60d": 0.680769, "max_drawdown_12m": -0.18981587, "revenue_ttm": 12487000000, "gross_profit_ttm": 2411000000, "ebit_ttm": 2204000000, "ebitda_ttm": 3757000000, "net_income_ttm": 1338000000, "eps_diluted_ttm": 1.87132867, "operating_cash_flow_ttm": 4962000000, "capital_expenditure_ttm": 6441000000, "fcf_ttm": 11403000000, "dividends_paid_ttm": 501000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1420000000, "cash_and_equivalents": 1600000000, "total_current_assets": 6110000000, "total_current_liabilities": 8374000000, "net_ppe": null, "total_assets": 52819000000, "total_debt": 30999000000, "total_equity": 4420000000, "net_working_capital": -664000000, "book_value_per_share": 6.18181818, "retained_earnings": 1003000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2059000000, "tangible_book_per_share": 2.87972028, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 13, "rank_pb": 56, "rank_ptbv": 69, "rank_ps": 24, "rank_pcf": 6, "rank_ev_ebitda": 42, "rank_ev_ebit": 65, "rank_earnings_yield": 13, "rank_fcf_yield": 10, "rank_dividend_yield": 15, "rank_shareholder_yield": 16, "rank_total_yield": 16, "rank_roe": 11, "rank_roc": 50, "rank_roic": 62, "rank_gross_margin": 84, "rank_fcf_margin": 6, "rank_piotroski": 63, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 69, "rank_eps_growth_5y": 4, "rank_revenue_growth_1y": 65, "rank_momentum_12m": 28, "rank_momentum_12m_ex1m": 30, "rank_relative_strength": 27, "value_composite": 13, "quality_composite": 24, "momentum_composite": 18, "growth_composite": 28, "yield_composite": 10, "svqf_composite": 7, "vc1_composite": 10, "vc2_composite": 7, "vc3_composite": 7, "trending_value_composite": 37, "overall_composite": 5, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 2, "small_cap_core_rank": 8, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 14.67, "os": 0.95, "value": 0.87, "quality": 0.76, "momentum": 0.82, "confidence": 1, "coverage": 1, "pe_ratio": 7.8393, "earnings_yield": 0.1276, "shareholder_yield": 0.0478, "roe": 0.3027, "momentum_12_1": 0.3834, "complete_fields": { "id": 5078, "ticker_id": 100, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:50.722849+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14.67, "market_cap": 10489050000, "market_cap_usd": 10489050000, "enterprise_value": 39888050000, "shares_outstanding": 715000000, "fx_rate_to_usd": null, "pe_ratio": 7.83934978, "pb_ratio": 2.37308824, "ptbv_ratio": 5.09424478, "ps_ratio": 0.8399976, "pcf_ratio": 2.11387545, "pfcf_ratio": 0.91985004, "ev_ebitda": 10.61699494, "ev_ebit": 18.09802632, "ev_sales": 3.19436614, "ev_fcf": 3.49803122, "earnings_yield": 0.1275616, "fcf_yield": 0.28587509, "dividend_yield": 0.0477641, "buyback_yield": 0, "shareholder_yield": 0.0477641, "debt_paydown_yield": null, "total_yield": 0.0477641, "gross_margin": 0.1930808, "operating_margin": 0.17650356, "net_margin": 0.10715144, "ebitda_margin": 0.30087291, "fcf_margin": 0.91318972, "roe": 0.30271493, "roa": 0.02533179, "roic": 0.04695352, "roc_greenblatt": null, "asset_turnover": 0.23641114, "cash_conversion": 8.52242152, "accruals_ratio": -0.06861167, "sbc_to_revenue": null, "debt_to_equity": 9.83325792, "net_debt_to_ebitda": 7.82512643, "debt_to_assets": 0.58689108, "interest_coverage": 1.55211268, "current_ratio": 0.72963936, "quick_ratio": 0.65225699, "net_debt": 29399000000, "revenue_growth_1y": 0.03036554, "revenue_growth_3y_cagr": -0.01027589, "revenue_growth_5y_cagr": 0.04834005, "eps_growth_1y": -0.04223336, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.85677616, "fcf_growth_1y": 0.19930585, "book_value_growth_1y": 0.89261052, "piotroski_f_score": 5, "altman_z_score": 0.4940604, "earnings_stability_5y": 0.760453, "revenue_stability_5y": 0.106042, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02372645, "price_return_3m": 0.04952138, "price_return_6m": 0.07967676, "price_return_9m": 0.17709361, "price_return_12m": 0.41617353, "price_return_12m_ex1m": 0.38335151, "distance_from_52w_high": -0.14058244, "distance_from_52w_low": 0.481474, "relative_strength": 0.31620995, "local_beta": -0.0002, "volatility_252d": 0.319445, "volatility_60d": 0.680769, "max_drawdown_12m": -0.18981587, "revenue_ttm": 12487000000, "gross_profit_ttm": 2411000000, "ebit_ttm": 2204000000, "ebitda_ttm": 3757000000, "net_income_ttm": 1338000000, "eps_diluted_ttm": 1.87132867, "operating_cash_flow_ttm": 4962000000, "capital_expenditure_ttm": 6441000000, "fcf_ttm": 11403000000, "dividends_paid_ttm": 501000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1420000000, "cash_and_equivalents": 1600000000, "total_current_assets": 6110000000, "total_current_liabilities": 8374000000, "net_ppe": null, "total_assets": 52819000000, "total_debt": 30999000000, "total_equity": 4420000000, "net_working_capital": -664000000, "book_value_per_share": 6.18181818, "retained_earnings": 1003000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2059000000, "tangible_book_per_share": 2.87972028, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 13, "rank_pb": 56, "rank_ptbv": 69, "rank_ps": 24, "rank_pcf": 6, "rank_ev_ebitda": 42, "rank_ev_ebit": 65, "rank_earnings_yield": 13, "rank_fcf_yield": 10, "rank_dividend_yield": 15, "rank_shareholder_yield": 16, "rank_total_yield": 16, "rank_roe": 11, "rank_roc": 50, "rank_roic": 62, "rank_gross_margin": 84, "rank_fcf_margin": 6, "rank_piotroski": 63, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 69, "rank_eps_growth_5y": 4, "rank_revenue_growth_1y": 65, "rank_momentum_12m": 28, "rank_momentum_12m_ex1m": 30, "rank_relative_strength": 27, "value_composite": 13, "quality_composite": 24, "momentum_composite": 18, "growth_composite": 28, "yield_composite": 10, "svqf_composite": 7, "vc1_composite": 10, "vc2_composite": 7, "vc3_composite": 7, "trending_value_composite": 37, "overall_composite": 5, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 2, "small_cap_core_rank": 8, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true } } ], "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": "2026-06-07T00:42:31.237498+00:00", "is_restated": false, "income_statement": { "revenue": 12233000000, "cost_of_revenue": 10022000000, "gross_profit": 2211000000, "ebit": 1482000000, "ebitda": 2939000000, "pretax_income": 20000000, "tax_provision": -181000000, "net_income": 949000000, "net_income_to_common": 949000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2073000000, "total_current_assets": 6502000000, "total_assets": 51768000000, "short_term_debt": 3147000000, "long_term_debt": 26786000000, "total_debt": 29933000000, "total_liabilities": 39839000000, "total_equity": 6887000000, "shares_outstanding": 712000000, "goodwill_and_intangibles": 2382000000 }, "cash_flow": { "operating_cash_flow": 4306000000, "capital_expenditure": 5929000000, "free_cash_flow": 10235000000, "dividends_paid": 501000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210634, "ticker_id": 100, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:31.237498+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1482000000", "ebitda": "2939000000", "netIncome": "949000000", "grossProfit": "2211000000", "depreciation": "None", "totalRevenue": "12233000000", "costOfRevenue": "10022000000", "interestIncome": "287000000", "incomeBeforeTax": "20000000", "interestExpense": "1415000000", "operatingIncome": "1970000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-181000000", "reportedCurrency": "USD", "netInterestIncome": "-1120000000", "nonInterestIncome": "None", "operatingExpenses": "241000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10022000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1457000000", "sellingGeneralAndAdministrative": "241000000", "netIncomeFromContinuingOperations": "201000000" }, "balance": { "goodwill": "342000000", "inventory": "612000000", "commonStock": "9000000", "currentDebt": "None", "investments": "None", "totalAssets": "51768000000", "longTermDebt": "26786000000", "shortTermDebt": "3147000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2040000000", "reportedCurrency": "USD", "retainedEarnings": "641000000", "totalLiabilities": "39839000000", "otherCurrentAssets": "1891000000", "totalCurrentAssets": "6502000000", "currentLongTermDebt": "3111000000", "longTermInvestments": "1004000000", "shortTermInvestments": "174000000", "currentNetReceivables": "1752000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45266000000", "currentAccountsPayable": "1980000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "38187000000", "shortLongTermDebtTotal": "30327000000", "totalShareholderEquity": "6887000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3365000000", "totalCurrentLiabilities": "8492000000", "otherNonCurrentLiabilities": "2980000000", "totalNonCurrentLiabilities": "31347000000", "cashAndShortTermInvestments": "2073000000", "commonStockSharesOutstanding": "712000000", "intangibleAssetsExcludingGoodwill": "2040000000", "cashAndCashEquivalentsAtCarryingValue": "2073000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "939000000", "profitLoss": "None", "dividendPayout": "501000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "6000000", "operatingCashflow": "4306000000", "capitalExpenditures": "5929000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-403000000", "cashflowFromInvestment": "-3832000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "501000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "992000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1457000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12233000000, "cost_of_revenue": 10022000000, "gross_profit": 2211000000, "research_and_development": null, "selling_general_admin": 241000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1482000000, "depreciation_amortisation": 1457000000, "ebitda": 2939000000, "interest_expense": 1415000000, "interest_income": null, "other_non_operating": null, "pretax_income": 20000000, "tax_provision": -181000000, "effective_tax_rate": null, "net_income": 949000000, "net_income_continuing_ops": 201000000, "net_income_to_common": 949000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2073000000, "short_term_investments": 174000000, "net_receivables": 1752000000, "inventory": 612000000, "other_current_assets": null, "total_current_assets": 6502000000, "net_ppe": null, "goodwill": 342000000, "intangible_assets": 2040000000, "goodwill_and_intangibles": 2382000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 45266000000, "total_assets": 51768000000, "short_term_debt": 3147000000, "accounts_payable": 1980000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8492000000, "long_term_debt": 26786000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 31347000000, "total_liabilities": 39839000000, "total_debt": 29933000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 641000000, "total_equity": 6887000000, "shares_outstanding": 712000000, "operating_cash_flow": 4306000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5929000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3832000000, "dividends_paid": 501000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -403000000, "free_cash_flow": 10235000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1482000000", "ebitda": "2939000000", "netIncome": "949000000", "grossProfit": "2211000000", "depreciation": "None", "totalRevenue": "12233000000", "costOfRevenue": "10022000000", "interestIncome": "287000000", "incomeBeforeTax": "20000000", "interestExpense": "1415000000", "operatingIncome": "1970000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-181000000", "reportedCurrency": "USD", "netInterestIncome": "-1120000000", "nonInterestIncome": "None", "operatingExpenses": "241000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10022000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1457000000", "sellingGeneralAndAdministrative": "241000000", "netIncomeFromContinuingOperations": "201000000" }, "balance": { "goodwill": "342000000", "inventory": "612000000", "commonStock": "9000000", "currentDebt": "None", "investments": "None", "totalAssets": "51768000000", "longTermDebt": "26786000000", "shortTermDebt": "3147000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2040000000", "reportedCurrency": "USD", "retainedEarnings": "641000000", "totalLiabilities": "39839000000", "otherCurrentAssets": "1891000000", "totalCurrentAssets": "6502000000", "currentLongTermDebt": "3111000000", "longTermInvestments": "1004000000", "shortTermInvestments": "174000000", "currentNetReceivables": "1752000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45266000000", "currentAccountsPayable": "1980000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "38187000000", "shortLongTermDebtTotal": "30327000000", "totalShareholderEquity": "6887000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3365000000", "totalCurrentLiabilities": "8492000000", "otherNonCurrentLiabilities": "2980000000", "totalNonCurrentLiabilities": "31347000000", "cashAndShortTermInvestments": "2073000000", "commonStockSharesOutstanding": "712000000", "intangibleAssetsExcludingGoodwill": "2040000000", "cashAndCashEquivalentsAtCarryingValue": "2073000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "939000000", "profitLoss": "None", "dividendPayout": "501000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "6000000", "operatingCashflow": "4306000000", "capitalExpenditures": "5929000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-403000000", "cashflowFromInvestment": "-3832000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "501000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "992000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1457000000", "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": "2026-06-07T00:42:31.237498+00:00", "is_restated": false, "income_statement": { "revenue": 12278000000, "cost_of_revenue": 9964000000, "gross_profit": 2316000000, "ebit": 2411000000, "ebitda": 3675000000, "pretax_income": 868000000, "tax_provision": 59000000, "net_income": 1686000000, "net_income_to_common": 1686000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1524000000, "total_current_assets": 6831000000, "total_assets": 47406000000, "short_term_debt": 3587000000, "long_term_debt": 25431000000, "total_debt": 29018000000, "total_liabilities": 39702000000, "total_equity": 3644000000, "shares_outstanding": 713000000, "goodwill_and_intangibles": 2292000000 }, "cash_flow": { "operating_cash_flow": 2752000000, "capital_expenditure": 7392000000, "free_cash_flow": 10144000000, "dividends_paid": 483000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210639, "ticker_id": 100, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:31.237498+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2411000000", "ebitda": "3675000000", "netIncome": "1686000000", "grossProfit": "2316000000", "depreciation": "None", "totalRevenue": "12278000000", "costOfRevenue": "9964000000", "interestIncome": "381000000", "incomeBeforeTax": "868000000", "interestExpense": "1517000000", "operatingIncome": "2028000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "59000000", "reportedCurrency": "USD", "netInterestIncome": "-1104000000", "nonInterestIncome": "None", "operatingExpenses": "288000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9964000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1264000000", "sellingGeneralAndAdministrative": "288000000", "netIncomeFromContinuingOperations": "809000000" }, "balance": { "goodwill": "345000000", "inventory": "593000000", "commonStock": "9000000", "currentDebt": "None", "investments": "None", "totalAssets": "47406000000", "longTermDebt": "25431000000", "shortTermDebt": "3587000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1947000000", "reportedCurrency": "USD", "retainedEarnings": "293000000", "totalLiabilities": "39702000000", "otherCurrentAssets": "2989000000", "totalCurrentAssets": "6831000000", "currentLongTermDebt": "3587000000", "longTermInvestments": "1124000000", "shortTermInvestments": "79000000", "currentNetReceivables": "1646000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40575000000", "currentAccountsPayable": "2571000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33538000000", "shortLongTermDebtTotal": "29018000000", "totalShareholderEquity": "3644000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2164000000", "totalCurrentLiabilities": "8571000000", "otherNonCurrentLiabilities": "2881000000", "totalNonCurrentLiabilities": "31131000000", "cashAndShortTermInvestments": "1524000000", "commonStockSharesOutstanding": "713000000", "intangibleAssetsExcludingGoodwill": "1947000000", "cashAndCashEquivalentsAtCarryingValue": "1524000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1686000000", "profitLoss": "None", "dividendPayout": "483000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "86000000", "operatingCashflow": "2752000000", "capitalExpenditures": "7392000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3494000000", "cashflowFromInvestment": "-6231000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "483000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1264000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12278000000, "cost_of_revenue": 9964000000, "gross_profit": 2316000000, "research_and_development": null, "selling_general_admin": 288000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2411000000, "depreciation_amortisation": 1264000000, "ebitda": 3675000000, "interest_expense": 1517000000, "interest_income": null, "other_non_operating": null, "pretax_income": 868000000, "tax_provision": 59000000, "effective_tax_rate": null, "net_income": 1686000000, "net_income_continuing_ops": 809000000, "net_income_to_common": 1686000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1524000000, "short_term_investments": 79000000, "net_receivables": 1646000000, "inventory": 593000000, "other_current_assets": null, "total_current_assets": 6831000000, "net_ppe": null, "goodwill": 345000000, "intangible_assets": 1947000000, "goodwill_and_intangibles": 2292000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 40575000000, "total_assets": 47406000000, "short_term_debt": 3587000000, "accounts_payable": 2571000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8571000000, "long_term_debt": 25431000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 31131000000, "total_liabilities": 39702000000, "total_debt": 29018000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 293000000, "total_equity": 3644000000, "shares_outstanding": 713000000, "operating_cash_flow": 2752000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7392000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6231000000, "dividends_paid": 483000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3494000000, "free_cash_flow": 10144000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2411000000", "ebitda": "3675000000", "netIncome": "1686000000", "grossProfit": "2316000000", "depreciation": "None", "totalRevenue": "12278000000", "costOfRevenue": "9964000000", "interestIncome": "381000000", "incomeBeforeTax": "868000000", "interestExpense": "1517000000", "operatingIncome": "2028000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "59000000", "reportedCurrency": "USD", "netInterestIncome": "-1104000000", "nonInterestIncome": "None", "operatingExpenses": "288000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9964000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1264000000", "sellingGeneralAndAdministrative": "288000000", "netIncomeFromContinuingOperations": "809000000" }, "balance": { "goodwill": "345000000", "inventory": "593000000", "commonStock": "9000000", "currentDebt": "None", "investments": "None", "totalAssets": "47406000000", "longTermDebt": "25431000000", "shortTermDebt": "3587000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1947000000", "reportedCurrency": "USD", "retainedEarnings": "293000000", "totalLiabilities": "39702000000", "otherCurrentAssets": "2989000000", "totalCurrentAssets": "6831000000", "currentLongTermDebt": "3587000000", "longTermInvestments": "1124000000", "shortTermInvestments": "79000000", "currentNetReceivables": "1646000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40575000000", "currentAccountsPayable": "2571000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33538000000", "shortLongTermDebtTotal": "29018000000", "totalShareholderEquity": "3644000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2164000000", "totalCurrentLiabilities": "8571000000", "otherNonCurrentLiabilities": "2881000000", "totalNonCurrentLiabilities": "31131000000", "cashAndShortTermInvestments": "1524000000", "commonStockSharesOutstanding": "713000000", "intangibleAssetsExcludingGoodwill": "1947000000", "cashAndCashEquivalentsAtCarryingValue": "1524000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1686000000", "profitLoss": "None", "dividendPayout": "483000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "86000000", "operatingCashflow": "2752000000", "capitalExpenditures": "7392000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3494000000", "cashflowFromInvestment": "-6231000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "483000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1264000000", "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": "2026-06-07T00:42:31.237498+00:00", "is_restated": false, "income_statement": { "revenue": 12676000000, "cost_of_revenue": 10164000000, "gross_profit": 2515000000, "ebit": 1406000000, "ebitda": 2534000000, "pretax_income": 72000000, "tax_provision": 261000000, "net_income": 242000000, "net_income_to_common": 242000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1426000000, "total_current_assets": 6649000000, "total_assets": 44799000000, "short_term_debt": 4132000000, "long_term_debt": 22746000000, "total_debt": 26878000000, "total_liabilities": 38814000000, "total_equity": 2488000000, "shares_outstanding": 712000000, "goodwill_and_intangibles": 2591000000 }, "cash_flow": { "operating_cash_flow": 3034000000, "capital_expenditure": 7724000000, "free_cash_flow": 10758000000, "dividends_paid": 444000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210644, "ticker_id": 100, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:31.237498+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1406000000", "ebitda": "2534000000", "netIncome": "242000000", "grossProfit": "2515000000", "depreciation": "None", "totalRevenue": "12676000000", "costOfRevenue": "10164000000", "interestIncome": "517000000", "incomeBeforeTax": "72000000", "interestExpense": "1302000000", "operatingIncome": "2260000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "261000000", "reportedCurrency": "USD", "netInterestIncome": "-753000000", "nonInterestIncome": "None", "operatingExpenses": "255000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10164000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1128000000", "sellingGeneralAndAdministrative": "255000000", "netIncomeFromContinuingOperations": "-525000000" }, "balance": { "goodwill": "348000000", "inventory": "712000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "44799000000", "longTermDebt": "22746000000", "shortTermDebt": "4132000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2243000000", "reportedCurrency": "USD", "retainedEarnings": "-1386000000", "totalLiabilities": "38814000000", "otherCurrentAssets": "2696000000", "totalCurrentAssets": "6649000000", "currentLongTermDebt": "4132000000", "longTermInvestments": "941000000", "shortTermInvestments": "395000000", "currentNetReceivables": "1420000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38150000000", "currentAccountsPayable": "3173000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "30338000000", "shortLongTermDebtTotal": "26878000000", "totalShareholderEquity": "2488000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2148000000", "totalCurrentLiabilities": "9731000000", "otherNonCurrentLiabilities": "3114000000", "totalNonCurrentLiabilities": "29083000000", "cashAndShortTermInvestments": "1426000000", "commonStockSharesOutstanding": "712000000", "intangibleAssetsExcludingGoodwill": "2243000000", "cashAndCashEquivalentsAtCarryingValue": "1426000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "242000000", "profitLoss": "None", "dividendPayout": "444000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "306000000", "operatingCashflow": "3034000000", "capitalExpenditures": "7724000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3492000000", "cashflowFromInvestment": "-6275000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "444000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7938000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1128000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12676000000, "cost_of_revenue": 10164000000, "gross_profit": 2515000000, "research_and_development": null, "selling_general_admin": 255000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1406000000, "depreciation_amortisation": 1128000000, "ebitda": 2534000000, "interest_expense": 1302000000, "interest_income": null, "other_non_operating": null, "pretax_income": 72000000, "tax_provision": 261000000, "effective_tax_rate": null, "net_income": 242000000, "net_income_continuing_ops": -525000000, "net_income_to_common": 242000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1426000000, "short_term_investments": 395000000, "net_receivables": 1420000000, "inventory": 712000000, "other_current_assets": null, "total_current_assets": 6649000000, "net_ppe": null, "goodwill": 348000000, "intangible_assets": 2243000000, "goodwill_and_intangibles": 2591000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 38150000000, "total_assets": 44799000000, "short_term_debt": 4132000000, "accounts_payable": 3173000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9731000000, "long_term_debt": 22746000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 29083000000, "total_liabilities": 38814000000, "total_debt": 26878000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1386000000, "total_equity": 2488000000, "shares_outstanding": 712000000, "operating_cash_flow": 3034000000, "stock_based_compensation": 18000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7724000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6275000000, "dividends_paid": 444000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3492000000, "free_cash_flow": 10758000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1406000000", "ebitda": "2534000000", "netIncome": "242000000", "grossProfit": "2515000000", "depreciation": "None", "totalRevenue": "12676000000", "costOfRevenue": "10164000000", "interestIncome": "517000000", "incomeBeforeTax": "72000000", "interestExpense": "1302000000", "operatingIncome": "2260000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "261000000", "reportedCurrency": "USD", "netInterestIncome": "-753000000", "nonInterestIncome": "None", "operatingExpenses": "255000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10164000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1128000000", "sellingGeneralAndAdministrative": "255000000", "netIncomeFromContinuingOperations": "-525000000" }, "balance": { "goodwill": "348000000", "inventory": "712000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "44799000000", "longTermDebt": "22746000000", "shortTermDebt": "4132000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2243000000", "reportedCurrency": "USD", "retainedEarnings": "-1386000000", "totalLiabilities": "38814000000", "otherCurrentAssets": "2696000000", "totalCurrentAssets": "6649000000", "currentLongTermDebt": "4132000000", "longTermInvestments": "941000000", "shortTermInvestments": "395000000", "currentNetReceivables": "1420000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38150000000", "currentAccountsPayable": "3173000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "30338000000", "shortLongTermDebtTotal": "26878000000", "totalShareholderEquity": "2488000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2148000000", "totalCurrentLiabilities": "9731000000", "otherNonCurrentLiabilities": "3114000000", "totalNonCurrentLiabilities": "29083000000", "cashAndShortTermInvestments": "1426000000", "commonStockSharesOutstanding": "712000000", "intangibleAssetsExcludingGoodwill": "2243000000", "cashAndCashEquivalentsAtCarryingValue": "1426000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "242000000", "profitLoss": "None", "dividendPayout": "444000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "306000000", "operatingCashflow": "3034000000", "capitalExpenditures": "7724000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3492000000", "cashflowFromInvestment": "-6275000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "444000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7938000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1128000000", "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": "2026-06-07T00:42:31.237498+00:00", "is_restated": false, "income_statement": { "revenue": 12618000000, "cost_of_revenue": 10069000000, "gross_profit": 2548000000, "ebit": 890000000, "ebitda": 1943000000, "pretax_income": -240000000, "tax_provision": 265000000, "net_income": -546000000, "net_income_to_common": -546000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1374000000, "total_current_assets": 7643000000, "total_assets": 38363000000, "short_term_debt": 1758000000, "long_term_debt": 21740000000, "total_debt": 23498000000, "total_liabilities": 33859000000, "total_equity": 2437000000, "shares_outstanding": 668000000, "goodwill_and_intangibles": 2203000000 }, "cash_flow": { "operating_cash_flow": 2715000000, "capital_expenditure": 4551000000, "free_cash_flow": 7266000000, "dividends_paid": 422000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210649, "ticker_id": 100, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:31.237498+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "890000000", "ebitda": "1943000000", "netIncome": "-546000000", "grossProfit": "2548000000", "depreciation": "None", "totalRevenue": "12618000000", "costOfRevenue": "10069000000", "interestIncome": "389000000", "incomeBeforeTax": "-240000000", "interestExpense": "1059000000", "operatingIncome": "2341000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "265000000", "reportedCurrency": "USD", "netInterestIncome": "-728000000", "nonInterestIncome": "None", "operatingExpenses": "207000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "144000000", "costofGoodsAndServicesSold": "10069000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1053000000", "sellingGeneralAndAdministrative": "207000000", "netIncomeFromContinuingOperations": "-505000000" }, "balance": { "goodwill": "362000000", "inventory": "1055000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "38363000000", "longTermDebt": "21740000000", "shortTermDebt": "1758000000", "treasuryStock": "-1822000000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1841000000", "reportedCurrency": "USD", "retainedEarnings": "-1635000000", "totalLiabilities": "33859000000", "otherCurrentAssets": "2685000000", "totalCurrentAssets": "7643000000", "currentLongTermDebt": "1758000000", "longTermInvestments": "952000000", "shortTermInvestments": "730000000", "currentNetReceivables": "1799000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30720000000", "currentAccountsPayable": "2392000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "23039000000", "shortLongTermDebtTotal": "23498000000", "totalShareholderEquity": "2437000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2092000000", "totalCurrentLiabilities": "6491000000", "otherNonCurrentLiabilities": "3168000000", "totalNonCurrentLiabilities": "27368000000", "cashAndShortTermInvestments": "1374000000", "commonStockSharesOutstanding": "668000000", "intangibleAssetsExcludingGoodwill": "1841000000", "cashAndCashEquivalentsAtCarryingValue": "1374000000", "accumulatedDepreciationAmortizationPPE": "-8651000000" }, "cashflow": { "netIncome": "-505000000", "profitLoss": "None", "dividendPayout": "422000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-417000000", "operatingCashflow": "2715000000", "capitalExpenditures": "4551000000", "changeInReceivables": "-532000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "3758000000", "cashflowFromInvestment": "-5836000000", "stockBasedCompensation": "39000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "422000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "637000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "60000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1053000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12618000000, "cost_of_revenue": 10069000000, "gross_profit": 2548000000, "research_and_development": null, "selling_general_admin": 207000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 890000000, "depreciation_amortisation": 1053000000, "ebitda": 1943000000, "interest_expense": 1059000000, "interest_income": null, "other_non_operating": null, "pretax_income": -240000000, "tax_provision": 265000000, "effective_tax_rate": null, "net_income": -546000000, "net_income_continuing_ops": -505000000, "net_income_to_common": -546000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1374000000, "short_term_investments": 730000000, "net_receivables": 1799000000, "inventory": 1055000000, "other_current_assets": null, "total_current_assets": 7643000000, "net_ppe": null, "goodwill": 362000000, "intangible_assets": 1841000000, "goodwill_and_intangibles": 2203000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30720000000, "total_assets": 38363000000, "short_term_debt": 1758000000, "accounts_payable": 2392000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6491000000, "long_term_debt": 21740000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 27368000000, "total_liabilities": 33859000000, "total_debt": 23498000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1635000000, "total_equity": 2437000000, "shares_outstanding": 668000000, "operating_cash_flow": 2715000000, "stock_based_compensation": 39000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4551000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5836000000, "dividends_paid": 422000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3758000000, "free_cash_flow": 7266000000, "net_change_in_cash": 637000000 }, "raw_data": { "income": { "ebit": "890000000", "ebitda": "1943000000", "netIncome": "-546000000", "grossProfit": "2548000000", "depreciation": "None", "totalRevenue": "12618000000", "costOfRevenue": "10069000000", "interestIncome": "389000000", "incomeBeforeTax": "-240000000", "interestExpense": "1059000000", "operatingIncome": "2341000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "265000000", "reportedCurrency": "USD", "netInterestIncome": "-728000000", "nonInterestIncome": "None", "operatingExpenses": "207000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "144000000", "costofGoodsAndServicesSold": "10069000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1053000000", "sellingGeneralAndAdministrative": "207000000", "netIncomeFromContinuingOperations": "-505000000" }, "balance": { "goodwill": "362000000", "inventory": "1055000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "38363000000", "longTermDebt": "21740000000", "shortTermDebt": "1758000000", "treasuryStock": "-1822000000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1841000000", "reportedCurrency": "USD", "retainedEarnings": "-1635000000", "totalLiabilities": "33859000000", "otherCurrentAssets": "2685000000", "totalCurrentAssets": "7643000000", "currentLongTermDebt": "1758000000", "longTermInvestments": "952000000", "shortTermInvestments": "730000000", "currentNetReceivables": "1799000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30720000000", "currentAccountsPayable": "2392000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "23039000000", "shortLongTermDebtTotal": "23498000000", "totalShareholderEquity": "2437000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2092000000", "totalCurrentLiabilities": "6491000000", "otherNonCurrentLiabilities": "3168000000", "totalNonCurrentLiabilities": "27368000000", "cashAndShortTermInvestments": "1374000000", "commonStockSharesOutstanding": "668000000", "intangibleAssetsExcludingGoodwill": "1841000000", "cashAndCashEquivalentsAtCarryingValue": "1374000000", "accumulatedDepreciationAmortizationPPE": "-8651000000" }, "cashflow": { "netIncome": "-505000000", "profitLoss": "None", "dividendPayout": "422000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-417000000", "operatingCashflow": "2715000000", "capitalExpenditures": "4551000000", "changeInReceivables": "-532000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "3758000000", "cashflowFromInvestment": "-5836000000", "stockBasedCompensation": "39000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "422000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "637000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "60000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1053000000", "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": "2026-06-07T00:42:31.237498+00:00", "is_restated": false, "income_statement": { "revenue": 11142000000, "cost_of_revenue": 8430000000, "gross_profit": 2713000000, "ebit": -238000000, "ebitda": 818000000, "pretax_income": -1088000000, "tax_provision": -133000000, "net_income": -413000000, "net_income_to_common": -413000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 943000000, "total_current_assets": 5356000000, "total_assets": 32963000000, "short_term_debt": 1367000000, "long_term_debt": 17332000000, "total_debt": 18699000000, "total_liabilities": 28396000000, "total_equity": 2798000000, "shares_outstanding": 666000000, "goodwill_and_intangibles": 2627000000 }, "cash_flow": { "operating_cash_flow": 1902000000, "capital_expenditure": 2116000000, "free_cash_flow": 4018000000, "dividends_paid": 401000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210654, "ticker_id": 100, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:31.237498+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-238000000", "ebitda": "818000000", "netIncome": "-413000000", "grossProfit": "2713000000", "depreciation": "None", "totalRevenue": "11142000000", "costOfRevenue": "8430000000", "interestIncome": "623000000", "incomeBeforeTax": "-1088000000", "interestExpense": "826000000", "operatingIncome": "2547000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-133000000", "reportedCurrency": "USD", "netInterestIncome": "-613000000", "nonInterestIncome": "None", "operatingExpenses": "166000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1087000000", "costofGoodsAndServicesSold": "8430000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1056000000", "sellingGeneralAndAdministrative": "166000000", "netIncomeFromContinuingOperations": "-955000000" }, "balance": { "goodwill": "1177000000", "inventory": "604000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "32963000000", "longTermDebt": "17332000000", "shortTermDebt": "1367000000", "treasuryStock": "-1845000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1450000000", "reportedCurrency": "USD", "retainedEarnings": "-1089000000", "totalLiabilities": "28396000000", "otherCurrentAssets": "2159000000", "totalCurrentAssets": "5356000000", "currentLongTermDebt": "1367000000", "longTermInvestments": "1080000000", "shortTermInvestments": "232000000", "currentNetReceivables": "1418000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27607000000", "currentAccountsPayable": "1153000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19906000000", "shortLongTermDebtTotal": "18699000000", "totalShareholderEquity": "2798000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1861000000", "totalCurrentLiabilities": "4732000000", "otherNonCurrentLiabilities": "3358000000", "totalNonCurrentLiabilities": "23664000000", "cashAndShortTermInvestments": "943000000", "commonStockSharesOutstanding": "666000000", "intangibleAssetsExcludingGoodwill": "1450000000", "cashAndCashEquivalentsAtCarryingValue": "943000000", "accumulatedDepreciationAmortizationPPE": "-8486000000" }, "cashflow": { "netIncome": "-951000000", "profitLoss": "None", "dividendPayout": "401000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-93000000", "operatingCashflow": "1902000000", "capitalExpenditures": "2116000000", "changeInReceivables": "-170000000", "changeInExchangeRate": "-46000000", "cashflowFromFinancing": "797000000", "cashflowFromInvestment": "-3051000000", "stockBasedCompensation": "3699000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "401000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-398000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1014000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1056000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11142000000, "cost_of_revenue": 8430000000, "gross_profit": 2713000000, "research_and_development": null, "selling_general_admin": 166000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -238000000, "depreciation_amortisation": 1056000000, "ebitda": 818000000, "interest_expense": 826000000, "interest_income": null, "other_non_operating": null, "pretax_income": -1088000000, "tax_provision": -133000000, "effective_tax_rate": null, "net_income": -413000000, "net_income_continuing_ops": -955000000, "net_income_to_common": -413000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 943000000, "short_term_investments": 232000000, "net_receivables": 1418000000, "inventory": 604000000, "other_current_assets": null, "total_current_assets": 5356000000, "net_ppe": null, "goodwill": 1177000000, "intangible_assets": 1450000000, "goodwill_and_intangibles": 2627000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 27607000000, "total_assets": 32963000000, "short_term_debt": 1367000000, "accounts_payable": 1153000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4732000000, "long_term_debt": 17332000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23664000000, "total_liabilities": 28396000000, "total_debt": 18699000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1089000000, "total_equity": 2798000000, "shares_outstanding": 666000000, "operating_cash_flow": 1902000000, "stock_based_compensation": 3699000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2116000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3051000000, "dividends_paid": 401000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 797000000, "free_cash_flow": 4018000000, "net_change_in_cash": -398000000 }, "raw_data": { "income": { "ebit": "-238000000", "ebitda": "818000000", "netIncome": "-413000000", "grossProfit": "2713000000", "depreciation": "None", "totalRevenue": "11142000000", "costOfRevenue": "8430000000", "interestIncome": "623000000", "incomeBeforeTax": "-1088000000", "interestExpense": "826000000", "operatingIncome": "2547000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-133000000", "reportedCurrency": "USD", "netInterestIncome": "-613000000", "nonInterestIncome": "None", "operatingExpenses": "166000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1087000000", "costofGoodsAndServicesSold": "8430000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1056000000", "sellingGeneralAndAdministrative": "166000000", "netIncomeFromContinuingOperations": "-955000000" }, "balance": { "goodwill": "1177000000", "inventory": "604000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "32963000000", "longTermDebt": "17332000000", "shortTermDebt": "1367000000", "treasuryStock": "-1845000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1450000000", "reportedCurrency": "USD", "retainedEarnings": "-1089000000", "totalLiabilities": "28396000000", "otherCurrentAssets": "2159000000", "totalCurrentAssets": "5356000000", "currentLongTermDebt": "1367000000", "longTermInvestments": "1080000000", "shortTermInvestments": "232000000", "currentNetReceivables": "1418000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27607000000", "currentAccountsPayable": "1153000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19906000000", "shortLongTermDebtTotal": "18699000000", "totalShareholderEquity": "2798000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1861000000", "totalCurrentLiabilities": "4732000000", "otherNonCurrentLiabilities": "3358000000", "totalNonCurrentLiabilities": "23664000000", "cashAndShortTermInvestments": "943000000", "commonStockSharesOutstanding": "666000000", "intangibleAssetsExcludingGoodwill": "1450000000", "cashAndCashEquivalentsAtCarryingValue": "943000000", "accumulatedDepreciationAmortizationPPE": "-8486000000" }, "cashflow": { "netIncome": "-951000000", "profitLoss": "None", "dividendPayout": "401000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-93000000", "operatingCashflow": "1902000000", "capitalExpenditures": "2116000000", "changeInReceivables": "-170000000", "changeInExchangeRate": "-46000000", "cashflowFromFinancing": "797000000", "cashflowFromInvestment": "-3051000000", "stockBasedCompensation": "3699000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "401000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-398000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1014000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1056000000", "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": "2026-06-07T00:42:31.237498+00:00", "is_restated": false, "income_statement": { "revenue": 9661000000, "cost_of_revenue": 6967000000, "gross_profit": 2694000000, "ebit": 1466000000, "ebitda": 2534000000, "pretax_income": 365000000, "tax_provision": 216000000, "net_income": 43000000, "net_income_to_common": 43000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1089000000, "total_current_assets": 5414000000, "total_assets": 34603000000, "short_term_debt": 1430000000, "long_term_debt": 18451000000, "total_debt": 19881000000, "total_liabilities": 29883000000, "total_equity": 2634000000, "shares_outstanding": 668000000, "goodwill_and_intangibles": 1888000000 }, "cash_flow": { "operating_cash_flow": 2755000000, "capital_expenditure": 1900000000, "free_cash_flow": 4655000000, "dividends_paid": 381000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210659, "ticker_id": 100, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:31.237498+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1466000000", "ebitda": "2534000000", "netIncome": "43000000", "grossProfit": "2694000000", "depreciation": "None", "totalRevenue": "9661000000", "costOfRevenue": "6967000000", "interestIncome": "268000000", "incomeBeforeTax": "365000000", "interestExpense": "978000000", "operatingIncome": "2529000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "216000000", "reportedCurrency": "USD", "netInterestIncome": "-770000000", "nonInterestIncome": "None", "operatingExpenses": "165000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-208000000", "costofGoodsAndServicesSold": "6967000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1068000000", "sellingGeneralAndAdministrative": "165000000", "netIncomeFromContinuingOperations": "149000000" }, "balance": { "goodwill": "1061000000", "inventory": "461000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "34603000000", "longTermDebt": "18451000000", "shortTermDebt": "1430000000", "treasuryStock": "-1858000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "827000000", "reportedCurrency": "USD", "retainedEarnings": "-680000000", "totalLiabilities": "29883000000", "otherCurrentAssets": "2229000000", "totalCurrentAssets": "5414000000", "currentLongTermDebt": "1430000000", "longTermInvestments": "835000000", "shortTermInvestments": "335000000", "currentNetReceivables": "1300000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29189000000", "currentAccountsPayable": "1156000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22826000000", "shortLongTermDebtTotal": "19881000000", "totalShareholderEquity": "2634000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2081000000", "totalCurrentLiabilities": "5362000000", "otherNonCurrentLiabilities": "4098000000", "totalNonCurrentLiabilities": "24521000000", "cashAndShortTermInvestments": "1089000000", "commonStockSharesOutstanding": "668000000", "intangibleAssetsExcludingGoodwill": "827000000", "cashAndCashEquivalentsAtCarryingValue": "1089000000", "accumulatedDepreciationAmortizationPPE": "-8472000000" }, "cashflow": { "netIncome": "152000000", "profitLoss": "None", "dividendPayout": "381000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-20000000", "operatingCashflow": "2755000000", "capitalExpenditures": "1900000000", "changeInReceivables": "48000000", "changeInExchangeRate": "-24000000", "cashflowFromFinancing": "-78000000", "cashflowFromInvestment": "-2295000000", "stockBasedCompensation": "1270000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "381000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "358000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-422000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1068000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9661000000, "cost_of_revenue": 6967000000, "gross_profit": 2694000000, "research_and_development": null, "selling_general_admin": 165000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1466000000, "depreciation_amortisation": 1068000000, "ebitda": 2534000000, "interest_expense": 978000000, "interest_income": null, "other_non_operating": null, "pretax_income": 365000000, "tax_provision": 216000000, "effective_tax_rate": null, "net_income": 43000000, "net_income_continuing_ops": 149000000, "net_income_to_common": 43000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1089000000, "short_term_investments": 335000000, "net_receivables": 1300000000, "inventory": 461000000, "other_current_assets": null, "total_current_assets": 5414000000, "net_ppe": null, "goodwill": 1061000000, "intangible_assets": 827000000, "goodwill_and_intangibles": 1888000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29189000000, "total_assets": 34603000000, "short_term_debt": 1430000000, "accounts_payable": 1156000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5362000000, "long_term_debt": 18451000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 24521000000, "total_liabilities": 29883000000, "total_debt": 19881000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -680000000, "total_equity": 2634000000, "shares_outstanding": 668000000, "operating_cash_flow": 2755000000, "stock_based_compensation": 1270000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1900000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2295000000, "dividends_paid": 381000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -78000000, "free_cash_flow": 4655000000, "net_change_in_cash": 358000000 }, "raw_data": { "income": { "ebit": "1466000000", "ebitda": "2534000000", "netIncome": "43000000", "grossProfit": "2694000000", "depreciation": "None", "totalRevenue": "9661000000", "costOfRevenue": "6967000000", "interestIncome": "268000000", "incomeBeforeTax": "365000000", "interestExpense": "978000000", "operatingIncome": "2529000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "216000000", "reportedCurrency": "USD", "netInterestIncome": "-770000000", "nonInterestIncome": "None", "operatingExpenses": "165000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-208000000", "costofGoodsAndServicesSold": "6967000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1068000000", "sellingGeneralAndAdministrative": "165000000", "netIncomeFromContinuingOperations": "149000000" }, "balance": { "goodwill": "1061000000", "inventory": "461000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "34603000000", "longTermDebt": "18451000000", "shortTermDebt": "1430000000", "treasuryStock": "-1858000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "827000000", "reportedCurrency": "USD", "retainedEarnings": "-680000000", "totalLiabilities": "29883000000", "otherCurrentAssets": "2229000000", "totalCurrentAssets": "5414000000", "currentLongTermDebt": "1430000000", "longTermInvestments": "835000000", "shortTermInvestments": "335000000", "currentNetReceivables": "1300000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29189000000", "currentAccountsPayable": "1156000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22826000000", "shortLongTermDebtTotal": "19881000000", "totalShareholderEquity": "2634000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2081000000", "totalCurrentLiabilities": "5362000000", "otherNonCurrentLiabilities": "4098000000", "totalNonCurrentLiabilities": "24521000000", "cashAndShortTermInvestments": "1089000000", "commonStockSharesOutstanding": "668000000", "intangibleAssetsExcludingGoodwill": "827000000", "cashAndCashEquivalentsAtCarryingValue": "1089000000", "accumulatedDepreciationAmortizationPPE": "-8472000000" }, "cashflow": { "netIncome": "152000000", "profitLoss": "None", "dividendPayout": "381000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-20000000", "operatingCashflow": "2755000000", "capitalExpenditures": "1900000000", "changeInReceivables": "48000000", "changeInExchangeRate": "-24000000", "cashflowFromFinancing": "-78000000", "cashflowFromInvestment": "-2295000000", "stockBasedCompensation": "1270000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "381000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "358000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-422000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1068000000", "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": "2026-06-07T00:42:31.237498+00:00", "is_restated": false, "income_statement": { "revenue": 10190000000, "cost_of_revenue": 7840000000, "gross_profit": 2362000000, "ebit": 2025000000, "ebitda": 3070000000, "pretax_income": 829000000, "tax_provision": 352000000, "net_income": 302000000, "net_income_to_common": 302000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1029000000, "total_current_assets": 5231000000, "total_assets": 33648000000, "short_term_debt": 1868000000, "long_term_debt": 18305000000, "total_debt": 20173000000, "total_liabilities": 28419000000, "total_equity": 2996000000, "shares_outstanding": 667000000, "goodwill_and_intangibles": 1528000000 }, "cash_flow": { "operating_cash_flow": 2466000000, "capital_expenditure": 2405000000, "free_cash_flow": 4871000000, "dividends_paid": 362000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210664, "ticker_id": 100, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:31.237498+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2025000000", "ebitda": "3070000000", "netIncome": "302000000", "grossProfit": "2362000000", "depreciation": "None", "totalRevenue": "10190000000", "costOfRevenue": "7840000000", "interestIncome": "318000000", "incomeBeforeTax": "829000000", "interestExpense": "1024000000", "operatingIncome": "2166000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "352000000", "reportedCurrency": "USD", "netInterestIncome": "-732000000", "nonInterestIncome": "None", "operatingExpenses": "196000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-154000000", "costofGoodsAndServicesSold": "7840000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1045000000", "sellingGeneralAndAdministrative": "196000000", "netIncomeFromContinuingOperations": "477000000" }, "balance": { "goodwill": "1059000000", "inventory": "487000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "33648000000", "longTermDebt": "18305000000", "shortTermDebt": "1868000000", "treasuryStock": "-1867000000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "469000000", "reportedCurrency": "USD", "retainedEarnings": "-692000000", "totalLiabilities": "28419000000", "otherCurrentAssets": "1836000000", "totalCurrentAssets": "5231000000", "currentLongTermDebt": "1868000000", "longTermInvestments": "2317000000", "shortTermInvestments": "400000000", "currentNetReceivables": "1479000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28417000000", "currentAccountsPayable": "1311000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22574000000", "shortLongTermDebtTotal": "20173000000", "totalShareholderEquity": "2996000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1630000000", "totalCurrentLiabilities": "5096000000", "otherNonCurrentLiabilities": "2917000000", "totalNonCurrentLiabilities": "23323000000", "cashAndShortTermInvestments": "1029000000", "commonStockSharesOutstanding": "667000000", "intangibleAssetsExcludingGoodwill": "469000000", "cashAndCashEquivalentsAtCarryingValue": "1029000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "478000000", "profitLoss": "None", "dividendPayout": "362000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "28000000", "operatingCashflow": "2466000000", "capitalExpenditures": "2405000000", "changeInReceivables": "73000000", "changeInExchangeRate": "-18000000", "cashflowFromFinancing": "-86000000", "cashflowFromInvestment": "-2721000000", "stockBasedCompensation": "666000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "362000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-359000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-410000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1045000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10190000000, "cost_of_revenue": 7840000000, "gross_profit": 2362000000, "research_and_development": null, "selling_general_admin": 196000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2025000000, "depreciation_amortisation": 1045000000, "ebitda": 3070000000, "interest_expense": 1024000000, "interest_income": null, "other_non_operating": null, "pretax_income": 829000000, "tax_provision": 352000000, "effective_tax_rate": null, "net_income": 302000000, "net_income_continuing_ops": 477000000, "net_income_to_common": 302000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1029000000, "short_term_investments": 400000000, "net_receivables": 1479000000, "inventory": 487000000, "other_current_assets": null, "total_current_assets": 5231000000, "net_ppe": null, "goodwill": 1059000000, "intangible_assets": 469000000, "goodwill_and_intangibles": 1528000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 28417000000, "total_assets": 33648000000, "short_term_debt": 1868000000, "accounts_payable": 1311000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5096000000, "long_term_debt": 18305000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23323000000, "total_liabilities": 28419000000, "total_debt": 20173000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -692000000, "total_equity": 2996000000, "shares_outstanding": 667000000, "operating_cash_flow": 2466000000, "stock_based_compensation": 666000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2405000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2721000000, "dividends_paid": 362000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -86000000, "free_cash_flow": 4871000000, "net_change_in_cash": -359000000 }, "raw_data": { "income": { "ebit": "2025000000", "ebitda": "3070000000", "netIncome": "302000000", "grossProfit": "2362000000", "depreciation": "None", "totalRevenue": "10190000000", "costOfRevenue": "7840000000", "interestIncome": "318000000", "incomeBeforeTax": "829000000", "interestExpense": "1024000000", "operatingIncome": "2166000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "352000000", "reportedCurrency": "USD", "netInterestIncome": "-732000000", "nonInterestIncome": "None", "operatingExpenses": "196000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-154000000", "costofGoodsAndServicesSold": "7840000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1045000000", "sellingGeneralAndAdministrative": "196000000", "netIncomeFromContinuingOperations": "477000000" }, "balance": { "goodwill": "1059000000", "inventory": "487000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "33648000000", "longTermDebt": "18305000000", "shortTermDebt": "1868000000", "treasuryStock": "-1867000000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "469000000", "reportedCurrency": "USD", "retainedEarnings": "-692000000", "totalLiabilities": "28419000000", "otherCurrentAssets": "1836000000", "totalCurrentAssets": "5231000000", "currentLongTermDebt": "1868000000", "longTermInvestments": "2317000000", "shortTermInvestments": "400000000", "currentNetReceivables": "1479000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28417000000", "currentAccountsPayable": "1311000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22574000000", "shortLongTermDebtTotal": "20173000000", "totalShareholderEquity": "2996000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1630000000", "totalCurrentLiabilities": "5096000000", "otherNonCurrentLiabilities": "2917000000", "totalNonCurrentLiabilities": "23323000000", "cashAndShortTermInvestments": "1029000000", "commonStockSharesOutstanding": "667000000", "intangibleAssetsExcludingGoodwill": "469000000", "cashAndCashEquivalentsAtCarryingValue": "1029000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "478000000", "profitLoss": "None", "dividendPayout": "362000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "28000000", "operatingCashflow": "2466000000", "capitalExpenditures": "2405000000", "changeInReceivables": "73000000", "changeInExchangeRate": "-18000000", "cashflowFromFinancing": "-86000000", "cashflowFromInvestment": "-2721000000", "stockBasedCompensation": "666000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "362000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-359000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-410000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1045000000", "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": "2026-06-07T00:42:31.237498+00:00", "is_restated": false, "income_statement": { "revenue": 10742000000, "cost_of_revenue": 8162000000, "gross_profit": 2582000000, "ebit": 3025000000, "ebitda": 4028000000, "pretax_income": 2057000000, "tax_provision": 708000000, "net_income": 1004000000, "net_income_to_common": 1004000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1166000000, "total_current_assets": 5015000000, "total_assets": 32521000000, "short_term_debt": 1659000000, "long_term_debt": 17636000000, "total_debt": 19295000000, "total_liabilities": 26917000000, "total_equity": 3208000000, "shares_outstanding": 665000000, "goodwill_and_intangibles": 1495000000 }, "cash_flow": { "operating_cash_flow": 2343000000, "capital_expenditure": 2121000000, "free_cash_flow": 4464000000, "dividends_paid": 344000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210669, "ticker_id": 100, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:31.237498+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3025000000", "ebitda": "4028000000", "netIncome": "1004000000", "grossProfit": "2582000000", "depreciation": "None", "totalRevenue": "10742000000", "costOfRevenue": "8162000000", "interestIncome": "310000000", "incomeBeforeTax": "2057000000", "interestExpense": "1007000000", "operatingIncome": "2390000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "708000000", "reportedCurrency": "USD", "netInterestIncome": "-746000000", "nonInterestIncome": "None", "operatingExpenses": "192000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "926000000", "costofGoodsAndServicesSold": "8162000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1003000000", "sellingGeneralAndAdministrative": "192000000", "netIncomeFromContinuingOperations": "1349000000" }, "balance": { "goodwill": "1059000000", "inventory": "577000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "32521000000", "longTermDebt": "17636000000", "shortTermDebt": "1659000000", "treasuryStock": "-1878000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "436000000", "reportedCurrency": "USD", "retainedEarnings": "-1005000000", "totalLiabilities": "26917000000", "otherCurrentAssets": "1364000000", "totalCurrentAssets": "5015000000", "currentLongTermDebt": "1659000000", "longTermInvestments": "1423000000", "shortTermInvestments": "313000000", "currentNetReceivables": "1595000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27506000000", "currentAccountsPayable": "1329000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21396000000", "shortLongTermDebtTotal": "19295000000", "totalShareholderEquity": "3208000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1161000000", "totalCurrentLiabilities": "4399000000", "otherNonCurrentLiabilities": "2723000000", "totalNonCurrentLiabilities": "22518000000", "cashAndShortTermInvestments": "1166000000", "commonStockSharesOutstanding": "665000000", "intangibleAssetsExcludingGoodwill": "436000000", "cashAndCashEquivalentsAtCarryingValue": "1166000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "985000000", "profitLoss": "None", "dividendPayout": "344000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-36000000", "operatingCashflow": "2343000000", "capitalExpenditures": "2121000000", "changeInReceivables": "-206000000", "changeInExchangeRate": "-54000000", "cashflowFromFinancing": "-1686000000", "cashflowFromInvestment": "-462000000", "stockBasedCompensation": "31000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "344000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "141000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-297000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1003000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10742000000, "cost_of_revenue": 8162000000, "gross_profit": 2582000000, "research_and_development": null, "selling_general_admin": 192000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3025000000, "depreciation_amortisation": 1003000000, "ebitda": 4028000000, "interest_expense": 1007000000, "interest_income": null, "other_non_operating": null, "pretax_income": 2057000000, "tax_provision": 708000000, "effective_tax_rate": null, "net_income": 1004000000, "net_income_continuing_ops": 1349000000, "net_income_to_common": 1004000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1166000000, "short_term_investments": 313000000, "net_receivables": 1595000000, "inventory": 577000000, "other_current_assets": null, "total_current_assets": 5015000000, "net_ppe": null, "goodwill": 1059000000, "intangible_assets": 436000000, "goodwill_and_intangibles": 1495000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 27506000000, "total_assets": 32521000000, "short_term_debt": 1659000000, "accounts_payable": 1329000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4399000000, "long_term_debt": 17636000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22518000000, "total_liabilities": 26917000000, "total_debt": 19295000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1005000000, "total_equity": 3208000000, "shares_outstanding": 665000000, "operating_cash_flow": 2343000000, "stock_based_compensation": 31000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2121000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -462000000, "dividends_paid": 344000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1686000000, "free_cash_flow": 4464000000, "net_change_in_cash": 141000000 }, "raw_data": { "income": { "ebit": "3025000000", "ebitda": "4028000000", "netIncome": "1004000000", "grossProfit": "2582000000", "depreciation": "None", "totalRevenue": "10742000000", "costOfRevenue": "8162000000", "interestIncome": "310000000", "incomeBeforeTax": "2057000000", "interestExpense": "1007000000", "operatingIncome": "2390000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "708000000", "reportedCurrency": "USD", "netInterestIncome": "-746000000", "nonInterestIncome": "None", "operatingExpenses": "192000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "926000000", "costofGoodsAndServicesSold": "8162000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1003000000", "sellingGeneralAndAdministrative": "192000000", "netIncomeFromContinuingOperations": "1349000000" }, "balance": { "goodwill": "1059000000", "inventory": "577000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "32521000000", "longTermDebt": "17636000000", "shortTermDebt": "1659000000", "treasuryStock": "-1878000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "436000000", "reportedCurrency": "USD", "retainedEarnings": "-1005000000", "totalLiabilities": "26917000000", "otherCurrentAssets": "1364000000", "totalCurrentAssets": "5015000000", "currentLongTermDebt": "1659000000", "longTermInvestments": "1423000000", "shortTermInvestments": "313000000", "currentNetReceivables": "1595000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27506000000", "currentAccountsPayable": "1329000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21396000000", "shortLongTermDebtTotal": "19295000000", "totalShareholderEquity": "3208000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1161000000", "totalCurrentLiabilities": "4399000000", "otherNonCurrentLiabilities": "2723000000", "totalNonCurrentLiabilities": "22518000000", "cashAndShortTermInvestments": "1166000000", "commonStockSharesOutstanding": "665000000", "intangibleAssetsExcludingGoodwill": "436000000", "cashAndCashEquivalentsAtCarryingValue": "1166000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "985000000", "profitLoss": "None", "dividendPayout": "344000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-36000000", "operatingCashflow": "2343000000", "capitalExpenditures": "2121000000", "changeInReceivables": "-206000000", "changeInExchangeRate": "-54000000", "cashflowFromFinancing": "-1686000000", "cashflowFromInvestment": "-462000000", "stockBasedCompensation": "31000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "344000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "141000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-297000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1003000000", "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": "2026-06-07T00:42:31.237498+00:00", "is_restated": false, "income_statement": { "revenue": 3180000000, "cost_of_revenue": 2540000000, "gross_profit": 640000000, "ebit": 595000000, "ebitda": 1028000000, "pretax_income": 234000000, "tax_provision": -41000000, "net_income": 487000000, "net_income_to_common": 487000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1600000000, "total_current_assets": 6110000000, "total_assets": 52819000000, "short_term_debt": 3200000000, "long_term_debt": 27799000000, "total_debt": 30999000000, "total_liabilities": 43463000000, "total_equity": 4420000000, "shares_outstanding": 715000000, "goodwill_and_intangibles": 2361000000 }, "cash_flow": { "operating_cash_flow": 1201000000, "capital_expenditure": 1766000000, "free_cash_flow": 2967000000, "dividends_paid": 125000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210632, "ticker_id": 100, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:31.237498+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "595000000", "ebitda": "1028000000", "netIncome": "487000000", "grossProfit": "640000000", "depreciation": "None", "totalRevenue": "3180000000", "costOfRevenue": "2540000000", "interestIncome": "65000000", "incomeBeforeTax": "234000000", "interestExpense": "353000000", "operatingIncome": "585000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-41000000", "reportedCurrency": "USD", "netInterestIncome": "-288000000", "nonInterestIncome": "None", "operatingExpenses": "55000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2540000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "433000000", "sellingGeneralAndAdministrative": "55000000", "netIncomeFromContinuingOperations": "275000000" }, "balance": { "goodwill": "342000000", "inventory": "648000000", "commonStock": "9000000", "currentDebt": "None", "investments": "None", "totalAssets": "52819000000", "longTermDebt": "27799000000", "shortTermDebt": "3200000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2019000000", "reportedCurrency": "USD", "retainedEarnings": "1003000000", "totalLiabilities": "43463000000", "otherCurrentAssets": "2160000000", "totalCurrentAssets": "6110000000", "currentLongTermDebt": "3200000000", "longTermInvestments": "1006000000", "shortTermInvestments": "51000000", "currentNetReceivables": "1651000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "46709000000", "currentAccountsPayable": "2767000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "30999000000", "totalShareholderEquity": "4420000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2074000000", "totalCurrentLiabilities": "8374000000", "otherNonCurrentLiabilities": "2790000000", "totalNonCurrentLiabilities": "35089000000", "cashAndShortTermInvestments": "1600000000", "commonStockSharesOutstanding": "715000000", "intangibleAssetsExcludingGoodwill": "2019000000", "cashAndCashEquivalentsAtCarryingValue": "1600000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "487000000", "profitLoss": "None", "dividendPayout": "125000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-38000000", "operatingCashflow": "1201000000", "capitalExpenditures": "1766000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "602000000", "cashflowFromInvestment": "-1645000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "433000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3180000000, "cost_of_revenue": 2540000000, "gross_profit": 640000000, "research_and_development": null, "selling_general_admin": 55000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 595000000, "depreciation_amortisation": 433000000, "ebitda": 1028000000, "interest_expense": 353000000, "interest_income": null, "other_non_operating": null, "pretax_income": 234000000, "tax_provision": -41000000, "effective_tax_rate": null, "net_income": 487000000, "net_income_continuing_ops": 275000000, "net_income_to_common": 487000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1600000000, "short_term_investments": 51000000, "net_receivables": 1651000000, "inventory": 648000000, "other_current_assets": null, "total_current_assets": 6110000000, "net_ppe": null, "goodwill": 342000000, "intangible_assets": 2019000000, "goodwill_and_intangibles": 2361000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 46709000000, "total_assets": 52819000000, "short_term_debt": 3200000000, "accounts_payable": 2767000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8374000000, "long_term_debt": 27799000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 35089000000, "total_liabilities": 43463000000, "total_debt": 30999000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1003000000, "total_equity": 4420000000, "shares_outstanding": 715000000, "operating_cash_flow": 1201000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1766000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1645000000, "dividends_paid": 125000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 602000000, "free_cash_flow": 2967000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "595000000", "ebitda": "1028000000", "netIncome": "487000000", "grossProfit": "640000000", "depreciation": "None", "totalRevenue": "3180000000", "costOfRevenue": "2540000000", "interestIncome": "65000000", "incomeBeforeTax": "234000000", "interestExpense": "353000000", "operatingIncome": "585000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-41000000", "reportedCurrency": "USD", "netInterestIncome": "-288000000", "nonInterestIncome": "None", "operatingExpenses": "55000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2540000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "433000000", "sellingGeneralAndAdministrative": "55000000", "netIncomeFromContinuingOperations": "275000000" }, "balance": { "goodwill": "342000000", "inventory": "648000000", "commonStock": "9000000", "currentDebt": "None", "investments": "None", "totalAssets": "52819000000", "longTermDebt": "27799000000", "shortTermDebt": "3200000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2019000000", "reportedCurrency": "USD", "retainedEarnings": "1003000000", "totalLiabilities": "43463000000", "otherCurrentAssets": "2160000000", "totalCurrentAssets": "6110000000", "currentLongTermDebt": "3200000000", "longTermInvestments": "1006000000", "shortTermInvestments": "51000000", "currentNetReceivables": "1651000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "46709000000", "currentAccountsPayable": "2767000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "30999000000", "totalShareholderEquity": "4420000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2074000000", "totalCurrentLiabilities": "8374000000", "otherNonCurrentLiabilities": "2790000000", "totalNonCurrentLiabilities": "35089000000", "cashAndShortTermInvestments": "1600000000", "commonStockSharesOutstanding": "715000000", "intangibleAssetsExcludingGoodwill": "2019000000", "cashAndCashEquivalentsAtCarryingValue": "1600000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "487000000", "profitLoss": "None", "dividendPayout": "125000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-38000000", "operatingCashflow": "1201000000", "capitalExpenditures": "1766000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "602000000", "cashflowFromInvestment": "-1645000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "433000000", "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": "2026-06-07T00:42:31.237498+00:00", "is_restated": false, "income_statement": { "revenue": 3101000000, "cost_of_revenue": 2519000000, "gross_profit": 582000000, "ebit": 96000000, "ebitda": 497000000, "pretax_income": -269000000, "tax_provision": -139000000, "net_income": 322000000, "net_income_to_common": 322000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2073000000, "total_current_assets": 6502000000, "total_assets": 51768000000, "short_term_debt": 3147000000, "long_term_debt": 26786000000, "total_debt": 29933000000, "total_liabilities": 39839000000, "total_equity": 6887000000, "shares_outstanding": 714000000, "goodwill_and_intangibles": 2382000000 }, "cash_flow": { "operating_cash_flow": 1488000000, "capital_expenditure": 1535000000, "free_cash_flow": 3023000000, "dividends_paid": 125000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210633, "ticker_id": 100, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:31.237498+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "96000000", "ebitda": "497000000", "netIncome": "322000000", "grossProfit": "582000000", "depreciation": "None", "totalRevenue": "3101000000", "costOfRevenue": "2519000000", "interestIncome": "72000000", "incomeBeforeTax": "-269000000", "interestExpense": "373000000", "operatingIncome": "513000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-139000000", "reportedCurrency": "USD", "netInterestIncome": "-293000000", "nonInterestIncome": "None", "operatingExpenses": "69000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2519000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "401000000", "sellingGeneralAndAdministrative": "69000000", "netIncomeFromContinuingOperations": "-130000000" }, "balance": { "goodwill": "342000000", "inventory": "612000000", "commonStock": "9000000", "currentDebt": "None", "investments": "None", "totalAssets": "51768000000", "longTermDebt": "26786000000", "shortTermDebt": "3147000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2040000000", "reportedCurrency": "USD", "retainedEarnings": "641000000", "totalLiabilities": "39839000000", "otherCurrentAssets": "1891000000", "totalCurrentAssets": "6502000000", "currentLongTermDebt": "3111000000", "longTermInvestments": "1004000000", "shortTermInvestments": "174000000", "currentNetReceivables": "1752000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45266000000", "currentAccountsPayable": "1980000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "37818000000", "shortLongTermDebtTotal": "30327000000", "totalShareholderEquity": "6887000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3365000000", "totalCurrentLiabilities": "8492000000", "otherNonCurrentLiabilities": "2980000000", "totalNonCurrentLiabilities": "31347000000", "cashAndShortTermInvestments": "2073000000", "commonStockSharesOutstanding": "714000000", "intangibleAssetsExcludingGoodwill": "2040000000", "cashAndCashEquivalentsAtCarryingValue": "2073000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "327000000", "profitLoss": "None", "dividendPayout": "125000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4000000", "operatingCashflow": "1488000000", "capitalExpenditures": "1535000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1173000000", "cashflowFromInvestment": "-697000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "992000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "401000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3101000000, "cost_of_revenue": 2519000000, "gross_profit": 582000000, "research_and_development": null, "selling_general_admin": 69000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 96000000, "depreciation_amortisation": 401000000, "ebitda": 497000000, "interest_expense": 373000000, "interest_income": null, "other_non_operating": null, "pretax_income": -269000000, "tax_provision": -139000000, "effective_tax_rate": null, "net_income": 322000000, "net_income_continuing_ops": -130000000, "net_income_to_common": 322000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2073000000, "short_term_investments": 174000000, "net_receivables": 1752000000, "inventory": 612000000, "other_current_assets": null, "total_current_assets": 6502000000, "net_ppe": null, "goodwill": 342000000, "intangible_assets": 2040000000, "goodwill_and_intangibles": 2382000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 45266000000, "total_assets": 51768000000, "short_term_debt": 3147000000, "accounts_payable": 1980000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8492000000, "long_term_debt": 26786000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 31347000000, "total_liabilities": 39839000000, "total_debt": 29933000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 641000000, "total_equity": 6887000000, "shares_outstanding": 714000000, "operating_cash_flow": 1488000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1535000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -697000000, "dividends_paid": 125000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1173000000, "free_cash_flow": 3023000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "96000000", "ebitda": "497000000", "netIncome": "322000000", "grossProfit": "582000000", "depreciation": "None", "totalRevenue": "3101000000", "costOfRevenue": "2519000000", "interestIncome": "72000000", "incomeBeforeTax": "-269000000", "interestExpense": "373000000", "operatingIncome": "513000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-139000000", "reportedCurrency": "USD", "netInterestIncome": "-293000000", "nonInterestIncome": "None", "operatingExpenses": "69000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2519000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "401000000", "sellingGeneralAndAdministrative": "69000000", "netIncomeFromContinuingOperations": "-130000000" }, "balance": { "goodwill": "342000000", "inventory": "612000000", "commonStock": "9000000", "currentDebt": "None", "investments": "None", "totalAssets": "51768000000", "longTermDebt": "26786000000", "shortTermDebt": "3147000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2040000000", "reportedCurrency": "USD", "retainedEarnings": "641000000", "totalLiabilities": "39839000000", "otherCurrentAssets": "1891000000", "totalCurrentAssets": "6502000000", "currentLongTermDebt": "3111000000", "longTermInvestments": "1004000000", "shortTermInvestments": "174000000", "currentNetReceivables": "1752000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45266000000", "currentAccountsPayable": "1980000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "37818000000", "shortLongTermDebtTotal": "30327000000", "totalShareholderEquity": "6887000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3365000000", "totalCurrentLiabilities": "8492000000", "otherNonCurrentLiabilities": "2980000000", "totalNonCurrentLiabilities": "31347000000", "cashAndShortTermInvestments": "2073000000", "commonStockSharesOutstanding": "714000000", "intangibleAssetsExcludingGoodwill": "2040000000", "cashAndCashEquivalentsAtCarryingValue": "2073000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "327000000", "profitLoss": "None", "dividendPayout": "125000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4000000", "operatingCashflow": "1488000000", "capitalExpenditures": "1535000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1173000000", "cashflowFromInvestment": "-697000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "992000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "401000000", "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": "2026-06-07T00:42:31.237498+00:00", "is_restated": false, "income_statement": { "revenue": 3351000000, "cost_of_revenue": 2616000000, "gross_profit": 735000000, "ebit": 1128000000, "ebitda": 1493000000, "pretax_income": 780000000, "tax_provision": 226000000, "net_income": 634000000, "net_income_to_common": 634000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1758000000, "total_current_assets": 6820000000, "total_assets": 50783000000, "short_term_debt": 4386000000, "long_term_debt": 26463000000, "total_debt": 30849000000, "total_liabilities": 40253000000, "total_equity": 3865000000, "shares_outstanding": 714000000, "goodwill_and_intangibles": 2361000000 }, "cash_flow": { "operating_cash_flow": 1297000000, "capital_expenditure": 1808000000, "free_cash_flow": 3105000000, "dividends_paid": 126000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210635, "ticker_id": 100, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:31.237498+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1128000000", "ebitda": "1493000000", "netIncome": "634000000", "grossProfit": "735000000", "depreciation": "None", "totalRevenue": "3351000000", "costOfRevenue": "2616000000", "interestIncome": "76000000", "incomeBeforeTax": "780000000", "interestExpense": "348000000", "operatingIncome": "554000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "226000000", "reportedCurrency": "USD", "netInterestIncome": "-272000000", "nonInterestIncome": "None", "operatingExpenses": "181000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2616000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "365000000", "sellingGeneralAndAdministrative": "46000000", "netIncomeFromContinuingOperations": "554000000" }, "balance": { "goodwill": "345000000", "inventory": "607000000", "commonStock": "9000000", "currentDebt": "None", "investments": "None", "totalAssets": "50783000000", "longTermDebt": "26463000000", "shortTermDebt": "4386000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2016000000", "reportedCurrency": "USD", "retainedEarnings": "555000000", "totalLiabilities": "40253000000", "otherCurrentAssets": "2599000000", "totalCurrentAssets": "6820000000", "currentLongTermDebt": "4386000000", "longTermInvestments": "1030000000", "shortTermInvestments": "66000000", "currentNetReceivables": "1790000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "43963000000", "currentAccountsPayable": "2000000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "36511000000", "shortLongTermDebtTotal": "30849000000", "totalShareholderEquity": "3865000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3048000000", "totalCurrentLiabilities": "9434000000", "otherNonCurrentLiabilities": "2471000000", "totalNonCurrentLiabilities": "30819000000", "cashAndShortTermInvestments": "1758000000", "commonStockSharesOutstanding": "714000000", "intangibleAssetsExcludingGoodwill": "2016000000", "cashAndCashEquivalentsAtCarryingValue": "1758000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "671000000", "profitLoss": "None", "dividendPayout": "126000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "39000000", "operatingCashflow": "1297000000", "capitalExpenditures": "1808000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "720000000", "cashflowFromInvestment": "-1665000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "126000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "528000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "365000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3351000000, "cost_of_revenue": 2616000000, "gross_profit": 735000000, "research_and_development": null, "selling_general_admin": 46000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1128000000, "depreciation_amortisation": 365000000, "ebitda": 1493000000, "interest_expense": 348000000, "interest_income": null, "other_non_operating": null, "pretax_income": 780000000, "tax_provision": 226000000, "effective_tax_rate": null, "net_income": 634000000, "net_income_continuing_ops": 554000000, "net_income_to_common": 634000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1758000000, "short_term_investments": 66000000, "net_receivables": 1790000000, "inventory": 607000000, "other_current_assets": null, "total_current_assets": 6820000000, "net_ppe": null, "goodwill": 345000000, "intangible_assets": 2016000000, "goodwill_and_intangibles": 2361000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 43963000000, "total_assets": 50783000000, "short_term_debt": 4386000000, "accounts_payable": 2000000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9434000000, "long_term_debt": 26463000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 30819000000, "total_liabilities": 40253000000, "total_debt": 30849000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 555000000, "total_equity": 3865000000, "shares_outstanding": 714000000, "operating_cash_flow": 1297000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1808000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1665000000, "dividends_paid": 126000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 720000000, "free_cash_flow": 3105000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1128000000", "ebitda": "1493000000", "netIncome": "634000000", "grossProfit": "735000000", "depreciation": "None", "totalRevenue": "3351000000", "costOfRevenue": "2616000000", "interestIncome": "76000000", "incomeBeforeTax": "780000000", "interestExpense": "348000000", "operatingIncome": "554000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "226000000", "reportedCurrency": "USD", "netInterestIncome": "-272000000", "nonInterestIncome": "None", "operatingExpenses": "181000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2616000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "365000000", "sellingGeneralAndAdministrative": "46000000", "netIncomeFromContinuingOperations": "554000000" }, "balance": { "goodwill": "345000000", "inventory": "607000000", "commonStock": "9000000", "currentDebt": "None", "investments": "None", "totalAssets": "50783000000", "longTermDebt": "26463000000", "shortTermDebt": "4386000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2016000000", "reportedCurrency": "USD", "retainedEarnings": "555000000", "totalLiabilities": "40253000000", "otherCurrentAssets": "2599000000", "totalCurrentAssets": "6820000000", "currentLongTermDebt": "4386000000", "longTermInvestments": "1030000000", "shortTermInvestments": "66000000", "currentNetReceivables": "1790000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "43963000000", "currentAccountsPayable": "2000000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "36511000000", "shortLongTermDebtTotal": "30849000000", "totalShareholderEquity": "3865000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3048000000", "totalCurrentLiabilities": "9434000000", "otherNonCurrentLiabilities": "2471000000", "totalNonCurrentLiabilities": "30819000000", "cashAndShortTermInvestments": "1758000000", "commonStockSharesOutstanding": "714000000", "intangibleAssetsExcludingGoodwill": "2016000000", "cashAndCashEquivalentsAtCarryingValue": "1758000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "671000000", "profitLoss": "None", "dividendPayout": "126000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "39000000", "operatingCashflow": "1297000000", "capitalExpenditures": "1808000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "720000000", "cashflowFromInvestment": "-1665000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "126000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "528000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "365000000", "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": "2026-06-07T00:42:31.237498+00:00", "is_restated": false, "income_statement": { "revenue": 2855000000, "cost_of_revenue": 2402000000, "gross_profit": 454000000, "ebit": 385000000, "ebitda": 739000000, "pretax_income": 17000000, "tax_provision": 167000000, "net_income": -105000000, "net_income_to_common": -105000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1350000000, "total_current_assets": 6320000000, "total_assets": 48542000000, "short_term_debt": 3717000000, "long_term_debt": 26554000000, "total_debt": 30271000000, "total_liabilities": 40859000000, "total_equity": 3369000000, "shares_outstanding": 712000000, "goodwill_and_intangibles": 2395000000 }, "cash_flow": { "operating_cash_flow": 976000000, "capital_expenditure": 1332000000, "free_cash_flow": 2308000000, "dividends_paid": 125000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210636, "ticker_id": 100, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:31.237498+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "385000000", "ebitda": "739000000", "netIncome": "-105000000", "grossProfit": "454000000", "depreciation": "None", "totalRevenue": "2855000000", "costOfRevenue": "2402000000", "interestIncome": "310000000", "incomeBeforeTax": "17000000", "interestExpense": "346000000", "operatingIncome": "405000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "167000000", "reportedCurrency": "USD", "netInterestIncome": "-282000000", "nonInterestIncome": "None", "operatingExpenses": "49000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2402000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "354000000", "sellingGeneralAndAdministrative": "49000000", "netIncomeFromContinuingOperations": "-150000000" }, "balance": { "goodwill": "345000000", "inventory": "647000000", "commonStock": "9000000", "currentDebt": "None", "investments": "None", "totalAssets": "48542000000", "longTermDebt": "26554000000", "shortTermDebt": "3717000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2050000000", "reportedCurrency": "USD", "retainedEarnings": "-79000000", "totalLiabilities": "40859000000", "otherCurrentAssets": "2458000000", "totalCurrentAssets": "6320000000", "currentLongTermDebt": "3717000000", "longTermInvestments": "1091000000", "shortTermInvestments": "None", "currentNetReceivables": "1865000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42222000000", "currentAccountsPayable": "2284000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "34727000000", "shortLongTermDebtTotal": "30271000000", "totalShareholderEquity": "3369000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1386000000", "totalCurrentLiabilities": "7679000000", "otherNonCurrentLiabilities": "2812000000", "totalNonCurrentLiabilities": "33180000000", "cashAndShortTermInvestments": "1350000000", "commonStockSharesOutstanding": "712000000", "intangibleAssetsExcludingGoodwill": "2050000000", "cashAndCashEquivalentsAtCarryingValue": "1350000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-105000000", "profitLoss": "None", "dividendPayout": "125000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-1000000", "operatingCashflow": "976000000", "capitalExpenditures": "1332000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-949000000", "cashflowFromInvestment": "-506000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "452000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "354000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2855000000, "cost_of_revenue": 2402000000, "gross_profit": 454000000, "research_and_development": null, "selling_general_admin": 49000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 385000000, "depreciation_amortisation": 354000000, "ebitda": 739000000, "interest_expense": 346000000, "interest_income": null, "other_non_operating": null, "pretax_income": 17000000, "tax_provision": 167000000, "effective_tax_rate": null, "net_income": -105000000, "net_income_continuing_ops": -150000000, "net_income_to_common": -105000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1350000000, "short_term_investments": null, "net_receivables": 1865000000, "inventory": 647000000, "other_current_assets": null, "total_current_assets": 6320000000, "net_ppe": null, "goodwill": 345000000, "intangible_assets": 2050000000, "goodwill_and_intangibles": 2395000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 42222000000, "total_assets": 48542000000, "short_term_debt": 3717000000, "accounts_payable": 2284000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7679000000, "long_term_debt": 26554000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 33180000000, "total_liabilities": 40859000000, "total_debt": 30271000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -79000000, "total_equity": 3369000000, "shares_outstanding": 712000000, "operating_cash_flow": 976000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1332000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -506000000, "dividends_paid": 125000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -949000000, "free_cash_flow": 2308000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "385000000", "ebitda": "739000000", "netIncome": "-105000000", "grossProfit": "454000000", "depreciation": "None", "totalRevenue": "2855000000", "costOfRevenue": "2402000000", "interestIncome": "310000000", "incomeBeforeTax": "17000000", "interestExpense": "346000000", "operatingIncome": "405000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "167000000", "reportedCurrency": "USD", "netInterestIncome": "-282000000", "nonInterestIncome": "None", "operatingExpenses": "49000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2402000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "354000000", "sellingGeneralAndAdministrative": "49000000", "netIncomeFromContinuingOperations": "-150000000" }, "balance": { "goodwill": "345000000", "inventory": "647000000", "commonStock": "9000000", "currentDebt": "None", "investments": "None", "totalAssets": "48542000000", "longTermDebt": "26554000000", "shortTermDebt": "3717000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2050000000", "reportedCurrency": "USD", "retainedEarnings": "-79000000", "totalLiabilities": "40859000000", "otherCurrentAssets": "2458000000", "totalCurrentAssets": "6320000000", "currentLongTermDebt": "3717000000", "longTermInvestments": "1091000000", "shortTermInvestments": "None", "currentNetReceivables": "1865000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42222000000", "currentAccountsPayable": "2284000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "34727000000", "shortLongTermDebtTotal": "30271000000", "totalShareholderEquity": "3369000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1386000000", "totalCurrentLiabilities": "7679000000", "otherNonCurrentLiabilities": "2812000000", "totalNonCurrentLiabilities": "33180000000", "cashAndShortTermInvestments": "1350000000", "commonStockSharesOutstanding": "712000000", "intangibleAssetsExcludingGoodwill": "2050000000", "cashAndCashEquivalentsAtCarryingValue": "1350000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-105000000", "profitLoss": "None", "dividendPayout": "125000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-1000000", "operatingCashflow": "976000000", "capitalExpenditures": "1332000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-949000000", "cashflowFromInvestment": "-506000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "452000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "354000000", "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": "2026-06-07T00:42:31.237498+00:00", "is_restated": false, "income_statement": { "revenue": 2926000000, "cost_of_revenue": 2485000000, "gross_profit": 440000000, "ebit": 304000000, "ebitda": 641000000, "pretax_income": -56000000, "tax_provision": 17000000, "net_income": 46000000, "net_income_to_common": 46000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1753000000, "total_current_assets": 7878000000, "total_assets": 48615000000, "short_term_debt": 4167000000, "long_term_debt": 26409000000, "total_debt": 30576000000, "total_liabilities": 40890000000, "total_equity": 3468000000, "shares_outstanding": 713000000, "goodwill_and_intangibles": 2288000000 }, "cash_flow": { "operating_cash_flow": 545000000, "capital_expenditure": 1254000000, "free_cash_flow": 1799000000, "dividends_paid": 125000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210637, "ticker_id": 100, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:31.237498+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "304000000", "ebitda": "641000000", "netIncome": "46000000", "grossProfit": "440000000", "depreciation": "None", "totalRevenue": "2926000000", "costOfRevenue": "2485000000", "interestIncome": "69000000", "incomeBeforeTax": "-56000000", "interestExpense": "326000000", "operatingIncome": "363000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "17000000", "reportedCurrency": "USD", "netInterestIncome": "-273000000", "nonInterestIncome": "None", "operatingExpenses": "77000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2485000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "337000000", "sellingGeneralAndAdministrative": "77000000", "netIncomeFromContinuingOperations": "-73000000" }, "balance": { "goodwill": "345000000", "inventory": "624000000", "commonStock": "9000000", "currentDebt": "None", "investments": "None", "totalAssets": "48615000000", "longTermDebt": "26409000000", "shortTermDebt": "4167000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1943000000", "reportedCurrency": "USD", "retainedEarnings": "214000000", "totalLiabilities": "40890000000", "otherCurrentAssets": "3718000000", "totalCurrentAssets": "7878000000", "currentLongTermDebt": "4167000000", "longTermInvestments": "1129000000", "shortTermInvestments": "64000000", "currentNetReceivables": "1719000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40737000000", "currentAccountsPayable": "2260000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33995000000", "shortLongTermDebtTotal": "30576000000", "totalShareholderEquity": "3468000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2629000000", "totalCurrentLiabilities": "9344000000", "otherNonCurrentLiabilities": "2763000000", "totalNonCurrentLiabilities": "31546000000", "cashAndShortTermInvestments": "1753000000", "commonStockSharesOutstanding": "713000000", "intangibleAssetsExcludingGoodwill": "1943000000", "cashAndCashEquivalentsAtCarryingValue": "1753000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46000000", "profitLoss": "None", "dividendPayout": "125000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-28000000", "operatingCashflow": "545000000", "capitalExpenditures": "1254000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "999000000", "cashflowFromInvestment": "-964000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "337000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2926000000, "cost_of_revenue": 2485000000, "gross_profit": 440000000, "research_and_development": null, "selling_general_admin": 77000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 304000000, "depreciation_amortisation": 337000000, "ebitda": 641000000, "interest_expense": 326000000, "interest_income": null, "other_non_operating": null, "pretax_income": -56000000, "tax_provision": 17000000, "effective_tax_rate": null, "net_income": 46000000, "net_income_continuing_ops": -73000000, "net_income_to_common": 46000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1753000000, "short_term_investments": 64000000, "net_receivables": 1719000000, "inventory": 624000000, "other_current_assets": null, "total_current_assets": 7878000000, "net_ppe": null, "goodwill": 345000000, "intangible_assets": 1943000000, "goodwill_and_intangibles": 2288000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 40737000000, "total_assets": 48615000000, "short_term_debt": 4167000000, "accounts_payable": 2260000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9344000000, "long_term_debt": 26409000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 31546000000, "total_liabilities": 40890000000, "total_debt": 30576000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 214000000, "total_equity": 3468000000, "shares_outstanding": 713000000, "operating_cash_flow": 545000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1254000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -964000000, "dividends_paid": 125000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 999000000, "free_cash_flow": 1799000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "304000000", "ebitda": "641000000", "netIncome": "46000000", "grossProfit": "440000000", "depreciation": "None", "totalRevenue": "2926000000", "costOfRevenue": "2485000000", "interestIncome": "69000000", "incomeBeforeTax": "-56000000", "interestExpense": "326000000", "operatingIncome": "363000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "17000000", "reportedCurrency": "USD", "netInterestIncome": "-273000000", "nonInterestIncome": "None", "operatingExpenses": "77000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2485000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "337000000", "sellingGeneralAndAdministrative": "77000000", "netIncomeFromContinuingOperations": "-73000000" }, "balance": { "goodwill": "345000000", "inventory": "624000000", "commonStock": "9000000", "currentDebt": "None", "investments": "None", "totalAssets": "48615000000", "longTermDebt": "26409000000", "shortTermDebt": "4167000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1943000000", "reportedCurrency": "USD", "retainedEarnings": "214000000", "totalLiabilities": "40890000000", "otherCurrentAssets": "3718000000", "totalCurrentAssets": "7878000000", "currentLongTermDebt": "4167000000", "longTermInvestments": "1129000000", "shortTermInvestments": "64000000", "currentNetReceivables": "1719000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40737000000", "currentAccountsPayable": "2260000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33995000000", "shortLongTermDebtTotal": "30576000000", "totalShareholderEquity": "3468000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2629000000", "totalCurrentLiabilities": "9344000000", "otherNonCurrentLiabilities": "2763000000", "totalNonCurrentLiabilities": "31546000000", "cashAndShortTermInvestments": "1753000000", "commonStockSharesOutstanding": "713000000", "intangibleAssetsExcludingGoodwill": "1943000000", "cashAndCashEquivalentsAtCarryingValue": "1753000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46000000", "profitLoss": "None", "dividendPayout": "125000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-28000000", "operatingCashflow": "545000000", "capitalExpenditures": "1254000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "999000000", "cashflowFromInvestment": "-964000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "337000000", "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": "2026-06-07T00:42:31.237498+00:00", "is_restated": false, "income_statement": { "revenue": 2962000000, "cost_of_revenue": 2542000000, "gross_profit": 420000000, "ebit": 621000000, "ebitda": 959000000, "pretax_income": 256000000, "tax_provision": 7000000, "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": 1524000000, "total_current_assets": 6831000000, "total_assets": 47406000000, "short_term_debt": 3587000000, "long_term_debt": 25431000000, "total_debt": 29018000000, "total_liabilities": 39702000000, "total_equity": 3644000000, "shares_outstanding": 713000000, "goodwill_and_intangibles": 2292000000 }, "cash_flow": { "operating_cash_flow": 1088000000, "capital_expenditure": 1727000000, "free_cash_flow": 2815000000, "dividends_paid": 122000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210638, "ticker_id": 100, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:31.237498+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "621000000", "ebitda": "959000000", "netIncome": "560000000", "grossProfit": "420000000", "depreciation": "None", "totalRevenue": "2962000000", "costOfRevenue": "2542000000", "interestIncome": "69000000", "incomeBeforeTax": "256000000", "interestExpense": "360000000", "operatingIncome": "330000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "7000000", "reportedCurrency": "USD", "netInterestIncome": "-291000000", "nonInterestIncome": "None", "operatingExpenses": "90000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2542000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "338000000", "sellingGeneralAndAdministrative": "90000000", "netIncomeFromContinuingOperations": "353000000" }, "balance": { "goodwill": "345000000", "inventory": "593000000", "commonStock": "9000000", "currentDebt": "None", "investments": "None", "totalAssets": "47406000000", "longTermDebt": "25431000000", "shortTermDebt": "3587000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1947000000", "reportedCurrency": "USD", "retainedEarnings": "293000000", "totalLiabilities": "39702000000", "otherCurrentAssets": "2989000000", "totalCurrentAssets": "6831000000", "currentLongTermDebt": "3587000000", "longTermInvestments": "1124000000", "shortTermInvestments": "79000000", "currentNetReceivables": "1646000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40575000000", "currentAccountsPayable": "2571000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33166000000", "shortLongTermDebtTotal": "29018000000", "totalShareholderEquity": "3644000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2164000000", "totalCurrentLiabilities": "8571000000", "otherNonCurrentLiabilities": "2881000000", "totalNonCurrentLiabilities": "31131000000", "cashAndShortTermInvestments": "1524000000", "commonStockSharesOutstanding": "713000000", "intangibleAssetsExcludingGoodwill": "1947000000", "cashAndCashEquivalentsAtCarryingValue": "1524000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "560000000", "profitLoss": "None", "dividendPayout": "122000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "28000000", "operatingCashflow": "1088000000", "capitalExpenditures": "1727000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-687000000", "cashflowFromInvestment": "-1148000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "122000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "338000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2962000000, "cost_of_revenue": 2542000000, "gross_profit": 420000000, "research_and_development": null, "selling_general_admin": 90000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 621000000, "depreciation_amortisation": 338000000, "ebitda": 959000000, "interest_expense": 360000000, "interest_income": null, "other_non_operating": null, "pretax_income": 256000000, "tax_provision": 7000000, "effective_tax_rate": null, "net_income": 560000000, "net_income_continuing_ops": 353000000, "net_income_to_common": 560000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1524000000, "short_term_investments": 79000000, "net_receivables": 1646000000, "inventory": 593000000, "other_current_assets": null, "total_current_assets": 6831000000, "net_ppe": null, "goodwill": 345000000, "intangible_assets": 1947000000, "goodwill_and_intangibles": 2292000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 40575000000, "total_assets": 47406000000, "short_term_debt": 3587000000, "accounts_payable": 2571000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8571000000, "long_term_debt": 25431000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 31131000000, "total_liabilities": 39702000000, "total_debt": 29018000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 293000000, "total_equity": 3644000000, "shares_outstanding": 713000000, "operating_cash_flow": 1088000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1727000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1148000000, "dividends_paid": 122000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -687000000, "free_cash_flow": 2815000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "621000000", "ebitda": "959000000", "netIncome": "560000000", "grossProfit": "420000000", "depreciation": "None", "totalRevenue": "2962000000", "costOfRevenue": "2542000000", "interestIncome": "69000000", "incomeBeforeTax": "256000000", "interestExpense": "360000000", "operatingIncome": "330000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "7000000", "reportedCurrency": "USD", "netInterestIncome": "-291000000", "nonInterestIncome": "None", "operatingExpenses": "90000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2542000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "338000000", "sellingGeneralAndAdministrative": "90000000", "netIncomeFromContinuingOperations": "353000000" }, "balance": { "goodwill": "345000000", "inventory": "593000000", "commonStock": "9000000", "currentDebt": "None", "investments": "None", "totalAssets": "47406000000", "longTermDebt": "25431000000", "shortTermDebt": "3587000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1947000000", "reportedCurrency": "USD", "retainedEarnings": "293000000", "totalLiabilities": "39702000000", "otherCurrentAssets": "2989000000", "totalCurrentAssets": "6831000000", "currentLongTermDebt": "3587000000", "longTermInvestments": "1124000000", "shortTermInvestments": "79000000", "currentNetReceivables": "1646000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40575000000", "currentAccountsPayable": "2571000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33166000000", "shortLongTermDebtTotal": "29018000000", "totalShareholderEquity": "3644000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2164000000", "totalCurrentLiabilities": "8571000000", "otherNonCurrentLiabilities": "2881000000", "totalNonCurrentLiabilities": "31131000000", "cashAndShortTermInvestments": "1524000000", "commonStockSharesOutstanding": "713000000", "intangibleAssetsExcludingGoodwill": "1947000000", "cashAndCashEquivalentsAtCarryingValue": "1524000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "560000000", "profitLoss": "None", "dividendPayout": "122000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "28000000", "operatingCashflow": "1088000000", "capitalExpenditures": "1727000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-687000000", "cashflowFromInvestment": "-1148000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "122000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "338000000", "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": "2026-06-07T00:42:31.237498+00:00", "is_restated": false, "income_statement": { "revenue": 3289000000, "cost_of_revenue": 2568000000, "gross_profit": 721000000, "ebit": 705000000, "ebitda": 1011000000, "pretax_income": 320000000, "tax_provision": 103000000, "net_income": 509000000, "net_income_to_common": 509000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1919000000, "total_current_assets": 10526000000, "total_assets": 50079000000, "short_term_debt": 4946000000, "long_term_debt": 24506000000, "total_debt": 29452000000, "total_liabilities": 42440000000, "total_equity": 3290000000, "shares_outstanding": 713000000, "goodwill_and_intangibles": 2276000000 }, "cash_flow": { "operating_cash_flow": 985000000, "capital_expenditure": 1832000000, "free_cash_flow": 2817000000, "dividends_paid": 123000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210640, "ticker_id": 100, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:31.237498+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "705000000", "ebitda": "1011000000", "netIncome": "509000000", "grossProfit": "721000000", "depreciation": "None", "totalRevenue": "3289000000", "costOfRevenue": "2568000000", "interestIncome": "119000000", "incomeBeforeTax": "320000000", "interestExpense": "376000000", "operatingIncome": "664000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "103000000", "reportedCurrency": "USD", "netInterestIncome": "-260000000", "nonInterestIncome": "None", "operatingExpenses": "57000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2568000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "306000000", "sellingGeneralAndAdministrative": "57000000", "netIncomeFromContinuingOperations": "217000000" }, "balance": { "goodwill": "348000000", "inventory": "646000000", "commonStock": "9000000", "currentDebt": "None", "investments": "None", "totalAssets": "50079000000", "longTermDebt": "24506000000", "shortTermDebt": "4946000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1928000000", "reportedCurrency": "USD", "retainedEarnings": "-267000000", "totalLiabilities": "42440000000", "otherCurrentAssets": "6031000000", "totalCurrentAssets": "10526000000", "currentLongTermDebt": "4946000000", "longTermInvestments": "1162000000", "shortTermInvestments": "62000000", "currentNetReceivables": "1868000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39553000000", "currentAccountsPayable": "2663000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32354000000", "shortLongTermDebtTotal": "29452000000", "totalShareholderEquity": "3290000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4509000000", "totalCurrentLiabilities": "12375000000", "otherNonCurrentLiabilities": "2501000000", "totalNonCurrentLiabilities": "30065000000", "cashAndShortTermInvestments": "1919000000", "commonStockSharesOutstanding": "713000000", "intangibleAssetsExcludingGoodwill": "1928000000", "cashAndCashEquivalentsAtCarryingValue": "1919000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "509000000", "profitLoss": "None", "dividendPayout": "123000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "27000000", "operatingCashflow": "985000000", "capitalExpenditures": "1832000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "842000000", "cashflowFromInvestment": "-1279000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "306000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3289000000, "cost_of_revenue": 2568000000, "gross_profit": 721000000, "research_and_development": null, "selling_general_admin": 57000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 705000000, "depreciation_amortisation": 306000000, "ebitda": 1011000000, "interest_expense": 376000000, "interest_income": null, "other_non_operating": null, "pretax_income": 320000000, "tax_provision": 103000000, "effective_tax_rate": null, "net_income": 509000000, "net_income_continuing_ops": 217000000, "net_income_to_common": 509000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1919000000, "short_term_investments": 62000000, "net_receivables": 1868000000, "inventory": 646000000, "other_current_assets": null, "total_current_assets": 10526000000, "net_ppe": null, "goodwill": 348000000, "intangible_assets": 1928000000, "goodwill_and_intangibles": 2276000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 39553000000, "total_assets": 50079000000, "short_term_debt": 4946000000, "accounts_payable": 2663000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12375000000, "long_term_debt": 24506000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 30065000000, "total_liabilities": 42440000000, "total_debt": 29452000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -267000000, "total_equity": 3290000000, "shares_outstanding": 713000000, "operating_cash_flow": 985000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1832000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1279000000, "dividends_paid": 123000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 842000000, "free_cash_flow": 2817000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "705000000", "ebitda": "1011000000", "netIncome": "509000000", "grossProfit": "721000000", "depreciation": "None", "totalRevenue": "3289000000", "costOfRevenue": "2568000000", "interestIncome": "119000000", "incomeBeforeTax": "320000000", "interestExpense": "376000000", "operatingIncome": "664000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "103000000", "reportedCurrency": "USD", "netInterestIncome": "-260000000", "nonInterestIncome": "None", "operatingExpenses": "57000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2568000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "306000000", "sellingGeneralAndAdministrative": "57000000", "netIncomeFromContinuingOperations": "217000000" }, "balance": { "goodwill": "348000000", "inventory": "646000000", "commonStock": "9000000", "currentDebt": "None", "investments": "None", "totalAssets": "50079000000", "longTermDebt": "24506000000", "shortTermDebt": "4946000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1928000000", "reportedCurrency": "USD", "retainedEarnings": "-267000000", "totalLiabilities": "42440000000", "otherCurrentAssets": "6031000000", "totalCurrentAssets": "10526000000", "currentLongTermDebt": "4946000000", "longTermInvestments": "1162000000", "shortTermInvestments": "62000000", "currentNetReceivables": "1868000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39553000000", "currentAccountsPayable": "2663000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32354000000", "shortLongTermDebtTotal": "29452000000", "totalShareholderEquity": "3290000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4509000000", "totalCurrentLiabilities": "12375000000", "otherNonCurrentLiabilities": "2501000000", "totalNonCurrentLiabilities": "30065000000", "cashAndShortTermInvestments": "1919000000", "commonStockSharesOutstanding": "713000000", "intangibleAssetsExcludingGoodwill": "1928000000", "cashAndCashEquivalentsAtCarryingValue": "1919000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "509000000", "profitLoss": "None", "dividendPayout": "123000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "27000000", "operatingCashflow": "985000000", "capitalExpenditures": "1832000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "842000000", "cashflowFromInvestment": "-1279000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "306000000", "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": "2026-06-07T00:42:31.237498+00:00", "is_restated": false, "income_statement": { "revenue": 2942000000, "cost_of_revenue": 2389000000, "gross_profit": 553000000, "ebit": 473000000, "ebitda": 788000000, "pretax_income": 118000000, "tax_provision": -35000000, "net_income": 282000000, "net_income_to_common": 282000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1773000000, "total_current_assets": 9555000000, "total_assets": 47738000000, "short_term_debt": 3066000000, "long_term_debt": 25488000000, "total_debt": 28554000000, "total_liabilities": 40709000000, "total_equity": 3091000000, "shares_outstanding": 713000000, "goodwill_and_intangibles": 2227000000 }, "cash_flow": { "operating_cash_flow": 392000000, "capital_expenditure": 1685000000, "free_cash_flow": 2077000000, "dividends_paid": 122000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210641, "ticker_id": 100, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:31.237498+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "473000000", "ebitda": "788000000", "netIncome": "282000000", "grossProfit": "553000000", "depreciation": "None", "totalRevenue": "2942000000", "costOfRevenue": "2389000000", "interestIncome": "88000000", "incomeBeforeTax": "118000000", "interestExpense": "358000000", "operatingIncome": "487000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-35000000", "reportedCurrency": "USD", "netInterestIncome": "-301000000", "nonInterestIncome": "None", "operatingExpenses": "66000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2389000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "315000000", "sellingGeneralAndAdministrative": "66000000", "netIncomeFromContinuingOperations": "-39000000" }, "balance": { "goodwill": "348000000", "inventory": "661000000", "commonStock": "9000000", "currentDebt": "None", "investments": "None", "totalAssets": "47738000000", "longTermDebt": "25488000000", "shortTermDebt": "3066000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1879000000", "reportedCurrency": "USD", "retainedEarnings": "-769000000", "totalLiabilities": "40709000000", "otherCurrentAssets": "5553000000", "totalCurrentAssets": "9555000000", "currentLongTermDebt": "3066000000", "longTermInvestments": "1156000000", "shortTermInvestments": "61000000", "currentNetReceivables": "1507000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38183000000", "currentAccountsPayable": "2422000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "28554000000", "totalShareholderEquity": "3091000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4106000000", "totalCurrentLiabilities": "9823000000", "otherNonCurrentLiabilities": "2452000000", "totalNonCurrentLiabilities": "30886000000", "cashAndShortTermInvestments": "1773000000", "commonStockSharesOutstanding": "713000000", "intangibleAssetsExcludingGoodwill": "1879000000", "cashAndCashEquivalentsAtCarryingValue": "1773000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "282000000", "profitLoss": "None", "dividendPayout": "122000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-41000000", "operatingCashflow": "392000000", "capitalExpenditures": "1685000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "884000000", "cashflowFromInvestment": "2235000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "122000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "315000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2942000000, "cost_of_revenue": 2389000000, "gross_profit": 553000000, "research_and_development": null, "selling_general_admin": 66000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 473000000, "depreciation_amortisation": 315000000, "ebitda": 788000000, "interest_expense": 358000000, "interest_income": null, "other_non_operating": null, "pretax_income": 118000000, "tax_provision": -35000000, "effective_tax_rate": null, "net_income": 282000000, "net_income_continuing_ops": -39000000, "net_income_to_common": 282000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1773000000, "short_term_investments": 61000000, "net_receivables": 1507000000, "inventory": 661000000, "other_current_assets": null, "total_current_assets": 9555000000, "net_ppe": null, "goodwill": 348000000, "intangible_assets": 1879000000, "goodwill_and_intangibles": 2227000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 38183000000, "total_assets": 47738000000, "short_term_debt": 3066000000, "accounts_payable": 2422000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9823000000, "long_term_debt": 25488000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 30886000000, "total_liabilities": 40709000000, "total_debt": 28554000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -769000000, "total_equity": 3091000000, "shares_outstanding": 713000000, "operating_cash_flow": 392000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1685000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2235000000, "dividends_paid": 122000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 884000000, "free_cash_flow": 2077000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "473000000", "ebitda": "788000000", "netIncome": "282000000", "grossProfit": "553000000", "depreciation": "None", "totalRevenue": "2942000000", "costOfRevenue": "2389000000", "interestIncome": "88000000", "incomeBeforeTax": "118000000", "interestExpense": "358000000", "operatingIncome": "487000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-35000000", "reportedCurrency": "USD", "netInterestIncome": "-301000000", "nonInterestIncome": "None", "operatingExpenses": "66000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2389000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "315000000", "sellingGeneralAndAdministrative": "66000000", "netIncomeFromContinuingOperations": "-39000000" }, "balance": { "goodwill": "348000000", "inventory": "661000000", "commonStock": "9000000", "currentDebt": "None", "investments": "None", "totalAssets": "47738000000", "longTermDebt": "25488000000", "shortTermDebt": "3066000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1879000000", "reportedCurrency": "USD", "retainedEarnings": "-769000000", "totalLiabilities": "40709000000", "otherCurrentAssets": "5553000000", "totalCurrentAssets": "9555000000", "currentLongTermDebt": "3066000000", "longTermInvestments": "1156000000", "shortTermInvestments": "61000000", "currentNetReceivables": "1507000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38183000000", "currentAccountsPayable": "2422000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "28554000000", "totalShareholderEquity": "3091000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4106000000", "totalCurrentLiabilities": "9823000000", "otherNonCurrentLiabilities": "2452000000", "totalNonCurrentLiabilities": "30886000000", "cashAndShortTermInvestments": "1773000000", "commonStockSharesOutstanding": "713000000", "intangibleAssetsExcludingGoodwill": "1879000000", "cashAndCashEquivalentsAtCarryingValue": "1773000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "282000000", "profitLoss": "None", "dividendPayout": "122000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-41000000", "operatingCashflow": "392000000", "capitalExpenditures": "1685000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "884000000", "cashflowFromInvestment": "2235000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "122000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "315000000", "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": "2026-06-07T00:42:31.237498+00:00", "is_restated": false, "income_statement": { "revenue": 3085000000, "cost_of_revenue": 2466000000, "gross_profit": 620000000, "ebit": 634000000, "ebitda": 946000000, "pretax_income": 262000000, "tax_provision": -16000000, "net_income": 432000000, "net_income_to_common": 432000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1994000000, "total_current_assets": 7170000000, "total_assets": 47045000000, "short_term_debt": 4233000000, "long_term_debt": 25370000000, "total_debt": 29603000000, "total_liabilities": 40765000000, "total_equity": 2900000000, "shares_outstanding": 712000000, "goodwill_and_intangibles": 2606000000 }, "cash_flow": { "operating_cash_flow": 287000000, "capital_expenditure": 2148000000, "free_cash_flow": 2435000000, "dividends_paid": 116000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210642, "ticker_id": 100, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:31.237498+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "634000000", "ebitda": "946000000", "netIncome": "432000000", "grossProfit": "620000000", "depreciation": "None", "totalRevenue": "3085000000", "costOfRevenue": "2466000000", "interestIncome": "105000000", "incomeBeforeTax": "262000000", "interestExpense": "357000000", "operatingIncome": "545000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-16000000", "reportedCurrency": "USD", "netInterestIncome": "-252000000", "nonInterestIncome": "None", "operatingExpenses": "75000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2466000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "312000000", "sellingGeneralAndAdministrative": "75000000", "netIncomeFromContinuingOperations": "278000000" }, "balance": { "goodwill": "348000000", "inventory": "639000000", "commonStock": "9000000", "currentDebt": "None", "investments": "None", "totalAssets": "47045000000", "longTermDebt": "25370000000", "shortTermDebt": "4233000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2258000000", "reportedCurrency": "USD", "retainedEarnings": "-954000000", "totalLiabilities": "40765000000", "otherCurrentAssets": "2519000000", "totalCurrentAssets": "7170000000", "currentLongTermDebt": "4233000000", "longTermInvestments": "1029000000", "shortTermInvestments": "394000000", "currentNetReceivables": "1624000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39875000000", "currentAccountsPayable": "2939000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "29603000000", "totalShareholderEquity": "2900000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2039000000", "totalCurrentLiabilities": "9211000000", "otherNonCurrentLiabilities": "2661000000", "totalNonCurrentLiabilities": "31554000000", "cashAndShortTermInvestments": "1994000000", "commonStockSharesOutstanding": "712000000", "intangibleAssetsExcludingGoodwill": "2258000000", "cashAndCashEquivalentsAtCarryingValue": "1994000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "432000000", "profitLoss": "None", "dividendPayout": "116000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "72000000", "operatingCashflow": "287000000", "capitalExpenditures": "2148000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2455000000", "cashflowFromInvestment": "-2235000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "116000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "312000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3085000000, "cost_of_revenue": 2466000000, "gross_profit": 620000000, "research_and_development": null, "selling_general_admin": 75000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 634000000, "depreciation_amortisation": 312000000, "ebitda": 946000000, "interest_expense": 357000000, "interest_income": null, "other_non_operating": null, "pretax_income": 262000000, "tax_provision": -16000000, "effective_tax_rate": null, "net_income": 432000000, "net_income_continuing_ops": 278000000, "net_income_to_common": 432000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1994000000, "short_term_investments": 394000000, "net_receivables": 1624000000, "inventory": 639000000, "other_current_assets": null, "total_current_assets": 7170000000, "net_ppe": null, "goodwill": 348000000, "intangible_assets": 2258000000, "goodwill_and_intangibles": 2606000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 39875000000, "total_assets": 47045000000, "short_term_debt": 4233000000, "accounts_payable": 2939000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9211000000, "long_term_debt": 25370000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 31554000000, "total_liabilities": 40765000000, "total_debt": 29603000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -954000000, "total_equity": 2900000000, "shares_outstanding": 712000000, "operating_cash_flow": 287000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2148000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2235000000, "dividends_paid": 116000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2455000000, "free_cash_flow": 2435000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "634000000", "ebitda": "946000000", "netIncome": "432000000", "grossProfit": "620000000", "depreciation": "None", "totalRevenue": "3085000000", "costOfRevenue": "2466000000", "interestIncome": "105000000", "incomeBeforeTax": "262000000", "interestExpense": "357000000", "operatingIncome": "545000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-16000000", "reportedCurrency": "USD", "netInterestIncome": "-252000000", "nonInterestIncome": "None", "operatingExpenses": "75000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2466000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "312000000", "sellingGeneralAndAdministrative": "75000000", "netIncomeFromContinuingOperations": "278000000" }, "balance": { "goodwill": "348000000", "inventory": "639000000", "commonStock": "9000000", "currentDebt": "None", "investments": "None", "totalAssets": "47045000000", "longTermDebt": "25370000000", "shortTermDebt": "4233000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2258000000", "reportedCurrency": "USD", "retainedEarnings": "-954000000", "totalLiabilities": "40765000000", "otherCurrentAssets": "2519000000", "totalCurrentAssets": "7170000000", "currentLongTermDebt": "4233000000", "longTermInvestments": "1029000000", "shortTermInvestments": "394000000", "currentNetReceivables": "1624000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39875000000", "currentAccountsPayable": "2939000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "29603000000", "totalShareholderEquity": "2900000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2039000000", "totalCurrentLiabilities": "9211000000", "otherNonCurrentLiabilities": "2661000000", "totalNonCurrentLiabilities": "31554000000", "cashAndShortTermInvestments": "1994000000", "commonStockSharesOutstanding": "712000000", "intangibleAssetsExcludingGoodwill": "2258000000", "cashAndCashEquivalentsAtCarryingValue": "1994000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "432000000", "profitLoss": "None", "dividendPayout": "116000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "72000000", "operatingCashflow": "287000000", "capitalExpenditures": "2148000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2455000000", "cashflowFromInvestment": "-2235000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "116000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "312000000", "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": "2026-06-07T00:42:31.237498+00:00", "is_restated": false, "income_statement": { "revenue": 2968000000, "cost_of_revenue": 2474000000, "gross_profit": 495000000, "ebit": -230000000, "ebitda": 62000000, "pretax_income": -568000000, "tax_provision": 82000000, "net_income": -101000000, "net_income_to_common": -101000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1426000000, "total_current_assets": 6649000000, "total_assets": 44799000000, "short_term_debt": 4132000000, "long_term_debt": 22746000000, "total_debt": 26878000000, "total_liabilities": 38814000000, "total_equity": 2488000000, "shares_outstanding": 670000000, "goodwill_and_intangibles": 2591000000 }, "cash_flow": { "operating_cash_flow": 725000000, "capital_expenditure": 2429000000, "free_cash_flow": 3154000000, "dividends_paid": 111000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210643, "ticker_id": 100, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:31.237498+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-230000000", "ebitda": "62000000", "netIncome": "-101000000", "grossProfit": "495000000", "depreciation": "None", "totalRevenue": "2968000000", "costOfRevenue": "2474000000", "interestIncome": "153000000", "incomeBeforeTax": "-568000000", "interestExpense": "349000000", "operatingIncome": "431000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "82000000", "reportedCurrency": "USD", "netInterestIncome": "-200000000", "nonInterestIncome": "None", "operatingExpenses": "64000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2474000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "292000000", "sellingGeneralAndAdministrative": "64000000", "netIncomeFromContinuingOperations": "-650000000" }, "balance": { "goodwill": "348000000", "inventory": "712000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "44799000000", "longTermDebt": "22746000000", "shortTermDebt": "4132000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2243000000", "reportedCurrency": "USD", "retainedEarnings": "-1386000000", "totalLiabilities": "38814000000", "otherCurrentAssets": "2696000000", "totalCurrentAssets": "6649000000", "currentLongTermDebt": "4132000000", "longTermInvestments": "941000000", "shortTermInvestments": "395000000", "currentNetReceivables": "1420000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38150000000", "currentAccountsPayable": "3173000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26878000000", "totalShareholderEquity": "2488000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2323000000", "totalCurrentLiabilities": "9731000000", "otherNonCurrentLiabilities": "3114000000", "totalNonCurrentLiabilities": "29083000000", "cashAndShortTermInvestments": "1426000000", "commonStockSharesOutstanding": "670000000", "intangibleAssetsExcludingGoodwill": "2243000000", "cashAndCashEquivalentsAtCarryingValue": "1426000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-101000000", "profitLoss": "None", "dividendPayout": "111000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "53000000", "operatingCashflow": "725000000", "capitalExpenditures": "2429000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "174000000", "cashflowFromInvestment": "-1024000000", "stockBasedCompensation": "-253000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "111000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "204000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "292000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2968000000, "cost_of_revenue": 2474000000, "gross_profit": 495000000, "research_and_development": null, "selling_general_admin": 64000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -230000000, "depreciation_amortisation": 292000000, "ebitda": 62000000, "interest_expense": 349000000, "interest_income": null, "other_non_operating": null, "pretax_income": -568000000, "tax_provision": 82000000, "effective_tax_rate": null, "net_income": -101000000, "net_income_continuing_ops": -650000000, "net_income_to_common": -101000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1426000000, "short_term_investments": 395000000, "net_receivables": 1420000000, "inventory": 712000000, "other_current_assets": null, "total_current_assets": 6649000000, "net_ppe": null, "goodwill": 348000000, "intangible_assets": 2243000000, "goodwill_and_intangibles": 2591000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 38150000000, "total_assets": 44799000000, "short_term_debt": 4132000000, "accounts_payable": 3173000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9731000000, "long_term_debt": 22746000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 29083000000, "total_liabilities": 38814000000, "total_debt": 26878000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1386000000, "total_equity": 2488000000, "shares_outstanding": 670000000, "operating_cash_flow": 725000000, "stock_based_compensation": -253000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2429000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1024000000, "dividends_paid": 111000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 174000000, "free_cash_flow": 3154000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-230000000", "ebitda": "62000000", "netIncome": "-101000000", "grossProfit": "495000000", "depreciation": "None", "totalRevenue": "2968000000", "costOfRevenue": "2474000000", "interestIncome": "153000000", "incomeBeforeTax": "-568000000", "interestExpense": "349000000", "operatingIncome": "431000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "82000000", "reportedCurrency": "USD", "netInterestIncome": "-200000000", "nonInterestIncome": "None", "operatingExpenses": "64000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2474000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "292000000", "sellingGeneralAndAdministrative": "64000000", "netIncomeFromContinuingOperations": "-650000000" }, "balance": { "goodwill": "348000000", "inventory": "712000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "44799000000", "longTermDebt": "22746000000", "shortTermDebt": "4132000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2243000000", "reportedCurrency": "USD", "retainedEarnings": "-1386000000", "totalLiabilities": "38814000000", "otherCurrentAssets": "2696000000", "totalCurrentAssets": "6649000000", "currentLongTermDebt": "4132000000", "longTermInvestments": "941000000", "shortTermInvestments": "395000000", "currentNetReceivables": "1420000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38150000000", "currentAccountsPayable": "3173000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26878000000", "totalShareholderEquity": "2488000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2323000000", "totalCurrentLiabilities": "9731000000", "otherNonCurrentLiabilities": "3114000000", "totalNonCurrentLiabilities": "29083000000", "cashAndShortTermInvestments": "1426000000", "commonStockSharesOutstanding": "670000000", "intangibleAssetsExcludingGoodwill": "2243000000", "cashAndCashEquivalentsAtCarryingValue": "1426000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-101000000", "profitLoss": "None", "dividendPayout": "111000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "53000000", "operatingCashflow": "725000000", "capitalExpenditures": "2429000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "174000000", "cashflowFromInvestment": "-1024000000", "stockBasedCompensation": "-253000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "111000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "204000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "292000000", "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": "2026-06-07T00:42:31.237498+00:00", "is_restated": false, "income_statement": { "revenue": 3434000000, "cost_of_revenue": 2516000000, "gross_profit": 917000000, "ebit": 743000000, "ebitda": 1029000000, "pretax_income": 400000000, "tax_provision": 109000000, "net_income": 231000000, "net_income_to_common": 231000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1765000000, "total_current_assets": 7317000000, "total_assets": 43161000000, "short_term_debt": 3760000000, "long_term_debt": 23631000000, "total_debt": 27391000000, "total_liabilities": 37905000000, "total_equity": 2779000000, "shares_outstanding": 712000000, "goodwill_and_intangibles": 2652000000 }, "cash_flow": { "operating_cash_flow": 1122000000, "capital_expenditure": 1899000000, "free_cash_flow": 3021000000, "dividends_paid": 111000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210645, "ticker_id": 100, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:31.237498+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "743000000", "ebitda": "1029000000", "netIncome": "231000000", "grossProfit": "917000000", "depreciation": "None", "totalRevenue": "3434000000", "costOfRevenue": "2516000000", "interestIncome": "144000000", "incomeBeforeTax": "400000000", "interestExpense": "329000000", "operatingIncome": "853000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "109000000", "reportedCurrency": "USD", "netInterestIncome": "-182000000", "nonInterestIncome": "None", "operatingExpenses": "64000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2516000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "286000000", "sellingGeneralAndAdministrative": "64000000", "netIncomeFromContinuingOperations": "291000000" }, "balance": { "goodwill": "362000000", "inventory": "798000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "43161000000", "longTermDebt": "23631000000", "shortTermDebt": "3760000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2290000000", "reportedCurrency": "USD", "retainedEarnings": "-1292000000", "totalLiabilities": "37905000000", "otherCurrentAssets": "2491000000", "totalCurrentAssets": "7317000000", "currentLongTermDebt": "3760000000", "longTermInvestments": "894000000", "shortTermInvestments": "538000000", "currentNetReceivables": "1725000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35844000000", "currentAccountsPayable": "1641000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27535000000", "shortLongTermDebtTotal": "27391000000", "totalShareholderEquity": "2779000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3418000000", "totalCurrentLiabilities": "8819000000", "otherNonCurrentLiabilities": "2775000000", "totalNonCurrentLiabilities": "29086000000", "cashAndShortTermInvestments": "1765000000", "commonStockSharesOutstanding": "712000000", "intangibleAssetsExcludingGoodwill": "2290000000", "cashAndCashEquivalentsAtCarryingValue": "1765000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "291000000", "profitLoss": "None", "dividendPayout": "111000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-23000000", "operatingCashflow": "1122000000", "capitalExpenditures": "1899000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1211000000", "cashflowFromInvestment": "-5673000000", "stockBasedCompensation": "362000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "111000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "286000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3434000000, "cost_of_revenue": 2516000000, "gross_profit": 917000000, "research_and_development": null, "selling_general_admin": 64000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 743000000, "depreciation_amortisation": 286000000, "ebitda": 1029000000, "interest_expense": 329000000, "interest_income": null, "other_non_operating": null, "pretax_income": 400000000, "tax_provision": 109000000, "effective_tax_rate": null, "net_income": 231000000, "net_income_continuing_ops": 291000000, "net_income_to_common": 231000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1765000000, "short_term_investments": 538000000, "net_receivables": 1725000000, "inventory": 798000000, "other_current_assets": null, "total_current_assets": 7317000000, "net_ppe": null, "goodwill": 362000000, "intangible_assets": 2290000000, "goodwill_and_intangibles": 2652000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 35844000000, "total_assets": 43161000000, "short_term_debt": 3760000000, "accounts_payable": 1641000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8819000000, "long_term_debt": 23631000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 29086000000, "total_liabilities": 37905000000, "total_debt": 27391000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1292000000, "total_equity": 2779000000, "shares_outstanding": 712000000, "operating_cash_flow": 1122000000, "stock_based_compensation": 362000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1899000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5673000000, "dividends_paid": 111000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1211000000, "free_cash_flow": 3021000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "743000000", "ebitda": "1029000000", "netIncome": "231000000", "grossProfit": "917000000", "depreciation": "None", "totalRevenue": "3434000000", "costOfRevenue": "2516000000", "interestIncome": "144000000", "incomeBeforeTax": "400000000", "interestExpense": "329000000", "operatingIncome": "853000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "109000000", "reportedCurrency": "USD", "netInterestIncome": "-182000000", "nonInterestIncome": "None", "operatingExpenses": "64000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2516000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "286000000", "sellingGeneralAndAdministrative": "64000000", "netIncomeFromContinuingOperations": "291000000" }, "balance": { "goodwill": "362000000", "inventory": "798000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "43161000000", "longTermDebt": "23631000000", "shortTermDebt": "3760000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2290000000", "reportedCurrency": "USD", "retainedEarnings": "-1292000000", "totalLiabilities": "37905000000", "otherCurrentAssets": "2491000000", "totalCurrentAssets": "7317000000", "currentLongTermDebt": "3760000000", "longTermInvestments": "894000000", "shortTermInvestments": "538000000", "currentNetReceivables": "1725000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35844000000", "currentAccountsPayable": "1641000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27535000000", "shortLongTermDebtTotal": "27391000000", "totalShareholderEquity": "2779000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3418000000", "totalCurrentLiabilities": "8819000000", "otherNonCurrentLiabilities": "2775000000", "totalNonCurrentLiabilities": "29086000000", "cashAndShortTermInvestments": "1765000000", "commonStockSharesOutstanding": "712000000", "intangibleAssetsExcludingGoodwill": "2290000000", "cashAndCashEquivalentsAtCarryingValue": "1765000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "291000000", "profitLoss": "None", "dividendPayout": "111000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-23000000", "operatingCashflow": "1122000000", "capitalExpenditures": "1899000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1211000000", "cashflowFromInvestment": "-5673000000", "stockBasedCompensation": "362000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "111000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "286000000", "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": "2026-06-07T00:42:31.237498+00:00", "is_restated": false, "income_statement": { "revenue": 3035000000, "cost_of_revenue": 2529000000, "gross_profit": 506000000, "ebit": 301000000, "ebitda": 578000000, "pretax_income": -21000000, "tax_provision": -2000000, "net_income": -39000000, "net_income_to_common": -39000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1322000000, "total_current_assets": 7205000000, "total_assets": 41505000000, "short_term_debt": 2945000000, "long_term_debt": 23598000000, "total_debt": 26543000000, "total_liabilities": 36747000000, "total_equity": 2492000000, "shares_outstanding": 669000000, "goodwill_and_intangibles": 2644000000 }, "cash_flow": { "operating_cash_flow": 562000000, "capital_expenditure": 1845000000, "free_cash_flow": 2407000000, "dividends_paid": 111000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 210646, "ticker_id": 100, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:42:31.237498+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "301000000", "ebitda": "578000000", "netIncome": "-39000000", "grossProfit": "506000000", "depreciation": "None", "totalRevenue": "3035000000", "costOfRevenue": "2529000000", "interestIncome": "131000000", "incomeBeforeTax": "-21000000", "interestExpense": "297000000", "operatingIncome": "434000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-2000000", "reportedCurrency": "USD", "netInterestIncome": "-179000000", "nonInterestIncome": "None", "operatingExpenses": "72000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "49000000", "costofGoodsAndServicesSold": "2529000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "277000000", "sellingGeneralAndAdministrative": "72000000", "netIncomeFromContinuingOperations": "6000000" }, "balance": { "goodwill": "362000000", "inventory": "774000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "41505000000", "longTermDebt": "23598000000", "shortTermDebt": "2945000000", "treasuryStock": "-1814000000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2282000000", "reportedCurrency": "USD", "retainedEarnings": "-1523000000", "totalLiabilities": "36747000000", "otherCurrentAssets": "2686000000", "totalCurrentAssets": "7205000000", "currentLongTermDebt": "2945000000", "longTermInvestments": "858000000", "shortTermInvestments": "713000000", "currentNetReceivables": "1710000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34300000000", "currentAccountsPayable": "1583000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "26077000000", "shortLongTermDebtTotal": "26543000000", "totalShareholderEquity": "2492000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2872000000", "totalCurrentLiabilities": "7628000000", "otherNonCurrentLiabilities": "3128000000", "totalNonCurrentLiabilities": "29119000000", "cashAndShortTermInvestments": "1322000000", "commonStockSharesOutstanding": "669000000", "intangibleAssetsExcludingGoodwill": "2282000000", "cashAndCashEquivalentsAtCarryingValue": "1322000000", "accumulatedDepreciationAmortizationPPE": "-8413000000" }, "cashflow": { "netIncome": "-19000000", "profitLoss": "None", "dividendPayout": "111000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "85000000", "operatingCashflow": "562000000", "capitalExpenditures": "1845000000", "changeInReceivables": "122000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1513000000", "cashflowFromInvestment": "-2126000000", "stockBasedCompensation": "127000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "111000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-51000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "277000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3035000000, "cost_of_revenue": 2529000000, "gross_profit": 506000000, "research_and_development": null, "selling_general_admin": 72000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 301000000, "depreciation_amortisation": 277000000, "ebitda": 578000000, "interest_expense": 297000000, "interest_income": null, "other_non_operating": null, "pretax_income": -21000000, "tax_provision": -2000000, "effective_tax_rate": null, "net_income": -39000000, "net_income_continuing_ops": 6000000, "net_income_to_common": -39000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1322000000, "short_term_investments": 713000000, "net_receivables": 1710000000, "inventory": 774000000, "other_current_assets": null, "total_current_assets": 7205000000, "net_ppe": null, "goodwill": 362000000, "intangible_assets": 2282000000, "goodwill_and_intangibles": 2644000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 34300000000, "total_assets": 41505000000, "short_term_debt": 2945000000, "accounts_payable": 1583000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7628000000, "long_term_debt": 23598000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 29119000000, "total_liabilities": 36747000000, "total_debt": 26543000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1523000000, "total_equity": 2492000000, "shares_outstanding": 669000000, "operating_cash_flow": 562000000, "stock_based_compensation": 127000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1845000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2126000000, "dividends_paid": 111000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1513000000, "free_cash_flow": 2407000000, "net_change_in_cash": -51000000 }, "raw_data": { "income": { "ebit": "301000000", "ebitda": "578000000", "netIncome": "-39000000", "grossProfit": "506000000", "depreciation": "None", "totalRevenue": "3035000000", "costOfRevenue": "2529000000", "interestIncome": "131000000", "incomeBeforeTax": "-21000000", "interestExpense": "297000000", "operatingIncome": "434000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-2000000", "reportedCurrency": "USD", "netInterestIncome": "-179000000", "nonInterestIncome": "None", "operatingExpenses": "72000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "49000000", "costofGoodsAndServicesSold": "2529000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "277000000", "sellingGeneralAndAdministrative": "72000000", "netIncomeFromContinuingOperations": "6000000" }, "balance": { "goodwill": "362000000", "inventory": "774000000", "commonStock": "8000000", "currentDebt": "None", "investments": "None", "totalAssets": "41505000000", "longTermDebt": "23598000000", "shortTermDebt": "2945000000", "treasuryStock": "-1814000000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2282000000", "reportedCurrency": "USD", "retainedEarnings": "-1523000000", "totalLiabilities": "36747000000", "otherCurrentAssets": "2686000000", "totalCurrentAssets": "7205000000", "currentLongTermDebt": "2945000000", "longTermInvestments": "858000000", "shortTermInvestments": "713000000", "currentNetReceivables": "1710000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "34300000000", "currentAccountsPayable": "1583000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "26077000000", "shortLongTermDebtTotal": "26543000000", "totalShareholderEquity": "2492000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2872000000", "totalCurrentLiabilities": "7628000000", "otherNonCurrentLiabilities": "3128000000", "totalNonCurrentLiabilities": "29119000000", "cashAndShortTermInvestments": "1322000000", "commonStockSharesOutstanding": "669000000", "intangibleAssetsExcludingGoodwill": "2282000000", "cashAndCashEquivalentsAtCarryingValue": "1322000000", "accumulatedDepreciationAmortizationPPE": "-8413000000" }, "cashflow": { "netIncome": "-19000000", "profitLoss": "None", "dividendPayout": "111000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "85000000", "operatingCashflow": "562000000", "capitalExpenditures": "1845000000", "changeInReceivables": "122000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1513000000", "cashflowFromInvestment": "-2126000000", "stockBasedCompensation": "127000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "111000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-51000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "277000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "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" ] } } }