{ "ticker": { "uuid": "5728edcf-3799-477c-97ac-dcb97a779ee3", "symbol": "CZR", "name": "Caesars Entertainment Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Resorts & Casinos", "page_url": "https://sharemaestro.com/factors/ticker/5728edcf-3799-477c-97ac-dcb97a779ee3/", "api_url": "https://sharemaestro.com/factors/api/tickers/5728edcf-3799-477c-97ac-dcb97a779ee3/" }, "ticker_metadata": { "id": 5623, "uuid": "5728edcf-3799-477c-97ac-dcb97a779ee3", "symbol": "CZR", "name": "Caesars Entertainment Corporation", "asset_type": "equity", "market_cap": 5861822000, "stock_exchange_id": 2, "industry": "Resorts & Casinos", "sector": "Consumer Cyclical", "description": "Caesars Entertainment, Inc., formerly Eldorado Resorts, Inc., is an American hotel and casino entertainment company founded and based in Reno, Nevada, that operates more than 50 properties.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "5728edcf-3799-477c-97ac-dcb97a779ee3", "symbol": "CZR", "name": "Caesars Entertainment Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Resorts & Casinos", "page_url": "https://sharemaestro.com/factors/ticker/5728edcf-3799-477c-97ac-dcb97a779ee3/", "api_url": "https://sharemaestro.com/factors/api/tickers/5728edcf-3799-477c-97ac-dcb97a779ee3/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.84, "value": 0.87, "quality": 0.69, "momentum": 0.3, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 29.2, "market_cap": 5956800000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.2062, "shareholder_yield": 0, "roe": -0.142, "piotroski_f_score": 6, "momentum_12_1": 0.0898, "volatility_252d": 0.4788 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:41.519532+00:00", "batch_id": "" }, "size": { "price_close": 29.2, "market_cap": 5956800000, "market_cap_usd": 5956800000, "enterprise_value": 16891800000, "shares_outstanding": 204000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.7438, "ptbv_ratio": null, "ps_ratio": 0.5152, "pcf_ratio": 4.6248, "pfcf_ratio": 2.8638, "ev_ebitda": 4.8498, "ev_ebit": 8.1367, "ev_sales": 1.461, "ev_fcf": 8.1211, "earnings_yield": null, "fcf_yield": 0.1231, "price_to_sales": 0.5152, "price_to_book": 1.7438, "price_to_cashflow": 4.6248, "ebitda_to_ev": 0.2062, "sales_yield": 0.6845 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4392, "operating_margin": 0.1796, "net_margin": -0.0419, "ebitda_margin": 0.3012, "fcf_margin": 0.1799, "roe": -0.142, "roa": -0.0153, "roic": 0.1085, "roc_greenblatt": null, "asset_turnover": 0.3651, "cash_conversion": -4.2887, "accruals_ratio": -0.056, "sbc_to_revenue": 0.008, "piotroski_f_score": 6, "altman_z_score": 0.5464, "earnings_stability_5y": 0.8945, "revenue_stability_5y": 0.4491, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1604, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 8.2163, "net_debt_to_ebitda": 3.1395, "debt_to_assets": 0.3727, "interest_coverage": 0.8975, "current_ratio": 0.8499, "quick_ratio": 0.8277, "net_debt": 10935000000, "local_beta": 0.0002, "volatility_252d": 0.4788, "volatility_60d": 1.1016, "max_drawdown_12m": -0.3959, "risk_adjusted_momentum": 0.1875 }, "growth": { "revenue_growth_1y": 0.0235, "revenue_growth_3y_cagr": 0.0201, "revenue_growth_5y_cagr": 0.2592, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.1779, "book_value_growth_1y": -0.1723, "revenue_growth": 0.0235, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0414, "price_return_3m": 0.1061, "price_return_6m": 0.2565, "price_return_9m": 0.1086, "price_return_12m": 0.1349, "price_return_12m_ex1m": 0.0898, "momentum_6m": 0.2565, "momentum_12m": 0.1349, "momentum_12_1": 0.0898, "distance_from_52w_high": -0.0276, "distance_from_52w_low": 0.6097, "relative_strength": -0.0231 }, "raw_ttm": { "revenue_ttm": 11562000000, "gross_profit_ttm": 5078000000, "ebit_ttm": 2076000000, "ebitda_ttm": 3483000000, "net_income_ttm": -485000000, "eps_diluted_ttm": -2.3775, "operating_cash_flow_ttm": 1288000000, "capital_expenditure_ttm": 792000000, "fcf_ttm": 2080000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2313000000, "cash_and_equivalents": 867000000, "total_current_assets": 1800000000, "total_current_liabilities": 2118000000, "net_ppe": null, "total_assets": 31664000000, "total_debt": 11802000000, "total_equity": 3416000000, "net_working_capital": -1071000000, "book_value_per_share": 16.7451, "retained_earnings": -3401000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -10967000000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 44, "rank_ptbv": 50, "rank_ps": 14, "rank_pcf": 15, "rank_ev_ebitda": 11, "rank_ev_ebit": 35, "rank_earnings_yield": 50, "rank_fcf_yield": 32, "rank_dividend_yield": 63, "rank_shareholder_yield": 63, "rank_total_yield": 63, "rank_roe": 82, "rank_roc": 50, "rank_roic": 34, "rank_gross_margin": 52, "rank_fcf_margin": 52, "rank_piotroski": 26, "rank_accruals": 39, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 67, "rank_momentum_12m": 51, "rank_momentum_12m_ex1m": 56, "rank_relative_strength": 55 }, "composites": { "value_composite": 13, "quality_composite": 31, "momentum_composite": 70, "growth_composite": 74, "yield_composite": 75, "svqf_composite": 45, "vc1_composite": 9, "vc2_composite": 14, "vc3_composite": 14, "trending_value_composite": null, "overall_composite": 16, "quality_value_composite": 0.7748, "os_score": 0.84, "value_percentile": 0.87, "quality_percentile": 0.69, "momentum_percentile": 0.3, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 53, "small_cap_core_rank": 16, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 580, "ticker_id": 5623, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:41.519532+00:00", "batch_id": "", "os_score_delta": null, "price_close": 29.2, "market_cap": 5956800000, "market_cap_usd": 5956800000, "enterprise_value": 16891800000, "shares_outstanding": 204000000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.74379391, "ptbv_ratio": null, "ps_ratio": 0.51520498, "pcf_ratio": 4.62484472, "pfcf_ratio": 2.86384615, "ev_ebitda": 4.84978467, "ev_ebit": 8.1367052, "ev_sales": 1.46097561, "ev_fcf": 8.12105769, "earnings_yield": null, "fcf_yield": 0.12313667, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.43919737, "operating_margin": 0.17955371, "net_margin": -0.04194776, "ebitda_margin": 0.30124546, "fcf_margin": 0.17989967, "roe": -0.14197892, "roa": -0.01531708, "roic": 0.10849418, "roc_greenblatt": null, "asset_turnover": 0.36514654, "cash_conversion": -4.28865979, "accruals_ratio": -0.05599419, "sbc_to_revenue": 0.00804359, "debt_to_equity": 8.21633489, "net_debt_to_ebitda": 3.13953488, "debt_to_assets": 0.37272612, "interest_coverage": 0.89753567, "current_ratio": 0.84985836, "quick_ratio": 0.82766761, "net_debt": 10935000000, "revenue_growth_1y": 0.02345756, "revenue_growth_3y_cagr": 0.020079, "revenue_growth_5y_cagr": 0.25921621, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.17786561, "book_value_growth_1y": -0.17232105, "piotroski_f_score": 6, "altman_z_score": 0.54642261, "earnings_stability_5y": 0.894467, "revenue_stability_5y": 0.449081, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04136947, "price_return_3m": 0.10606061, "price_return_6m": 0.25645439, "price_return_9m": 0.10858011, "price_return_12m": 0.13486203, "price_return_12m_ex1m": 0.08977847, "distance_from_52w_high": -0.02763903, "distance_from_52w_low": 0.60970232, "relative_strength": -0.02307902, "local_beta": 0.0002, "volatility_252d": 0.478786, "volatility_60d": 1.101556, "max_drawdown_12m": -0.3959374, "revenue_ttm": 11562000000, "gross_profit_ttm": 5078000000, "ebit_ttm": 2076000000, "ebitda_ttm": 3483000000, "net_income_ttm": -485000000, "eps_diluted_ttm": -2.37745098, "operating_cash_flow_ttm": 1288000000, "capital_expenditure_ttm": 792000000, "fcf_ttm": 2080000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2313000000, "cash_and_equivalents": 867000000, "total_current_assets": 1800000000, "total_current_liabilities": 2118000000, "net_ppe": null, "total_assets": 31664000000, "total_debt": 11802000000, "total_equity": 3416000000, "net_working_capital": -1071000000, "book_value_per_share": 16.74509804, "retained_earnings": -3401000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -10967000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 44, "rank_ptbv": 50, "rank_ps": 14, "rank_pcf": 15, "rank_ev_ebitda": 11, "rank_ev_ebit": 35, "rank_earnings_yield": 50, "rank_fcf_yield": 32, "rank_dividend_yield": 63, "rank_shareholder_yield": 63, "rank_total_yield": 63, "rank_roe": 82, "rank_roc": 50, "rank_roic": 34, "rank_gross_margin": 52, "rank_fcf_margin": 52, "rank_piotroski": 26, "rank_accruals": 39, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 67, "rank_momentum_12m": 51, "rank_momentum_12m_ex1m": 56, "rank_relative_strength": 55, "value_composite": 13, "quality_composite": 31, "momentum_composite": 70, "growth_composite": 74, "yield_composite": 75, "svqf_composite": 45, "vc1_composite": 9, "vc2_composite": 14, "vc3_composite": 14, "trending_value_composite": null, "overall_composite": 16, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 53, "small_cap_core_rank": 16, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 29.2, "os": 0.84, "value": 0.87, "quality": 0.69, "momentum": 0.3, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.142, "momentum_12_1": 0.0898, "complete_fields": { "id": 580, "ticker_id": 5623, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:41.519532+00:00", "batch_id": "", "os_score_delta": null, "price_close": 29.2, "market_cap": 5956800000, "market_cap_usd": 5956800000, "enterprise_value": 16891800000, "shares_outstanding": 204000000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.74379391, "ptbv_ratio": null, "ps_ratio": 0.51520498, "pcf_ratio": 4.62484472, "pfcf_ratio": 2.86384615, "ev_ebitda": 4.84978467, "ev_ebit": 8.1367052, "ev_sales": 1.46097561, "ev_fcf": 8.12105769, "earnings_yield": null, "fcf_yield": 0.12313667, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.43919737, "operating_margin": 0.17955371, "net_margin": -0.04194776, "ebitda_margin": 0.30124546, "fcf_margin": 0.17989967, "roe": -0.14197892, "roa": -0.01531708, "roic": 0.10849418, "roc_greenblatt": null, "asset_turnover": 0.36514654, "cash_conversion": -4.28865979, "accruals_ratio": -0.05599419, "sbc_to_revenue": 0.00804359, "debt_to_equity": 8.21633489, "net_debt_to_ebitda": 3.13953488, "debt_to_assets": 0.37272612, "interest_coverage": 0.89753567, "current_ratio": 0.84985836, "quick_ratio": 0.82766761, "net_debt": 10935000000, "revenue_growth_1y": 0.02345756, "revenue_growth_3y_cagr": 0.020079, "revenue_growth_5y_cagr": 0.25921621, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.17786561, "book_value_growth_1y": -0.17232105, "piotroski_f_score": 6, "altman_z_score": 0.54642261, "earnings_stability_5y": 0.894467, "revenue_stability_5y": 0.449081, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04136947, "price_return_3m": 0.10606061, "price_return_6m": 0.25645439, "price_return_9m": 0.10858011, "price_return_12m": 0.13486203, "price_return_12m_ex1m": 0.08977847, "distance_from_52w_high": -0.02763903, "distance_from_52w_low": 0.60970232, "relative_strength": -0.02307902, "local_beta": 0.0002, "volatility_252d": 0.478786, "volatility_60d": 1.101556, "max_drawdown_12m": -0.3959374, "revenue_ttm": 11562000000, "gross_profit_ttm": 5078000000, "ebit_ttm": 2076000000, "ebitda_ttm": 3483000000, "net_income_ttm": -485000000, "eps_diluted_ttm": -2.37745098, "operating_cash_flow_ttm": 1288000000, "capital_expenditure_ttm": 792000000, "fcf_ttm": 2080000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2313000000, "cash_and_equivalents": 867000000, "total_current_assets": 1800000000, "total_current_liabilities": 2118000000, "net_ppe": null, "total_assets": 31664000000, "total_debt": 11802000000, "total_equity": 3416000000, "net_working_capital": -1071000000, "book_value_per_share": 16.74509804, "retained_earnings": -3401000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -10967000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 44, "rank_ptbv": 50, "rank_ps": 14, "rank_pcf": 15, "rank_ev_ebitda": 11, "rank_ev_ebit": 35, "rank_earnings_yield": 50, "rank_fcf_yield": 32, "rank_dividend_yield": 63, "rank_shareholder_yield": 63, "rank_total_yield": 63, "rank_roe": 82, "rank_roc": 50, "rank_roic": 34, "rank_gross_margin": 52, "rank_fcf_margin": 52, "rank_piotroski": 26, "rank_accruals": 39, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 67, "rank_momentum_12m": 51, "rank_momentum_12m_ex1m": 56, "rank_relative_strength": 55, "value_composite": 13, "quality_composite": 31, "momentum_composite": 70, "growth_composite": 74, "yield_composite": 75, "svqf_composite": 45, "vc1_composite": 9, "vc2_composite": 14, "vc3_composite": 14, "trending_value_composite": null, "overall_composite": 16, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 53, "small_cap_core_rank": 16, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:25:19.830143+00:00", "is_restated": false, "income_statement": { "revenue": 11486000000, "cost_of_revenue": 7160000000, "gross_profit": 4326000000, "ebit": 2078000000, "ebitda": 3495000000, "pretax_income": -448000000, "tax_provision": -11000000, "net_income": -502000000, "net_income_to_common": -502000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 887000000, "total_current_assets": 1803000000, "total_assets": 31639000000, "short_term_debt": 134000000, "long_term_debt": 11670000000, "total_debt": 11804000000, "total_liabilities": 27953000000, "total_equity": 3504000000, "shares_outstanding": 208000000, "goodwill_and_intangibles": 14426000000 }, "cash_flow": { "operating_cash_flow": 1325000000, "capital_expenditure": 805000000, "free_cash_flow": 2130000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54958, "ticker_id": 5623, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:25:19.830143+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2078000000", "ebitda": "3495000000", "netIncome": "-502000000", "grossProfit": "4326000000", "depreciation": "None", "totalRevenue": "11486000000", "costOfRevenue": "7160000000", "interestIncome": "20000000", "incomeBeforeTax": "-448000000", "interestExpense": "2324000000", "operatingIncome": "2078000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-11000000", "reportedCurrency": "USD", "netInterestIncome": "-2304000000", "nonInterestIncome": "None", "operatingExpenses": "2248000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7160000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1417000000", "sellingGeneralAndAdministrative": "1926000000", "netIncomeFromContinuingOperations": "-437000000" }, "balance": { "goodwill": "10441000000", "inventory": "43000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "31639000000", "longTermDebt": "11670000000", "shortTermDebt": "134000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3985000000", "reportedCurrency": "USD", "retainedEarnings": "-3303000000", "totalLiabilities": "27953000000", "otherCurrentAssets": "397000000", "totalCurrentAssets": "1803000000", "currentLongTermDebt": "114000000", "longTermInvestments": "133000000", "shortTermInvestments": "None", "currentNetReceivables": "476000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29836000000", "currentAccountsPayable": "297000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26344000000", "totalShareholderEquity": "3504000000", "capitalLeaseObligations": "13116000000", "otherCurrentLiabilities": "1822000000", "totalCurrentLiabilities": "2253000000", "otherNonCurrentLiabilities": "876000000", "totalNonCurrentLiabilities": "25700000000", "cashAndShortTermInvestments": "887000000", "commonStockSharesOutstanding": "208000000", "intangibleAssetsExcludingGoodwill": "3985000000", "cashAndCashEquivalentsAtCarryingValue": "887000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-437000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1325000000", "capitalExpenditures": "805000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-763000000", "cashflowFromInvestment": "-594000000", "stockBasedCompensation": "95000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-229000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1417000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11486000000, "cost_of_revenue": 7160000000, "gross_profit": 4326000000, "research_and_development": null, "selling_general_admin": 1926000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2078000000, "depreciation_amortisation": 1417000000, "ebitda": 3495000000, "interest_expense": 2324000000, "interest_income": null, "other_non_operating": null, "pretax_income": -448000000, "tax_provision": -11000000, "effective_tax_rate": null, "net_income": -502000000, "net_income_continuing_ops": -437000000, "net_income_to_common": -502000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 887000000, "short_term_investments": null, "net_receivables": 476000000, "inventory": 43000000, "other_current_assets": null, "total_current_assets": 1803000000, "net_ppe": null, "goodwill": 10441000000, "intangible_assets": 3985000000, "goodwill_and_intangibles": 14426000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29836000000, "total_assets": 31639000000, "short_term_debt": 134000000, "accounts_payable": 297000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2253000000, "long_term_debt": 11670000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 25700000000, "total_liabilities": 27953000000, "total_debt": 11804000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3303000000, "total_equity": 3504000000, "shares_outstanding": 208000000, "operating_cash_flow": 1325000000, "stock_based_compensation": 95000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 805000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -594000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -763000000, "free_cash_flow": 2130000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2078000000", "ebitda": "3495000000", "netIncome": "-502000000", "grossProfit": "4326000000", "depreciation": "None", "totalRevenue": "11486000000", "costOfRevenue": "7160000000", "interestIncome": "20000000", "incomeBeforeTax": "-448000000", "interestExpense": "2324000000", "operatingIncome": "2078000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-11000000", "reportedCurrency": "USD", "netInterestIncome": "-2304000000", "nonInterestIncome": "None", "operatingExpenses": "2248000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7160000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1417000000", "sellingGeneralAndAdministrative": "1926000000", "netIncomeFromContinuingOperations": "-437000000" }, "balance": { "goodwill": "10441000000", "inventory": "43000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "31639000000", "longTermDebt": "11670000000", "shortTermDebt": "134000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3985000000", "reportedCurrency": "USD", "retainedEarnings": "-3303000000", "totalLiabilities": "27953000000", "otherCurrentAssets": "397000000", "totalCurrentAssets": "1803000000", "currentLongTermDebt": "114000000", "longTermInvestments": "133000000", "shortTermInvestments": "None", "currentNetReceivables": "476000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29836000000", "currentAccountsPayable": "297000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26344000000", "totalShareholderEquity": "3504000000", "capitalLeaseObligations": "13116000000", "otherCurrentLiabilities": "1822000000", "totalCurrentLiabilities": "2253000000", "otherNonCurrentLiabilities": "876000000", "totalNonCurrentLiabilities": "25700000000", "cashAndShortTermInvestments": "887000000", "commonStockSharesOutstanding": "208000000", "intangibleAssetsExcludingGoodwill": "3985000000", "cashAndCashEquivalentsAtCarryingValue": "887000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-437000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1325000000", "capitalExpenditures": "805000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-763000000", "cashflowFromInvestment": "-594000000", "stockBasedCompensation": "95000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-229000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1417000000", "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": "2026-06-06T20:25:19.830143+00:00", "is_restated": false, "income_statement": { "revenue": 11245000000, "cost_of_revenue": 5419000000, "gross_profit": 5826000000, "ebit": 2253000000, "ebitda": 3577000000, "pretax_income": -124000000, "tax_provision": 87000000, "net_income": -278000000, "net_income_to_common": -278000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 866000000, "total_current_assets": 1747000000, "total_assets": 32590000000, "short_term_debt": 130000000, "long_term_debt": 12033000000, "total_debt": 12163000000, "total_liabilities": 28214000000, "total_equity": 4376000000, "shares_outstanding": 215000000, "goodwill_and_intangibles": 4133000000 }, "cash_flow": { "operating_cash_flow": 1114000000, "capital_expenditure": 1296000000, "free_cash_flow": 2410000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54963, "ticker_id": 5623, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:25:19.830143+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2253000000", "ebitda": "3577000000", "netIncome": "-278000000", "grossProfit": "5826000000", "depreciation": "None", "totalRevenue": "11245000000", "costOfRevenue": "5419000000", "interestIncome": "11000000", "incomeBeforeTax": "-124000000", "interestExpense": "2377000000", "operatingIncome": "2304000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "87000000", "reportedCurrency": "USD", "netInterestIncome": "-2366000000", "nonInterestIncome": "None", "operatingExpenses": "3522000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5419000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1324000000", "sellingGeneralAndAdministrative": "1920000000", "netIncomeFromContinuingOperations": "-211000000" }, "balance": { "goodwill": "10601000000", "inventory": "45000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "32590000000", "longTermDebt": "12033000000", "shortTermDebt": "130000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "-6468000000", "reportedCurrency": "USD", "retainedEarnings": "-2801000000", "totalLiabilities": "28214000000", "otherCurrentAssets": "366000000", "totalCurrentAssets": "1747000000", "currentLongTermDebt": "109000000", "longTermInvestments": "131000000", "shortTermInvestments": "None", "currentNetReceivables": "470000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30843000000", "currentAccountsPayable": "296000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25062000000", "totalShareholderEquity": "4376000000", "capitalLeaseObligations": "12920000000", "otherCurrentLiabilities": "1641000000", "totalCurrentLiabilities": "2272000000", "otherNonCurrentLiabilities": "880000000", "totalNonCurrentLiabilities": "25942000000", "cashAndShortTermInvestments": "866000000", "commonStockSharesOutstanding": "215000000", "intangibleAssetsExcludingGoodwill": "-6468000000", "cashAndCashEquivalentsAtCarryingValue": "866000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-278000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1114000000", "capitalExpenditures": "1296000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-498000000", "cashflowFromInvestment": "-743000000", "stockBasedCompensation": "94000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-191000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1324000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11245000000, "cost_of_revenue": 5419000000, "gross_profit": 5826000000, "research_and_development": null, "selling_general_admin": 1920000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2253000000, "depreciation_amortisation": 1324000000, "ebitda": 3577000000, "interest_expense": 2377000000, "interest_income": null, "other_non_operating": null, "pretax_income": -124000000, "tax_provision": 87000000, "effective_tax_rate": null, "net_income": -278000000, "net_income_continuing_ops": -211000000, "net_income_to_common": -278000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 866000000, "short_term_investments": null, "net_receivables": 470000000, "inventory": 45000000, "other_current_assets": null, "total_current_assets": 1747000000, "net_ppe": null, "goodwill": 10601000000, "intangible_assets": -6468000000, "goodwill_and_intangibles": 4133000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30843000000, "total_assets": 32590000000, "short_term_debt": 130000000, "accounts_payable": 296000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2272000000, "long_term_debt": 12033000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 25942000000, "total_liabilities": 28214000000, "total_debt": 12163000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2801000000, "total_equity": 4376000000, "shares_outstanding": 215000000, "operating_cash_flow": 1114000000, "stock_based_compensation": 94000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1296000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -743000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -498000000, "free_cash_flow": 2410000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2253000000", "ebitda": "3577000000", "netIncome": "-278000000", "grossProfit": "5826000000", "depreciation": "None", "totalRevenue": "11245000000", "costOfRevenue": "5419000000", "interestIncome": "11000000", "incomeBeforeTax": "-124000000", "interestExpense": "2377000000", "operatingIncome": "2304000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "87000000", "reportedCurrency": "USD", "netInterestIncome": "-2366000000", "nonInterestIncome": "None", "operatingExpenses": "3522000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5419000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1324000000", "sellingGeneralAndAdministrative": "1920000000", "netIncomeFromContinuingOperations": "-211000000" }, "balance": { "goodwill": "10601000000", "inventory": "45000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "32590000000", "longTermDebt": "12033000000", "shortTermDebt": "130000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "-6468000000", "reportedCurrency": "USD", "retainedEarnings": "-2801000000", "totalLiabilities": "28214000000", "otherCurrentAssets": "366000000", "totalCurrentAssets": "1747000000", "currentLongTermDebt": "109000000", "longTermInvestments": "131000000", "shortTermInvestments": "None", "currentNetReceivables": "470000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30843000000", "currentAccountsPayable": "296000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25062000000", "totalShareholderEquity": "4376000000", "capitalLeaseObligations": "12920000000", "otherCurrentLiabilities": "1641000000", "totalCurrentLiabilities": "2272000000", "otherNonCurrentLiabilities": "880000000", "totalNonCurrentLiabilities": "25942000000", "cashAndShortTermInvestments": "866000000", "commonStockSharesOutstanding": "215000000", "intangibleAssetsExcludingGoodwill": "-6468000000", "cashAndCashEquivalentsAtCarryingValue": "866000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-278000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1114000000", "capitalExpenditures": "1296000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-498000000", "cashflowFromInvestment": "-743000000", "stockBasedCompensation": "94000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-191000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1324000000", "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": "2026-06-06T20:25:19.830143+00:00", "is_restated": false, "income_statement": { "revenue": 11528000000, "cost_of_revenue": 5395000000, "gross_profit": 6133000000, "ebit": 2294000000, "ebitda": 3555000000, "pretax_income": -60000000, "tax_provision": -888000000, "net_income": 786000000, "net_income_to_common": 786000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1005000000, "total_current_assets": 2045000000, "total_assets": 33366000000, "short_term_debt": 88000000, "long_term_debt": 12224000000, "total_debt": 12312000000, "total_liabilities": 28646000000, "total_equity": 4720000000, "shares_outstanding": 216000000, "goodwill_and_intangibles": 15513000000 }, "cash_flow": { "operating_cash_flow": 1809000000, "capital_expenditure": 1264000000, "free_cash_flow": 3073000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54968, "ticker_id": 5623, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:25:19.830143+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2294000000", "ebitda": "3555000000", "netIncome": "786000000", "grossProfit": "6133000000", "depreciation": "None", "totalRevenue": "11528000000", "costOfRevenue": "5395000000", "interestIncome": "12000000", "incomeBeforeTax": "-60000000", "interestExpense": "2354000000", "operatingIncome": "2472000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-888000000", "reportedCurrency": "USD", "netInterestIncome": "-2342000000", "nonInterestIncome": "None", "operatingExpenses": "3661000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5395000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1261000000", "sellingGeneralAndAdministrative": "2012000000", "netIncomeFromContinuingOperations": "828000000" }, "balance": { "goodwill": "10990000000", "inventory": "46000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "33366000000", "longTermDebt": "12224000000", "shortTermDebt": "88000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4523000000", "reportedCurrency": "USD", "retainedEarnings": "-2523000000", "totalLiabilities": "28646000000", "otherCurrentAssets": "386000000", "totalCurrentAssets": "2045000000", "currentLongTermDebt": "65000000", "longTermInvestments": "157000000", "shortTermInvestments": "None", "currentNetReceivables": "608000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31321000000", "currentAccountsPayable": "408000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25071000000", "totalShareholderEquity": "4720000000", "capitalLeaseObligations": "12782000000", "otherCurrentLiabilities": "1258000000", "totalCurrentLiabilities": "2690000000", "otherNonCurrentLiabilities": "871000000", "totalNonCurrentLiabilities": "25956000000", "cashAndShortTermInvestments": "1005000000", "commonStockSharesOutstanding": "216000000", "intangibleAssetsExcludingGoodwill": "4523000000", "cashAndCashEquivalentsAtCarryingValue": "1005000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "786000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "39000000", "operatingCashflow": "1809000000", "capitalExpenditures": "1264000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-829000000", "cashflowFromInvestment": "-1140000000", "stockBasedCompensation": "104000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-66000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1261000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11528000000, "cost_of_revenue": 5395000000, "gross_profit": 6133000000, "research_and_development": null, "selling_general_admin": 2012000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2294000000, "depreciation_amortisation": 1261000000, "ebitda": 3555000000, "interest_expense": 2354000000, "interest_income": null, "other_non_operating": null, "pretax_income": -60000000, "tax_provision": -888000000, "effective_tax_rate": null, "net_income": 786000000, "net_income_continuing_ops": 828000000, "net_income_to_common": 786000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1005000000, "short_term_investments": null, "net_receivables": 608000000, "inventory": 46000000, "other_current_assets": null, "total_current_assets": 2045000000, "net_ppe": null, "goodwill": 10990000000, "intangible_assets": 4523000000, "goodwill_and_intangibles": 15513000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31321000000, "total_assets": 33366000000, "short_term_debt": 88000000, "accounts_payable": 408000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2690000000, "long_term_debt": 12224000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 25956000000, "total_liabilities": 28646000000, "total_debt": 12312000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2523000000, "total_equity": 4720000000, "shares_outstanding": 216000000, "operating_cash_flow": 1809000000, "stock_based_compensation": 104000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1264000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1140000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -829000000, "free_cash_flow": 3073000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2294000000", "ebitda": "3555000000", "netIncome": "786000000", "grossProfit": "6133000000", "depreciation": "None", "totalRevenue": "11528000000", "costOfRevenue": "5395000000", "interestIncome": "12000000", "incomeBeforeTax": "-60000000", "interestExpense": "2354000000", "operatingIncome": "2472000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-888000000", "reportedCurrency": "USD", "netInterestIncome": "-2342000000", "nonInterestIncome": "None", "operatingExpenses": "3661000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5395000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1261000000", "sellingGeneralAndAdministrative": "2012000000", "netIncomeFromContinuingOperations": "828000000" }, "balance": { "goodwill": "10990000000", "inventory": "46000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "33366000000", "longTermDebt": "12224000000", "shortTermDebt": "88000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4523000000", "reportedCurrency": "USD", "retainedEarnings": "-2523000000", "totalLiabilities": "28646000000", "otherCurrentAssets": "386000000", "totalCurrentAssets": "2045000000", "currentLongTermDebt": "65000000", "longTermInvestments": "157000000", "shortTermInvestments": "None", "currentNetReceivables": "608000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31321000000", "currentAccountsPayable": "408000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25071000000", "totalShareholderEquity": "4720000000", "capitalLeaseObligations": "12782000000", "otherCurrentLiabilities": "1258000000", "totalCurrentLiabilities": "2690000000", "otherNonCurrentLiabilities": "871000000", "totalNonCurrentLiabilities": "25956000000", "cashAndShortTermInvestments": "1005000000", "commonStockSharesOutstanding": "216000000", "intangibleAssetsExcludingGoodwill": "4523000000", "cashAndCashEquivalentsAtCarryingValue": "1005000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "786000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "39000000", "operatingCashflow": "1809000000", "capitalExpenditures": "1264000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-829000000", "cashflowFromInvestment": "-1140000000", "stockBasedCompensation": "104000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-66000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1261000000", "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": "2026-06-06T20:25:19.830143+00:00", "is_restated": false, "income_statement": { "revenue": 10821000000, "cost_of_revenue": 5401000000, "gross_profit": 5420000000, "ebit": 1712000000, "ebitda": 2917000000, "pretax_income": -565000000, "tax_provision": -41000000, "net_income": -899000000, "net_income_to_common": -899000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1038000000, "total_current_assets": 2102000000, "total_assets": 33527000000, "short_term_debt": 158000000, "long_term_debt": 12659000000, "total_debt": 12817000000, "total_liabilities": 29776000000, "total_equity": 3713000000, "shares_outstanding": 214000000, "goodwill_and_intangibles": 15718000000 }, "cash_flow": { "operating_cash_flow": 975000000, "capital_expenditure": 952000000, "free_cash_flow": 1927000000, "dividends_paid": 27000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54973, "ticker_id": 5623, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:25:19.830143+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1712000000", "ebitda": "2917000000", "netIncome": "-899000000", "grossProfit": "5420000000", "depreciation": "None", "totalRevenue": "10821000000", "costOfRevenue": "5401000000", "interestIncome": "12000000", "incomeBeforeTax": "-565000000", "interestExpense": "2277000000", "operatingIncome": "1739000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-41000000", "reportedCurrency": "USD", "netInterestIncome": "-2265000000", "nonInterestIncome": "None", "operatingExpenses": "3681000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5401000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1205000000", "sellingGeneralAndAdministrative": "2068000000", "netIncomeFromContinuingOperations": "-524000000" }, "balance": { "goodwill": "11004000000", "inventory": "59000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "33527000000", "longTermDebt": "12659000000", "shortTermDebt": "158000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "4714000000", "reportedCurrency": "USD", "retainedEarnings": "-3309000000", "totalLiabilities": "29776000000", "otherCurrentAssets": "394000000", "totalCurrentAssets": "2102000000", "currentLongTermDebt": "108000000", "longTermInvestments": "94000000", "shortTermInvestments": "None", "currentNetReceivables": "611000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31425000000", "currentAccountsPayable": "314000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15237000000", "shortLongTermDebtTotal": "25427000000", "totalShareholderEquity": "3713000000", "capitalLeaseObligations": "12660000000", "otherCurrentLiabilities": "1014000000", "totalCurrentLiabilities": "2668000000", "otherNonCurrentLiabilities": "852000000", "totalNonCurrentLiabilities": "27108000000", "cashAndShortTermInvestments": "1038000000", "commonStockSharesOutstanding": "214000000", "intangibleAssetsExcludingGoodwill": "4714000000", "cashAndCashEquivalentsAtCarryingValue": "1038000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-513000000", "profitLoss": "None", "dividendPayout": "27000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "975000000", "capitalExpenditures": "952000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1282000000", "cashflowFromInvestment": "-382000000", "stockBasedCompensation": "101000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1259000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10821000000, "cost_of_revenue": 5401000000, "gross_profit": 5420000000, "research_and_development": null, "selling_general_admin": 2068000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1712000000, "depreciation_amortisation": 1205000000, "ebitda": 2917000000, "interest_expense": 2277000000, "interest_income": null, "other_non_operating": null, "pretax_income": -565000000, "tax_provision": -41000000, "effective_tax_rate": null, "net_income": -899000000, "net_income_continuing_ops": -524000000, "net_income_to_common": -899000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1038000000, "short_term_investments": null, "net_receivables": 611000000, "inventory": 59000000, "other_current_assets": null, "total_current_assets": 2102000000, "net_ppe": null, "goodwill": 11004000000, "intangible_assets": 4714000000, "goodwill_and_intangibles": 15718000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31425000000, "total_assets": 33527000000, "short_term_debt": 158000000, "accounts_payable": 314000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2668000000, "long_term_debt": 12659000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 27108000000, "total_liabilities": 29776000000, "total_debt": 12817000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3309000000, "total_equity": 3713000000, "shares_outstanding": 214000000, "operating_cash_flow": 975000000, "stock_based_compensation": 101000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 952000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -382000000, "dividends_paid": 27000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1282000000, "free_cash_flow": 1927000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1712000000", "ebitda": "2917000000", "netIncome": "-899000000", "grossProfit": "5420000000", "depreciation": "None", "totalRevenue": "10821000000", "costOfRevenue": "5401000000", "interestIncome": "12000000", "incomeBeforeTax": "-565000000", "interestExpense": "2277000000", "operatingIncome": "1739000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-41000000", "reportedCurrency": "USD", "netInterestIncome": "-2265000000", "nonInterestIncome": "None", "operatingExpenses": "3681000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5401000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1205000000", "sellingGeneralAndAdministrative": "2068000000", "netIncomeFromContinuingOperations": "-524000000" }, "balance": { "goodwill": "11004000000", "inventory": "59000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "33527000000", "longTermDebt": "12659000000", "shortTermDebt": "158000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "4714000000", "reportedCurrency": "USD", "retainedEarnings": "-3309000000", "totalLiabilities": "29776000000", "otherCurrentAssets": "394000000", "totalCurrentAssets": "2102000000", "currentLongTermDebt": "108000000", "longTermInvestments": "94000000", "shortTermInvestments": "None", "currentNetReceivables": "611000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31425000000", "currentAccountsPayable": "314000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15237000000", "shortLongTermDebtTotal": "25427000000", "totalShareholderEquity": "3713000000", "capitalLeaseObligations": "12660000000", "otherCurrentLiabilities": "1014000000", "totalCurrentLiabilities": "2668000000", "otherNonCurrentLiabilities": "852000000", "totalNonCurrentLiabilities": "27108000000", "cashAndShortTermInvestments": "1038000000", "commonStockSharesOutstanding": "214000000", "intangibleAssetsExcludingGoodwill": "4714000000", "cashAndCashEquivalentsAtCarryingValue": "1038000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-513000000", "profitLoss": "None", "dividendPayout": "27000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "975000000", "capitalExpenditures": "952000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1282000000", "cashflowFromInvestment": "-382000000", "stockBasedCompensation": "101000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1259000000", "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": "2026-06-06T20:25:19.830143+00:00", "is_restated": false, "income_statement": { "revenue": 9570000000, "cost_of_revenue": 4647000000, "gross_profit": 4923000000, "ebit": 1042000000, "ebitda": 2168000000, "pretax_income": -1269000000, "tax_provision": -283000000, "net_income": -1019000000, "net_income_to_common": -1019000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1070000000, "total_current_assets": 5964000000, "total_assets": 38031000000, "short_term_debt": 119000000, "long_term_debt": 13722000000, "total_debt": 13841000000, "total_liabilities": 33490000000, "total_equity": 4480000000, "shares_outstanding": 211000000, "goodwill_and_intangibles": 15996000000 }, "cash_flow": { "operating_cash_flow": 1172000000, "capital_expenditure": 520000000, "free_cash_flow": 1692000000, "dividends_paid": 45000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54978, "ticker_id": 5623, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:25:19.830143+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1042000000", "ebitda": "2168000000", "netIncome": "-1019000000", "grossProfit": "4923000000", "depreciation": "None", "totalRevenue": "9570000000", "costOfRevenue": "4647000000", "interestIncome": "16000000", "incomeBeforeTax": "-1269000000", "interestExpense": "2311000000", "operatingIncome": "1460000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-283000000", "reportedCurrency": "USD", "netInterestIncome": "-2295000000", "nonInterestIncome": "None", "operatingExpenses": "3463000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4647000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1126000000", "sellingGeneralAndAdministrative": "1782000000", "netIncomeFromContinuingOperations": "-986000000" }, "balance": { "goodwill": "11076000000", "inventory": "42000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "38031000000", "longTermDebt": "13722000000", "shortTermDebt": "119000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "4920000000", "reportedCurrency": "USD", "retainedEarnings": "-2410000000", "totalLiabilities": "33490000000", "otherCurrentAssets": "4380000000", "totalCurrentAssets": "5964000000", "currentLongTermDebt": "70000000", "longTermInvestments": "158000000", "shortTermInvestments": "319000000", "currentNetReceivables": "472000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32067000000", "currentAccountsPayable": "254000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15263000000", "shortLongTermDebtTotal": "26265000000", "totalShareholderEquity": "4480000000", "capitalLeaseObligations": "12473000000", "otherCurrentLiabilities": "2497000000", "totalCurrentLiabilities": "5297000000", "otherNonCurrentLiabilities": "936000000", "totalNonCurrentLiabilities": "28193000000", "cashAndShortTermInvestments": "1070000000", "commonStockSharesOutstanding": "211000000", "intangibleAssetsExcludingGoodwill": "4920000000", "cashAndCashEquivalentsAtCarryingValue": "1070000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-989000000", "profitLoss": "None", "dividendPayout": "45000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-67000000", "operatingCashflow": "1172000000", "capitalExpenditures": "520000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-550000000", "cashflowFromInvestment": "-2923000000", "stockBasedCompensation": "82000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1165000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9570000000, "cost_of_revenue": 4647000000, "gross_profit": 4923000000, "research_and_development": null, "selling_general_admin": 1782000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1042000000, "depreciation_amortisation": 1126000000, "ebitda": 2168000000, "interest_expense": 2311000000, "interest_income": null, "other_non_operating": null, "pretax_income": -1269000000, "tax_provision": -283000000, "effective_tax_rate": null, "net_income": -1019000000, "net_income_continuing_ops": -986000000, "net_income_to_common": -1019000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1070000000, "short_term_investments": 319000000, "net_receivables": 472000000, "inventory": 42000000, "other_current_assets": null, "total_current_assets": 5964000000, "net_ppe": null, "goodwill": 11076000000, "intangible_assets": 4920000000, "goodwill_and_intangibles": 15996000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 32067000000, "total_assets": 38031000000, "short_term_debt": 119000000, "accounts_payable": 254000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5297000000, "long_term_debt": 13722000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28193000000, "total_liabilities": 33490000000, "total_debt": 13841000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2410000000, "total_equity": 4480000000, "shares_outstanding": 211000000, "operating_cash_flow": 1172000000, "stock_based_compensation": 82000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 520000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2923000000, "dividends_paid": 45000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -550000000, "free_cash_flow": 1692000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1042000000", "ebitda": "2168000000", "netIncome": "-1019000000", "grossProfit": "4923000000", "depreciation": "None", "totalRevenue": "9570000000", "costOfRevenue": "4647000000", "interestIncome": "16000000", "incomeBeforeTax": "-1269000000", "interestExpense": "2311000000", "operatingIncome": "1460000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-283000000", "reportedCurrency": "USD", "netInterestIncome": "-2295000000", "nonInterestIncome": "None", "operatingExpenses": "3463000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4647000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1126000000", "sellingGeneralAndAdministrative": "1782000000", "netIncomeFromContinuingOperations": "-986000000" }, "balance": { "goodwill": "11076000000", "inventory": "42000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "38031000000", "longTermDebt": "13722000000", "shortTermDebt": "119000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "4920000000", "reportedCurrency": "USD", "retainedEarnings": "-2410000000", "totalLiabilities": "33490000000", "otherCurrentAssets": "4380000000", "totalCurrentAssets": "5964000000", "currentLongTermDebt": "70000000", "longTermInvestments": "158000000", "shortTermInvestments": "319000000", "currentNetReceivables": "472000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32067000000", "currentAccountsPayable": "254000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15263000000", "shortLongTermDebtTotal": "26265000000", "totalShareholderEquity": "4480000000", "capitalLeaseObligations": "12473000000", "otherCurrentLiabilities": "2497000000", "totalCurrentLiabilities": "5297000000", "otherNonCurrentLiabilities": "936000000", "totalNonCurrentLiabilities": "28193000000", "cashAndShortTermInvestments": "1070000000", "commonStockSharesOutstanding": "211000000", "intangibleAssetsExcludingGoodwill": "4920000000", "cashAndCashEquivalentsAtCarryingValue": "1070000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-989000000", "profitLoss": "None", "dividendPayout": "45000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-67000000", "operatingCashflow": "1172000000", "capitalExpenditures": "520000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-550000000", "cashflowFromInvestment": "-2923000000", "stockBasedCompensation": "82000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1165000000", "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": "2026-06-06T20:25:19.830143+00:00", "is_restated": false, "income_statement": { "revenue": 3628000000, "cost_of_revenue": 1846000000, "gross_profit": 1782000000, "ebit": -404000000, "ebitda": 179000000, "pretax_income": -1606000000, "tax_provision": 132000000, "net_income": -1757000000, "net_income_to_common": -1757000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1776000000, "total_current_assets": 6063000000, "total_assets": 36385000000, "short_term_debt": 120000000, "long_term_debt": 14073000000, "total_debt": 14193000000, "total_liabilities": 31351000000, "total_equity": 5016000000, "shares_outstanding": 130000000, "goodwill_and_intangibles": 14147000000 }, "cash_flow": { "operating_cash_flow": -582000000, "capital_expenditure": 164000000, "free_cash_flow": -418000000, "dividends_paid": 16000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54983, "ticker_id": 5623, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:25:19.830143+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-404000000", "ebitda": "179000000", "netIncome": "-1757000000", "grossProfit": "1782000000", "depreciation": "None", "totalRevenue": "3628000000", "costOfRevenue": "1846000000", "interestIncome": "None", "incomeBeforeTax": "-1606000000", "interestExpense": "1202000000", "operatingIncome": "-383000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "132000000", "reportedCurrency": "USD", "netInterestIncome": "-1174000000", "nonInterestIncome": "None", "operatingExpenses": "2165000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1846000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "583000000", "sellingGeneralAndAdministrative": "902000000", "netIncomeFromContinuingOperations": "-1758000000" }, "balance": { "goodwill": "9864000000", "inventory": "44000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "36385000000", "longTermDebt": "14073000000", "shortTermDebt": "120000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "4283000000", "reportedCurrency": "USD", "retainedEarnings": "-1391000000", "totalLiabilities": "31351000000", "otherCurrentAssets": "3857000000", "totalCurrentAssets": "6063000000", "currentLongTermDebt": "67000000", "longTermInvestments": "173000000", "shortTermInvestments": "2021000000", "currentNetReceivables": "386000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30322000000", "currentAccountsPayable": "167000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14757000000", "shortLongTermDebtTotal": "26932000000", "totalShareholderEquity": "5016000000", "capitalLeaseObligations": "12792000000", "otherCurrentLiabilities": "651000000", "totalCurrentLiabilities": "2513000000", "otherNonCurrentLiabilities": "787000000", "totalNonCurrentLiabilities": "28766000000", "cashAndShortTermInvestments": "1776000000", "commonStockSharesOutstanding": "130000000", "intangibleAssetsExcludingGoodwill": "4283000000", "cashAndCashEquivalentsAtCarryingValue": "1776000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1737000000", "profitLoss": "None", "dividendPayout": "16000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "6000000", "operatingCashflow": "-582000000", "capitalExpenditures": "164000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10641000000", "cashflowFromInvestment": "-6105000000", "stockBasedCompensation": "79000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "597000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3628000000, "cost_of_revenue": 1846000000, "gross_profit": 1782000000, "research_and_development": null, "selling_general_admin": 902000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -404000000, "depreciation_amortisation": 583000000, "ebitda": 179000000, "interest_expense": 1202000000, "interest_income": null, "other_non_operating": null, "pretax_income": -1606000000, "tax_provision": 132000000, "effective_tax_rate": null, "net_income": -1757000000, "net_income_continuing_ops": -1758000000, "net_income_to_common": -1757000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1776000000, "short_term_investments": 2021000000, "net_receivables": 386000000, "inventory": 44000000, "other_current_assets": null, "total_current_assets": 6063000000, "net_ppe": null, "goodwill": 9864000000, "intangible_assets": 4283000000, "goodwill_and_intangibles": 14147000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30322000000, "total_assets": 36385000000, "short_term_debt": 120000000, "accounts_payable": 167000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2513000000, "long_term_debt": 14073000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28766000000, "total_liabilities": 31351000000, "total_debt": 14193000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1391000000, "total_equity": 5016000000, "shares_outstanding": 130000000, "operating_cash_flow": -582000000, "stock_based_compensation": 79000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 164000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6105000000, "dividends_paid": 16000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10641000000, "free_cash_flow": -418000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-404000000", "ebitda": "179000000", "netIncome": "-1757000000", "grossProfit": "1782000000", "depreciation": "None", "totalRevenue": "3628000000", "costOfRevenue": "1846000000", "interestIncome": "None", "incomeBeforeTax": "-1606000000", "interestExpense": "1202000000", "operatingIncome": "-383000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "132000000", "reportedCurrency": "USD", "netInterestIncome": "-1174000000", "nonInterestIncome": "None", "operatingExpenses": "2165000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1846000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "583000000", "sellingGeneralAndAdministrative": "902000000", "netIncomeFromContinuingOperations": "-1758000000" }, "balance": { "goodwill": "9864000000", "inventory": "44000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "36385000000", "longTermDebt": "14073000000", "shortTermDebt": "120000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "4283000000", "reportedCurrency": "USD", "retainedEarnings": "-1391000000", "totalLiabilities": "31351000000", "otherCurrentAssets": "3857000000", "totalCurrentAssets": "6063000000", "currentLongTermDebt": "67000000", "longTermInvestments": "173000000", "shortTermInvestments": "2021000000", "currentNetReceivables": "386000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30322000000", "currentAccountsPayable": "167000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14757000000", "shortLongTermDebtTotal": "26932000000", "totalShareholderEquity": "5016000000", "capitalLeaseObligations": "12792000000", "otherCurrentLiabilities": "651000000", "totalCurrentLiabilities": "2513000000", "otherNonCurrentLiabilities": "787000000", "totalNonCurrentLiabilities": "28766000000", "cashAndShortTermInvestments": "1776000000", "commonStockSharesOutstanding": "130000000", "intangibleAssetsExcludingGoodwill": "4283000000", "cashAndCashEquivalentsAtCarryingValue": "1776000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1737000000", "profitLoss": "None", "dividendPayout": "16000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "6000000", "operatingCashflow": "-582000000", "capitalExpenditures": "164000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10641000000", "cashflowFromInvestment": "-6105000000", "stockBasedCompensation": "79000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "597000000", "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": "2026-06-06T20:25:19.830143+00:00", "is_restated": false, "income_statement": { "revenue": 2528249000, "cost_of_revenue": 1289000000, "gross_profit": 1239000000, "ebit": 408379000, "ebitda": 633000000, "pretax_income": 124978000, "tax_provision": 43977000, "net_income": 81000000, "net_income_to_common": 81000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 206317000, "total_current_assets": 604643000, "total_assets": 5640553000, "short_term_debt": 266000000, "long_term_debt": 8478000000, "total_debt": 8744000000, "total_liabilities": 4523296000, "total_equity": 1117257000, "shares_outstanding": 78593819, "goodwill_and_intangibles": 2021115000 }, "cash_flow": { "operating_cash_flow": 312526000, "capital_expenditure": 170766000, "free_cash_flow": 483292000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54988, "ticker_id": 5623, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:25:19.830143+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "408379000", "ebitda": "633000000", "netIncome": "81000000", "grossProfit": "1239000000", "depreciation": "None", "totalRevenue": "2528249000", "costOfRevenue": "1289000000", "interestIncome": "277483000", "incomeBeforeTax": "124978000", "interestExpense": "286248000", "operatingIncome": "410000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "43977000", "reportedCurrency": "USD", "netInterestIncome": "-1370000000", "nonInterestIncome": "None", "operatingExpenses": "829000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1289000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "224621000", "sellingGeneralAndAdministrative": "476751000", "netIncomeFromContinuingOperations": "-1198000000" }, "balance": { "goodwill": "909717000", "inventory": "18000000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "5640553000", "longTermDebt": "8478000000", "shortTermDebt": "266000000", "treasuryStock": "-9131000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1111398000", "reportedCurrency": "USD", "retainedEarnings": "366463000", "totalLiabilities": "4523296000", "otherCurrentAssets": "291692000", "totalCurrentAssets": "604643000", "currentLongTermDebt": "64000000", "longTermInvestments": "140774000", "shortTermInvestments": "34634000", "currentNetReceivables": "54000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5035910000", "currentAccountsPayable": "62000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2803000000", "shortLongTermDebtTotal": "3738158000", "totalShareholderEquity": "1117257000", "capitalLeaseObligations": "10157000000", "otherCurrentLiabilities": "261052000", "totalCurrentLiabilities": "688000000", "otherNonCurrentLiabilities": "165592000", "totalNonCurrentLiabilities": "3834850000", "cashAndShortTermInvestments": "206317000", "commonStockSharesOutstanding": "78593819", "intangibleAssetsExcludingGoodwill": "1111398000", "cashAndCashEquivalentsAtCarryingValue": "206317000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81001000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "9531000", "operatingCashflow": "312526000", "capitalExpenditures": "170766000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-712179000", "cashflowFromInvestment": "369540000", "stockBasedCompensation": "19719000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "224621000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2528249000, "cost_of_revenue": 1289000000, "gross_profit": 1239000000, "research_and_development": null, "selling_general_admin": 476751000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 408379000, "depreciation_amortisation": 224621000, "ebitda": 633000000, "interest_expense": 286248000, "interest_income": null, "other_non_operating": null, "pretax_income": 124978000, "tax_provision": 43977000, "effective_tax_rate": null, "net_income": 81000000, "net_income_continuing_ops": -1198000000, "net_income_to_common": 81000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 206317000, "short_term_investments": 34634000, "net_receivables": 54000000, "inventory": 18000000, "other_current_assets": null, "total_current_assets": 604643000, "net_ppe": null, "goodwill": 909717000, "intangible_assets": 1111398000, "goodwill_and_intangibles": 2021115000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5035910000, "total_assets": 5640553000, "short_term_debt": 266000000, "accounts_payable": 62000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 688000000, "long_term_debt": 8478000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3834850000, "total_liabilities": 4523296000, "total_debt": 8744000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 366463000, "total_equity": 1117257000, "shares_outstanding": 78593819, "operating_cash_flow": 312526000, "stock_based_compensation": 19719000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 170766000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 369540000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -712179000, "free_cash_flow": 483292000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "408379000", "ebitda": "633000000", "netIncome": "81000000", "grossProfit": "1239000000", "depreciation": "None", "totalRevenue": "2528249000", "costOfRevenue": "1289000000", "interestIncome": "277483000", "incomeBeforeTax": "124978000", "interestExpense": "286248000", "operatingIncome": "410000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "43977000", "reportedCurrency": "USD", "netInterestIncome": "-1370000000", "nonInterestIncome": "None", "operatingExpenses": "829000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1289000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "224621000", "sellingGeneralAndAdministrative": "476751000", "netIncomeFromContinuingOperations": "-1198000000" }, "balance": { "goodwill": "909717000", "inventory": "18000000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "5640553000", "longTermDebt": "8478000000", "shortTermDebt": "266000000", "treasuryStock": "-9131000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1111398000", "reportedCurrency": "USD", "retainedEarnings": "366463000", "totalLiabilities": "4523296000", "otherCurrentAssets": "291692000", "totalCurrentAssets": "604643000", "currentLongTermDebt": "64000000", "longTermInvestments": "140774000", "shortTermInvestments": "34634000", "currentNetReceivables": "54000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5035910000", "currentAccountsPayable": "62000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2803000000", "shortLongTermDebtTotal": "3738158000", "totalShareholderEquity": "1117257000", "capitalLeaseObligations": "10157000000", "otherCurrentLiabilities": "261052000", "totalCurrentLiabilities": "688000000", "otherNonCurrentLiabilities": "165592000", "totalNonCurrentLiabilities": "3834850000", "cashAndShortTermInvestments": "206317000", "commonStockSharesOutstanding": "78593819", "intangibleAssetsExcludingGoodwill": "1111398000", "cashAndCashEquivalentsAtCarryingValue": "206317000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81001000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "9531000", "operatingCashflow": "312526000", "capitalExpenditures": "170766000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-712179000", "cashflowFromInvestment": "369540000", "stockBasedCompensation": "19719000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "224621000", "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": "2026-06-06T20:25:19.830143+00:00", "is_restated": false, "income_statement": { "revenue": 2056007000, "cost_of_revenue": 1131000000, "gross_profit": 925000000, "ebit": 306571000, "ebitda": 464000000, "pretax_income": 135622000, "tax_provision": 40387000, "net_income": 95000000, "net_income_to_common": 95000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 230752000, "total_current_assets": 573196000, "total_assets": 5911462000, "short_term_debt": 462000, "long_term_debt": 8801000000, "total_debt": 8801462000, "total_liabilities": 4882309000, "total_equity": 1029153000, "shares_outstanding": 78000000, "goodwill_and_intangibles": 2370322000 }, "cash_flow": { "operating_cash_flow": 322606000, "capital_expenditure": 147415000, "free_cash_flow": 470021000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54993, "ticker_id": 5623, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:25:19.830143+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "306571000", "ebitda": "464000000", "netIncome": "95000000", "grossProfit": "925000000", "depreciation": "None", "totalRevenue": "2056007000", "costOfRevenue": "1131000000", "interestIncome": "174319000", "incomeBeforeTax": "135622000", "interestExpense": "171732000", "operatingIncome": "310000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "40387000", "reportedCurrency": "USD", "netInterestIncome": "-1346000000", "nonInterestIncome": "None", "operatingExpenses": "615000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "790000000", "costofGoodsAndServicesSold": "1131000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157429000", "sellingGeneralAndAdministrative": "381000000", "netIncomeFromContinuingOperations": "304000000" }, "balance": { "goodwill": "1008316000", "inventory": "20595000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "5911462000", "longTermDebt": "8801000000", "shortTermDebt": "462000", "treasuryStock": "-485000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1362006000", "reportedCurrency": "USD", "retainedEarnings": "290206000", "totalLiabilities": "4882309000", "otherCurrentAssets": "228665000", "totalCurrentAssets": "573196000", "currentLongTermDebt": "164000000", "longTermInvestments": "6694000", "shortTermInvestments": "16957000", "currentNetReceivables": "76227000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5338266000", "currentAccountsPayable": "58524000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16045000000", "shortLongTermDebtTotal": "8801462000", "totalShareholderEquity": "1029153000", "capitalLeaseObligations": "10077000000", "otherCurrentLiabilities": "325552000", "totalCurrentLiabilities": "402177000", "otherNonCurrentLiabilities": "10906000000", "totalNonCurrentLiabilities": "4480132000", "cashAndShortTermInvestments": "230752000", "commonStockSharesOutstanding": "78000000", "intangibleAssetsExcludingGoodwill": "1362006000", "cashAndCashEquivalentsAtCarryingValue": "230752000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95235000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "596000", "operatingCashflow": "322606000", "capitalExpenditures": "147415000", "changeInReceivables": "19000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1043891000", "cashflowFromInvestment": "-1268229000", "stockBasedCompensation": "13084000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1052000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9131000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157429000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2056007000, "cost_of_revenue": 1131000000, "gross_profit": 925000000, "research_and_development": null, "selling_general_admin": 381000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 306571000, "depreciation_amortisation": 157429000, "ebitda": 464000000, "interest_expense": 171732000, "interest_income": null, "other_non_operating": null, "pretax_income": 135622000, "tax_provision": 40387000, "effective_tax_rate": null, "net_income": 95000000, "net_income_continuing_ops": 304000000, "net_income_to_common": 95000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 230752000, "short_term_investments": 16957000, "net_receivables": 76227000, "inventory": 20595000, "other_current_assets": null, "total_current_assets": 573196000, "net_ppe": null, "goodwill": 1008316000, "intangible_assets": 1362006000, "goodwill_and_intangibles": 2370322000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5338266000, "total_assets": 5911462000, "short_term_debt": 462000, "accounts_payable": 58524000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 402177000, "long_term_debt": 8801000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4480132000, "total_liabilities": 4882309000, "total_debt": 8801462000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 290206000, "total_equity": 1029153000, "shares_outstanding": 78000000, "operating_cash_flow": 322606000, "stock_based_compensation": 13084000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 147415000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1268229000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1043891000, "free_cash_flow": 470021000, "net_change_in_cash": -1052000000 }, "raw_data": { "income": { "ebit": "306571000", "ebitda": "464000000", "netIncome": "95000000", "grossProfit": "925000000", "depreciation": "None", "totalRevenue": "2056007000", "costOfRevenue": "1131000000", "interestIncome": "174319000", "incomeBeforeTax": "135622000", "interestExpense": "171732000", "operatingIncome": "310000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "40387000", "reportedCurrency": "USD", "netInterestIncome": "-1346000000", "nonInterestIncome": "None", "operatingExpenses": "615000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "790000000", "costofGoodsAndServicesSold": "1131000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157429000", "sellingGeneralAndAdministrative": "381000000", "netIncomeFromContinuingOperations": "304000000" }, "balance": { "goodwill": "1008316000", "inventory": "20595000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "5911462000", "longTermDebt": "8801000000", "shortTermDebt": "462000", "treasuryStock": "-485000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1362006000", "reportedCurrency": "USD", "retainedEarnings": "290206000", "totalLiabilities": "4882309000", "otherCurrentAssets": "228665000", "totalCurrentAssets": "573196000", "currentLongTermDebt": "164000000", "longTermInvestments": "6694000", "shortTermInvestments": "16957000", "currentNetReceivables": "76227000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5338266000", "currentAccountsPayable": "58524000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16045000000", "shortLongTermDebtTotal": "8801462000", "totalShareholderEquity": "1029153000", "capitalLeaseObligations": "10077000000", "otherCurrentLiabilities": "325552000", "totalCurrentLiabilities": "402177000", "otherNonCurrentLiabilities": "10906000000", "totalNonCurrentLiabilities": "4480132000", "cashAndShortTermInvestments": "230752000", "commonStockSharesOutstanding": "78000000", "intangibleAssetsExcludingGoodwill": "1362006000", "cashAndCashEquivalentsAtCarryingValue": "230752000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95235000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "596000", "operatingCashflow": "322606000", "capitalExpenditures": "147415000", "changeInReceivables": "19000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1043891000", "cashflowFromInvestment": "-1268229000", "stockBasedCompensation": "13084000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1052000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9131000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157429000", "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": "2026-06-06T20:25:19.830143+00:00", "is_restated": false, "income_statement": { "revenue": 2870000000, "cost_of_revenue": 1427000000, "gross_profit": 1443000000, "ebit": 500000000, "ebitda": 847000000, "pretax_income": -71000000, "tax_provision": 12000000, "net_income": -98000000, "net_income_to_common": -98000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 867000000, "total_current_assets": 1800000000, "total_assets": 31664000000, "short_term_debt": 114000000, "long_term_debt": 11688000000, "total_debt": 11802000000, "total_liabilities": 28067000000, "total_equity": 3416000000, "shares_outstanding": 204000000, "goodwill_and_intangibles": 14383000000 }, "cash_flow": { "operating_cash_flow": 204000000, "capital_expenditure": 210000000, "free_cash_flow": 414000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54956, "ticker_id": 5623, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:25:19.830143+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "500000000", "ebitda": "847000000", "netIncome": "-98000000", "grossProfit": "1443000000", "depreciation": "None", "totalRevenue": "2870000000", "costOfRevenue": "1427000000", "interestIncome": "2000000", "incomeBeforeTax": "-71000000", "interestExpense": "569000000", "operatingIncome": "500000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "12000000", "reportedCurrency": "USD", "netInterestIncome": "-569000000", "nonInterestIncome": "None", "operatingExpenses": "943000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1427000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "347000000", "sellingGeneralAndAdministrative": "592000000", "netIncomeFromContinuingOperations": "-83000000" }, "balance": { "goodwill": "10441000000", "inventory": "47000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "31664000000", "longTermDebt": "11688000000", "shortTermDebt": "114000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "3942000000", "reportedCurrency": "USD", "retainedEarnings": "-3401000000", "totalLiabilities": "28067000000", "otherCurrentAssets": "445000000", "totalCurrentAssets": "1800000000", "currentLongTermDebt": "114000000", "longTermInvestments": "126000000", "shortTermInvestments": "None", "currentNetReceivables": "441000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29864000000", "currentAccountsPayable": "258000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24928000000", "totalShareholderEquity": "3416000000", "capitalLeaseObligations": "13126000000", "otherCurrentLiabilities": "1746000000", "totalCurrentLiabilities": "2118000000", "otherNonCurrentLiabilities": "1066000000", "totalNonCurrentLiabilities": "25949000000", "cashAndShortTermInvestments": "867000000", "commonStockSharesOutstanding": "204000000", "intangibleAssetsExcludingGoodwill": "3942000000", "cashAndCashEquivalentsAtCarryingValue": "867000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-83000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "204000000", "capitalExpenditures": "210000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25000000", "cashflowFromInvestment": "-189000000", "stockBasedCompensation": "24000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "347000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2870000000, "cost_of_revenue": 1427000000, "gross_profit": 1443000000, "research_and_development": null, "selling_general_admin": 592000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 500000000, "depreciation_amortisation": 347000000, "ebitda": 847000000, "interest_expense": 569000000, "interest_income": null, "other_non_operating": null, "pretax_income": -71000000, "tax_provision": 12000000, "effective_tax_rate": null, "net_income": -98000000, "net_income_continuing_ops": -83000000, "net_income_to_common": -98000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 867000000, "short_term_investments": null, "net_receivables": 441000000, "inventory": 47000000, "other_current_assets": null, "total_current_assets": 1800000000, "net_ppe": null, "goodwill": 10441000000, "intangible_assets": 3942000000, "goodwill_and_intangibles": 14383000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29864000000, "total_assets": 31664000000, "short_term_debt": 114000000, "accounts_payable": 258000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2118000000, "long_term_debt": 11688000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 25949000000, "total_liabilities": 28067000000, "total_debt": 11802000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3401000000, "total_equity": 3416000000, "shares_outstanding": 204000000, "operating_cash_flow": 204000000, "stock_based_compensation": 24000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 210000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -189000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25000000, "free_cash_flow": 414000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "500000000", "ebitda": "847000000", "netIncome": "-98000000", "grossProfit": "1443000000", "depreciation": "None", "totalRevenue": "2870000000", "costOfRevenue": "1427000000", "interestIncome": "2000000", "incomeBeforeTax": "-71000000", "interestExpense": "569000000", "operatingIncome": "500000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "12000000", "reportedCurrency": "USD", "netInterestIncome": "-569000000", "nonInterestIncome": "None", "operatingExpenses": "943000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1427000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "347000000", "sellingGeneralAndAdministrative": "592000000", "netIncomeFromContinuingOperations": "-83000000" }, "balance": { "goodwill": "10441000000", "inventory": "47000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "31664000000", "longTermDebt": "11688000000", "shortTermDebt": "114000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "3942000000", "reportedCurrency": "USD", "retainedEarnings": "-3401000000", "totalLiabilities": "28067000000", "otherCurrentAssets": "445000000", "totalCurrentAssets": "1800000000", "currentLongTermDebt": "114000000", "longTermInvestments": "126000000", "shortTermInvestments": "None", "currentNetReceivables": "441000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29864000000", "currentAccountsPayable": "258000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24928000000", "totalShareholderEquity": "3416000000", "capitalLeaseObligations": "13126000000", "otherCurrentLiabilities": "1746000000", "totalCurrentLiabilities": "2118000000", "otherNonCurrentLiabilities": "1066000000", "totalNonCurrentLiabilities": "25949000000", "cashAndShortTermInvestments": "867000000", "commonStockSharesOutstanding": "204000000", "intangibleAssetsExcludingGoodwill": "3942000000", "cashAndCashEquivalentsAtCarryingValue": "867000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-83000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "204000000", "capitalExpenditures": "210000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25000000", "cashflowFromInvestment": "-189000000", "stockBasedCompensation": "24000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "347000000", "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": "2026-06-06T20:25:19.830143+00:00", "is_restated": false, "income_statement": { "revenue": 2916000000, "cost_of_revenue": 1827000000, "gross_profit": 1089000000, "ebit": 525000000, "ebitda": 869000000, "pretax_income": -245000000, "tax_provision": -10000000, "net_income": -250000000, "net_income_to_common": -250000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 887000000, "total_current_assets": 1803000000, "total_assets": 31639000000, "short_term_debt": 134000000, "long_term_debt": 11670000000, "total_debt": 11804000000, "total_liabilities": 27953000000, "total_equity": 3504000000, "shares_outstanding": 203000000, "goodwill_and_intangibles": 14426000000 }, "cash_flow": { "operating_cash_flow": 304000000, "capital_expenditure": 157000000, "free_cash_flow": 461000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54957, "ticker_id": 5623, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:25:19.830143+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "525000000", "ebitda": "869000000", "netIncome": "-250000000", "grossProfit": "1089000000", "depreciation": "None", "totalRevenue": "2916000000", "costOfRevenue": "1827000000", "interestIncome": "2000000", "incomeBeforeTax": "-245000000", "interestExpense": "577000000", "operatingIncome": "525000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-10000000", "reportedCurrency": "USD", "netInterestIncome": "-575000000", "nonInterestIncome": "None", "operatingExpenses": "564000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1827000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "344000000", "sellingGeneralAndAdministrative": "564000000", "netIncomeFromContinuingOperations": "-235000000" }, "balance": { "goodwill": "10441000000", "inventory": "43000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "31639000000", "longTermDebt": "11670000000", "shortTermDebt": "134000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3985000000", "reportedCurrency": "USD", "retainedEarnings": "-3303000000", "totalLiabilities": "27953000000", "otherCurrentAssets": "440000000", "totalCurrentAssets": "1803000000", "currentLongTermDebt": "114000000", "longTermInvestments": "133000000", "shortTermInvestments": "None", "currentNetReceivables": "476000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29836000000", "currentAccountsPayable": "297000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26344000000", "totalShareholderEquity": "3504000000", "capitalLeaseObligations": "13116000000", "otherCurrentLiabilities": "1822000000", "totalCurrentLiabilities": "2253000000", "otherNonCurrentLiabilities": "876000000", "totalNonCurrentLiabilities": "25700000000", "cashAndShortTermInvestments": "887000000", "commonStockSharesOutstanding": "203000000", "intangibleAssetsExcludingGoodwill": "3985000000", "cashAndCashEquivalentsAtCarryingValue": "887000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-250000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "304000000", "capitalExpenditures": "157000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104000000", "cashflowFromInvestment": "-155000000", "stockBasedCompensation": "23000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "344000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2916000000, "cost_of_revenue": 1827000000, "gross_profit": 1089000000, "research_and_development": null, "selling_general_admin": 564000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 525000000, "depreciation_amortisation": 344000000, "ebitda": 869000000, "interest_expense": 577000000, "interest_income": null, "other_non_operating": null, "pretax_income": -245000000, "tax_provision": -10000000, "effective_tax_rate": null, "net_income": -250000000, "net_income_continuing_ops": -235000000, "net_income_to_common": -250000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 887000000, "short_term_investments": null, "net_receivables": 476000000, "inventory": 43000000, "other_current_assets": null, "total_current_assets": 1803000000, "net_ppe": null, "goodwill": 10441000000, "intangible_assets": 3985000000, "goodwill_and_intangibles": 14426000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29836000000, "total_assets": 31639000000, "short_term_debt": 134000000, "accounts_payable": 297000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2253000000, "long_term_debt": 11670000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 25700000000, "total_liabilities": 27953000000, "total_debt": 11804000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3303000000, "total_equity": 3504000000, "shares_outstanding": 203000000, "operating_cash_flow": 304000000, "stock_based_compensation": 23000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 157000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -155000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -104000000, "free_cash_flow": 461000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "525000000", "ebitda": "869000000", "netIncome": "-250000000", "grossProfit": "1089000000", "depreciation": "None", "totalRevenue": "2916000000", "costOfRevenue": "1827000000", "interestIncome": "2000000", "incomeBeforeTax": "-245000000", "interestExpense": "577000000", "operatingIncome": "525000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-10000000", "reportedCurrency": "USD", "netInterestIncome": "-575000000", "nonInterestIncome": "None", "operatingExpenses": "564000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1827000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "344000000", "sellingGeneralAndAdministrative": "564000000", "netIncomeFromContinuingOperations": "-235000000" }, "balance": { "goodwill": "10441000000", "inventory": "43000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "31639000000", "longTermDebt": "11670000000", "shortTermDebt": "134000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3985000000", "reportedCurrency": "USD", "retainedEarnings": "-3303000000", "totalLiabilities": "27953000000", "otherCurrentAssets": "440000000", "totalCurrentAssets": "1803000000", "currentLongTermDebt": "114000000", "longTermInvestments": "133000000", "shortTermInvestments": "None", "currentNetReceivables": "476000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29836000000", "currentAccountsPayable": "297000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26344000000", "totalShareholderEquity": "3504000000", "capitalLeaseObligations": "13116000000", "otherCurrentLiabilities": "1822000000", "totalCurrentLiabilities": "2253000000", "otherNonCurrentLiabilities": "876000000", "totalNonCurrentLiabilities": "25700000000", "cashAndShortTermInvestments": "887000000", "commonStockSharesOutstanding": "203000000", "intangibleAssetsExcludingGoodwill": "3985000000", "cashAndCashEquivalentsAtCarryingValue": "887000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-250000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "304000000", "capitalExpenditures": "157000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104000000", "cashflowFromInvestment": "-155000000", "stockBasedCompensation": "23000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "344000000", "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": "2026-06-06T20:25:19.830143+00:00", "is_restated": false, "income_statement": { "revenue": 2869000000, "cost_of_revenue": 1808000000, "gross_profit": 1061000000, "ebit": 517000000, "ebitda": 869000000, "pretax_income": -64000000, "tax_provision": -25000000, "net_income": -55000000, "net_income_to_common": -55000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 836000000, "total_current_assets": 1732000000, "total_assets": 31900000000, "short_term_debt": 114000000, "long_term_debt": 11681000000, "total_debt": 11795000000, "total_liabilities": 27925000000, "total_equity": 3782000000, "shares_outstanding": 207000000, "goodwill_and_intangibles": 14637000000 }, "cash_flow": { "operating_cash_flow": 318000000, "capital_expenditure": 195000000, "free_cash_flow": 513000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54959, "ticker_id": 5623, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:25:19.830143+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "517000000", "ebitda": "869000000", "netIncome": "-55000000", "grossProfit": "1061000000", "depreciation": "None", "totalRevenue": "2869000000", "costOfRevenue": "1808000000", "interestIncome": "5000000", "incomeBeforeTax": "-64000000", "interestExpense": "581000000", "operatingIncome": "503000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-25000000", "reportedCurrency": "USD", "netInterestIncome": "-576000000", "nonInterestIncome": "None", "operatingExpenses": "558000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1808000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "352000000", "sellingGeneralAndAdministrative": "483000000", "netIncomeFromContinuingOperations": "-39000000" }, "balance": { "goodwill": "10601000000", "inventory": "41000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "31900000000", "longTermDebt": "11681000000", "shortTermDebt": "114000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "4036000000", "reportedCurrency": "USD", "retainedEarnings": "-3053000000", "totalLiabilities": "27925000000", "otherCurrentAssets": "429000000", "totalCurrentAssets": "1732000000", "currentLongTermDebt": "114000000", "longTermInvestments": "114000000", "shortTermInvestments": "None", "currentNetReceivables": "426000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30168000000", "currentAccountsPayable": "253000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24860000000", "totalShareholderEquity": "3782000000", "capitalLeaseObligations": "13065000000", "otherCurrentLiabilities": "1858000000", "totalCurrentLiabilities": "2225000000", "otherNonCurrentLiabilities": "874000000", "totalNonCurrentLiabilities": "25700000000", "cashAndShortTermInvestments": "836000000", "commonStockSharesOutstanding": "207000000", "intangibleAssetsExcludingGoodwill": "4036000000", "cashAndCashEquivalentsAtCarryingValue": "836000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-55000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "318000000", "capitalExpenditures": "195000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-483000000", "cashflowFromInvestment": "18000000", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-79000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "352000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2869000000, "cost_of_revenue": 1808000000, "gross_profit": 1061000000, "research_and_development": null, "selling_general_admin": 483000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 517000000, "depreciation_amortisation": 352000000, "ebitda": 869000000, "interest_expense": 581000000, "interest_income": null, "other_non_operating": null, "pretax_income": -64000000, "tax_provision": -25000000, "effective_tax_rate": null, "net_income": -55000000, "net_income_continuing_ops": -39000000, "net_income_to_common": -55000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 836000000, "short_term_investments": null, "net_receivables": 426000000, "inventory": 41000000, "other_current_assets": null, "total_current_assets": 1732000000, "net_ppe": null, "goodwill": 10601000000, "intangible_assets": 4036000000, "goodwill_and_intangibles": 14637000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30168000000, "total_assets": 31900000000, "short_term_debt": 114000000, "accounts_payable": 253000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2225000000, "long_term_debt": 11681000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 25700000000, "total_liabilities": 27925000000, "total_debt": 11795000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3053000000, "total_equity": 3782000000, "shares_outstanding": 207000000, "operating_cash_flow": 318000000, "stock_based_compensation": 22000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 195000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 18000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -483000000, "free_cash_flow": 513000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "517000000", "ebitda": "869000000", "netIncome": "-55000000", "grossProfit": "1061000000", "depreciation": "None", "totalRevenue": "2869000000", "costOfRevenue": "1808000000", "interestIncome": "5000000", "incomeBeforeTax": "-64000000", "interestExpense": "581000000", "operatingIncome": "503000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-25000000", "reportedCurrency": "USD", "netInterestIncome": "-576000000", "nonInterestIncome": "None", "operatingExpenses": "558000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1808000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "352000000", "sellingGeneralAndAdministrative": "483000000", "netIncomeFromContinuingOperations": "-39000000" }, "balance": { "goodwill": "10601000000", "inventory": "41000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "31900000000", "longTermDebt": "11681000000", "shortTermDebt": "114000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "4036000000", "reportedCurrency": "USD", "retainedEarnings": "-3053000000", "totalLiabilities": "27925000000", "otherCurrentAssets": "429000000", "totalCurrentAssets": "1732000000", "currentLongTermDebt": "114000000", "longTermInvestments": "114000000", "shortTermInvestments": "None", "currentNetReceivables": "426000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30168000000", "currentAccountsPayable": "253000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24860000000", "totalShareholderEquity": "3782000000", "capitalLeaseObligations": "13065000000", "otherCurrentLiabilities": "1858000000", "totalCurrentLiabilities": "2225000000", "otherNonCurrentLiabilities": "874000000", "totalNonCurrentLiabilities": "25700000000", "cashAndShortTermInvestments": "836000000", "commonStockSharesOutstanding": "207000000", "intangibleAssetsExcludingGoodwill": "4036000000", "cashAndCashEquivalentsAtCarryingValue": "836000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-55000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "318000000", "capitalExpenditures": "195000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-483000000", "cashflowFromInvestment": "18000000", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-79000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "352000000", "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": "2026-06-06T20:25:19.830143+00:00", "is_restated": false, "income_statement": { "revenue": 2907000000, "cost_of_revenue": 1422000000, "gross_profit": 1485000000, "ebit": 534000000, "ebitda": 898000000, "pretax_income": -52000000, "tax_provision": 13000000, "net_income": -82000000, "net_income_to_common": -82000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 982000000, "total_current_assets": 1928000000, "total_assets": 32478000000, "short_term_debt": 110000000, "long_term_debt": 12023000000, "total_debt": 12133000000, "total_liabilities": 28359000000, "total_equity": 3896000000, "shares_outstanding": 209000000, "goodwill_and_intangibles": 14669000000 }, "cash_flow": { "operating_cash_flow": 462000000, "capital_expenditure": 230000000, "free_cash_flow": 692000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54960, "ticker_id": 5623, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:25:19.830143+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "534000000", "ebitda": "898000000", "netIncome": "-82000000", "grossProfit": "1485000000", "depreciation": "None", "totalRevenue": "2907000000", "costOfRevenue": "1422000000", "interestIncome": "7000000", "incomeBeforeTax": "-52000000", "interestExpense": "586000000", "operatingIncome": "526000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "13000000", "reportedCurrency": "USD", "netInterestIncome": "-579000000", "nonInterestIncome": "None", "operatingExpenses": "959000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1422000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "364000000", "sellingGeneralAndAdministrative": "477000000", "netIncomeFromContinuingOperations": "-65000000" }, "balance": { "goodwill": "10601000000", "inventory": "44000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "32478000000", "longTermDebt": "12023000000", "shortTermDebt": "110000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "4068000000", "reportedCurrency": "USD", "retainedEarnings": "-2998000000", "totalLiabilities": "28359000000", "otherCurrentAssets": "415000000", "totalCurrentAssets": "1928000000", "currentLongTermDebt": "110000000", "longTermInvestments": "111000000", "shortTermInvestments": "None", "currentNetReceivables": "487000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30550000000", "currentAccountsPayable": "263000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25160000000", "totalShareholderEquity": "3896000000", "capitalLeaseObligations": "13027000000", "otherCurrentLiabilities": "1966000000", "totalCurrentLiabilities": "2339000000", "otherNonCurrentLiabilities": "880000000", "totalNonCurrentLiabilities": "26020000000", "cashAndShortTermInvestments": "982000000", "commonStockSharesOutstanding": "209000000", "intangibleAssetsExcludingGoodwill": "4068000000", "cashAndCashEquivalentsAtCarryingValue": "982000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-82000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "462000000", "capitalExpenditures": "230000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-157000000", "cashflowFromInvestment": "-228000000", "stockBasedCompensation": "24000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "364000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2907000000, "cost_of_revenue": 1422000000, "gross_profit": 1485000000, "research_and_development": null, "selling_general_admin": 477000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 534000000, "depreciation_amortisation": 364000000, "ebitda": 898000000, "interest_expense": 586000000, "interest_income": null, "other_non_operating": null, "pretax_income": -52000000, "tax_provision": 13000000, "effective_tax_rate": null, "net_income": -82000000, "net_income_continuing_ops": -65000000, "net_income_to_common": -82000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 982000000, "short_term_investments": null, "net_receivables": 487000000, "inventory": 44000000, "other_current_assets": null, "total_current_assets": 1928000000, "net_ppe": null, "goodwill": 10601000000, "intangible_assets": 4068000000, "goodwill_and_intangibles": 14669000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30550000000, "total_assets": 32478000000, "short_term_debt": 110000000, "accounts_payable": 263000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2339000000, "long_term_debt": 12023000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 26020000000, "total_liabilities": 28359000000, "total_debt": 12133000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2998000000, "total_equity": 3896000000, "shares_outstanding": 209000000, "operating_cash_flow": 462000000, "stock_based_compensation": 24000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 230000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -228000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -157000000, "free_cash_flow": 692000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "534000000", "ebitda": "898000000", "netIncome": "-82000000", "grossProfit": "1485000000", "depreciation": "None", "totalRevenue": "2907000000", "costOfRevenue": "1422000000", "interestIncome": "7000000", "incomeBeforeTax": "-52000000", "interestExpense": "586000000", "operatingIncome": "526000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "13000000", "reportedCurrency": "USD", "netInterestIncome": "-579000000", "nonInterestIncome": "None", "operatingExpenses": "959000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1422000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "364000000", "sellingGeneralAndAdministrative": "477000000", "netIncomeFromContinuingOperations": "-65000000" }, "balance": { "goodwill": "10601000000", "inventory": "44000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "32478000000", "longTermDebt": "12023000000", "shortTermDebt": "110000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "4068000000", "reportedCurrency": "USD", "retainedEarnings": "-2998000000", "totalLiabilities": "28359000000", "otherCurrentAssets": "415000000", "totalCurrentAssets": "1928000000", "currentLongTermDebt": "110000000", "longTermInvestments": "111000000", "shortTermInvestments": "None", "currentNetReceivables": "487000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30550000000", "currentAccountsPayable": "263000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25160000000", "totalShareholderEquity": "3896000000", "capitalLeaseObligations": "13027000000", "otherCurrentLiabilities": "1966000000", "totalCurrentLiabilities": "2339000000", "otherNonCurrentLiabilities": "880000000", "totalNonCurrentLiabilities": "26020000000", "cashAndShortTermInvestments": "982000000", "commonStockSharesOutstanding": "209000000", "intangibleAssetsExcludingGoodwill": "4068000000", "cashAndCashEquivalentsAtCarryingValue": "982000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-82000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "462000000", "capitalExpenditures": "230000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-157000000", "cashflowFromInvestment": "-228000000", "stockBasedCompensation": "24000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "364000000", "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": "2026-06-06T20:25:19.830143+00:00", "is_restated": false, "income_statement": { "revenue": 2794000000, "cost_of_revenue": 1382000000, "gross_profit": 1412000000, "ebit": 493000000, "ebitda": 850000000, "pretax_income": -87000000, "tax_provision": 11000000, "net_income": -115000000, "net_income_to_common": -115000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 884000000, "total_current_assets": 1786000000, "total_assets": 32398000000, "short_term_debt": 110000000, "long_term_debt": 12046000000, "total_debt": 12156000000, "total_liabilities": 28119000000, "total_equity": 4053000000, "shares_outstanding": 212000000, "goodwill_and_intangibles": 14701000000 }, "cash_flow": { "operating_cash_flow": 241000000, "capital_expenditure": 223000000, "free_cash_flow": 464000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54961, "ticker_id": 5623, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:25:19.830143+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "493000000", "ebitda": "850000000", "netIncome": "-115000000", "grossProfit": "1412000000", "depreciation": "None", "totalRevenue": "2794000000", "costOfRevenue": "1382000000", "interestIncome": "6000000", "incomeBeforeTax": "-87000000", "interestExpense": "580000000", "operatingIncome": "488000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "11000000", "reportedCurrency": "USD", "netInterestIncome": "-574000000", "nonInterestIncome": "None", "operatingExpenses": "924000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1382000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "357000000", "sellingGeneralAndAdministrative": "483000000", "netIncomeFromContinuingOperations": "-98000000" }, "balance": { "goodwill": "10601000000", "inventory": "43000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "32398000000", "longTermDebt": "12046000000", "shortTermDebt": "110000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "4100000000", "reportedCurrency": "USD", "retainedEarnings": "-2916000000", "totalLiabilities": "28119000000", "otherCurrentAssets": "419000000", "totalCurrentAssets": "1786000000", "currentLongTermDebt": "110000000", "longTermInvestments": "109000000", "shortTermInvestments": "None", "currentNetReceivables": "440000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30612000000", "currentAccountsPayable": "246000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25090000000", "totalShareholderEquity": "4053000000", "capitalLeaseObligations": "12934000000", "otherCurrentLiabilities": "1782000000", "totalCurrentLiabilities": "2138000000", "otherNonCurrentLiabilities": "875000000", "totalNonCurrentLiabilities": "25981000000", "cashAndShortTermInvestments": "884000000", "commonStockSharesOutstanding": "212000000", "intangibleAssetsExcludingGoodwill": "4100000000", "cashAndCashEquivalentsAtCarryingValue": "884000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-115000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "241000000", "capitalExpenditures": "223000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19000000", "cashflowFromInvestment": "-229000000", "stockBasedCompensation": "26000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "357000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2794000000, "cost_of_revenue": 1382000000, "gross_profit": 1412000000, "research_and_development": null, "selling_general_admin": 483000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 493000000, "depreciation_amortisation": 357000000, "ebitda": 850000000, "interest_expense": 580000000, "interest_income": null, "other_non_operating": null, "pretax_income": -87000000, "tax_provision": 11000000, "effective_tax_rate": null, "net_income": -115000000, "net_income_continuing_ops": -98000000, "net_income_to_common": -115000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 884000000, "short_term_investments": null, "net_receivables": 440000000, "inventory": 43000000, "other_current_assets": null, "total_current_assets": 1786000000, "net_ppe": null, "goodwill": 10601000000, "intangible_assets": 4100000000, "goodwill_and_intangibles": 14701000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30612000000, "total_assets": 32398000000, "short_term_debt": 110000000, "accounts_payable": 246000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2138000000, "long_term_debt": 12046000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 25981000000, "total_liabilities": 28119000000, "total_debt": 12156000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2916000000, "total_equity": 4053000000, "shares_outstanding": 212000000, "operating_cash_flow": 241000000, "stock_based_compensation": 26000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 223000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -229000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19000000, "free_cash_flow": 464000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "493000000", "ebitda": "850000000", "netIncome": "-115000000", "grossProfit": "1412000000", "depreciation": "None", "totalRevenue": "2794000000", "costOfRevenue": "1382000000", "interestIncome": "6000000", "incomeBeforeTax": "-87000000", "interestExpense": "580000000", "operatingIncome": "488000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "11000000", "reportedCurrency": "USD", "netInterestIncome": "-574000000", "nonInterestIncome": "None", "operatingExpenses": "924000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1382000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "357000000", "sellingGeneralAndAdministrative": "483000000", "netIncomeFromContinuingOperations": "-98000000" }, "balance": { "goodwill": "10601000000", "inventory": "43000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "32398000000", "longTermDebt": "12046000000", "shortTermDebt": "110000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "4100000000", "reportedCurrency": "USD", "retainedEarnings": "-2916000000", "totalLiabilities": "28119000000", "otherCurrentAssets": "419000000", "totalCurrentAssets": "1786000000", "currentLongTermDebt": "110000000", "longTermInvestments": "109000000", "shortTermInvestments": "None", "currentNetReceivables": "440000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30612000000", "currentAccountsPayable": "246000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25090000000", "totalShareholderEquity": "4053000000", "capitalLeaseObligations": "12934000000", "otherCurrentLiabilities": "1782000000", "totalCurrentLiabilities": "2138000000", "otherNonCurrentLiabilities": "875000000", "totalNonCurrentLiabilities": "25981000000", "cashAndShortTermInvestments": "884000000", "commonStockSharesOutstanding": "212000000", "intangibleAssetsExcludingGoodwill": "4100000000", "cashAndCashEquivalentsAtCarryingValue": "884000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-115000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "241000000", "capitalExpenditures": "223000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19000000", "cashflowFromInvestment": "-229000000", "stockBasedCompensation": "26000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "357000000", "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": "2026-06-06T20:25:19.830143+00:00", "is_restated": false, "income_statement": { "revenue": 2799000000, "cost_of_revenue": 1396000000, "gross_profit": 1403000000, "ebit": 634000000, "ebitda": 979000000, "pretax_income": 43000000, "tax_provision": 19000000, "net_income": 11000000, "net_income_to_common": 11000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 866000000, "total_current_assets": 1747000000, "total_assets": 32590000000, "short_term_debt": 130000000, "long_term_debt": 12033000000, "total_debt": 12163000000, "total_liabilities": 28214000000, "total_equity": 4157000000, "shares_outstanding": 215000000, "goodwill_and_intangibles": 14734000000 }, "cash_flow": { "operating_cash_flow": 309000000, "capital_expenditure": 279000000, "free_cash_flow": 588000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54962, "ticker_id": 5623, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:25:19.830143+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "634000000", "ebitda": "979000000", "netIncome": "11000000", "grossProfit": "1403000000", "depreciation": "None", "totalRevenue": "2799000000", "costOfRevenue": "1396000000", "interestIncome": "5000000", "incomeBeforeTax": "43000000", "interestExpense": "591000000", "operatingIncome": "669000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "19000000", "reportedCurrency": "USD", "netInterestIncome": "-586000000", "nonInterestIncome": "None", "operatingExpenses": "734000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1396000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "345000000", "sellingGeneralAndAdministrative": "477000000", "netIncomeFromContinuingOperations": "24000000" }, "balance": { "goodwill": "10601000000", "inventory": "45000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "32590000000", "longTermDebt": "12033000000", "shortTermDebt": "130000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4133000000", "reportedCurrency": "USD", "retainedEarnings": "-2801000000", "totalLiabilities": "28214000000", "otherCurrentAssets": "366000000", "totalCurrentAssets": "1747000000", "currentLongTermDebt": "109000000", "longTermInvestments": "131000000", "shortTermInvestments": "None", "currentNetReceivables": "470000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30843000000", "currentAccountsPayable": "296000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25062000000", "totalShareholderEquity": "4157000000", "capitalLeaseObligations": "12920000000", "otherCurrentLiabilities": "1049000000", "totalCurrentLiabilities": "2272000000", "otherNonCurrentLiabilities": "880000000", "totalNonCurrentLiabilities": "25942000000", "cashAndShortTermInvestments": "866000000", "commonStockSharesOutstanding": "215000000", "intangibleAssetsExcludingGoodwill": "4133000000", "cashAndCashEquivalentsAtCarryingValue": "866000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "309000000", "capitalExpenditures": "279000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-494000000", "cashflowFromInvestment": "275000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "345000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2799000000, "cost_of_revenue": 1396000000, "gross_profit": 1403000000, "research_and_development": null, "selling_general_admin": 477000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 634000000, "depreciation_amortisation": 345000000, "ebitda": 979000000, "interest_expense": 591000000, "interest_income": null, "other_non_operating": null, "pretax_income": 43000000, "tax_provision": 19000000, "effective_tax_rate": null, "net_income": 11000000, "net_income_continuing_ops": 24000000, "net_income_to_common": 11000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 866000000, "short_term_investments": null, "net_receivables": 470000000, "inventory": 45000000, "other_current_assets": null, "total_current_assets": 1747000000, "net_ppe": null, "goodwill": 10601000000, "intangible_assets": 4133000000, "goodwill_and_intangibles": 14734000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30843000000, "total_assets": 32590000000, "short_term_debt": 130000000, "accounts_payable": 296000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2272000000, "long_term_debt": 12033000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 25942000000, "total_liabilities": 28214000000, "total_debt": 12163000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2801000000, "total_equity": 4157000000, "shares_outstanding": 215000000, "operating_cash_flow": 309000000, "stock_based_compensation": 21000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 279000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 275000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -494000000, "free_cash_flow": 588000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "634000000", "ebitda": "979000000", "netIncome": "11000000", "grossProfit": "1403000000", "depreciation": "None", "totalRevenue": "2799000000", "costOfRevenue": "1396000000", "interestIncome": "5000000", "incomeBeforeTax": "43000000", "interestExpense": "591000000", "operatingIncome": "669000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "19000000", "reportedCurrency": "USD", "netInterestIncome": "-586000000", "nonInterestIncome": "None", "operatingExpenses": "734000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1396000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "345000000", "sellingGeneralAndAdministrative": "477000000", "netIncomeFromContinuingOperations": "24000000" }, "balance": { "goodwill": "10601000000", "inventory": "45000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "32590000000", "longTermDebt": "12033000000", "shortTermDebt": "130000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4133000000", "reportedCurrency": "USD", "retainedEarnings": "-2801000000", "totalLiabilities": "28214000000", "otherCurrentAssets": "366000000", "totalCurrentAssets": "1747000000", "currentLongTermDebt": "109000000", "longTermInvestments": "131000000", "shortTermInvestments": "None", "currentNetReceivables": "470000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30843000000", "currentAccountsPayable": "296000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25062000000", "totalShareholderEquity": "4157000000", "capitalLeaseObligations": "12920000000", "otherCurrentLiabilities": "1049000000", "totalCurrentLiabilities": "2272000000", "otherNonCurrentLiabilities": "880000000", "totalNonCurrentLiabilities": "25942000000", "cashAndShortTermInvestments": "866000000", "commonStockSharesOutstanding": "215000000", "intangibleAssetsExcludingGoodwill": "4133000000", "cashAndCashEquivalentsAtCarryingValue": "866000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "309000000", "capitalExpenditures": "279000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-494000000", "cashflowFromInvestment": "275000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "345000000", "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": "2026-06-06T20:25:19.830143+00:00", "is_restated": false, "income_statement": { "revenue": 2874000000, "cost_of_revenue": 1355000000, "gross_profit": 1519000000, "ebit": 650000000, "ebitda": 976000000, "pretax_income": 52000000, "tax_provision": 43000000, "net_income": -9000000, "net_income_to_common": -9000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 802000000, "total_current_assets": 1900000000, "total_assets": 32969000000, "short_term_debt": 102000000, "long_term_debt": 12434000000, "total_debt": 12536000000, "total_liabilities": 28585000000, "total_equity": 4178000000, "shares_outstanding": 215000000, "goodwill_and_intangibles": 15160000000 }, "cash_flow": { "operating_cash_flow": 271000000, "capital_expenditure": 424000000, "free_cash_flow": 695000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54964, "ticker_id": 5623, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:25:19.830143+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "650000000", "ebitda": "976000000", "netIncome": "-9000000", "grossProfit": "1519000000", "depreciation": "None", "totalRevenue": "2874000000", "costOfRevenue": "1355000000", "interestIncome": "2000000", "incomeBeforeTax": "52000000", "interestExpense": "598000000", "operatingIncome": "644000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "43000000", "reportedCurrency": "USD", "netInterestIncome": "-596000000", "nonInterestIncome": "None", "operatingExpenses": "875000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1355000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "326000000", "sellingGeneralAndAdministrative": "478000000", "netIncomeFromContinuingOperations": "9000000" }, "balance": { "goodwill": "10949000000", "inventory": "43000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "32969000000", "longTermDebt": "12434000000", "shortTermDebt": "102000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "4211000000", "reportedCurrency": "USD", "retainedEarnings": "-2812000000", "totalLiabilities": "28585000000", "otherCurrentAssets": "586000000", "totalCurrentAssets": "1900000000", "currentLongTermDebt": "102000000", "longTermInvestments": "131000000", "shortTermInvestments": "None", "currentNetReceivables": "469000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31069000000", "currentAccountsPayable": "268000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25400000000", "totalShareholderEquity": "4178000000", "capitalLeaseObligations": "12864000000", "otherCurrentLiabilities": "1897000000", "totalCurrentLiabilities": "2267000000", "otherNonCurrentLiabilities": "879000000", "totalNonCurrentLiabilities": "26318000000", "cashAndShortTermInvestments": "802000000", "commonStockSharesOutstanding": "215000000", "intangibleAssetsExcludingGoodwill": "4211000000", "cashAndCashEquivalentsAtCarryingValue": "802000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "271000000", "capitalExpenditures": "424000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "122000000", "cashflowFromInvestment": "-426000000", "stockBasedCompensation": "24000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-141000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "326000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2874000000, "cost_of_revenue": 1355000000, "gross_profit": 1519000000, "research_and_development": null, "selling_general_admin": 478000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 650000000, "depreciation_amortisation": 326000000, "ebitda": 976000000, "interest_expense": 598000000, "interest_income": null, "other_non_operating": null, "pretax_income": 52000000, "tax_provision": 43000000, "effective_tax_rate": null, "net_income": -9000000, "net_income_continuing_ops": 9000000, "net_income_to_common": -9000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 802000000, "short_term_investments": null, "net_receivables": 469000000, "inventory": 43000000, "other_current_assets": null, "total_current_assets": 1900000000, "net_ppe": null, "goodwill": 10949000000, "intangible_assets": 4211000000, "goodwill_and_intangibles": 15160000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31069000000, "total_assets": 32969000000, "short_term_debt": 102000000, "accounts_payable": 268000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2267000000, "long_term_debt": 12434000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 26318000000, "total_liabilities": 28585000000, "total_debt": 12536000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2812000000, "total_equity": 4178000000, "shares_outstanding": 215000000, "operating_cash_flow": 271000000, "stock_based_compensation": 24000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 424000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -426000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 122000000, "free_cash_flow": 695000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "650000000", "ebitda": "976000000", "netIncome": "-9000000", "grossProfit": "1519000000", "depreciation": "None", "totalRevenue": "2874000000", "costOfRevenue": "1355000000", "interestIncome": "2000000", "incomeBeforeTax": "52000000", "interestExpense": "598000000", "operatingIncome": "644000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "43000000", "reportedCurrency": "USD", "netInterestIncome": "-596000000", "nonInterestIncome": "None", "operatingExpenses": "875000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1355000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "326000000", "sellingGeneralAndAdministrative": "478000000", "netIncomeFromContinuingOperations": "9000000" }, "balance": { "goodwill": "10949000000", "inventory": "43000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "32969000000", "longTermDebt": "12434000000", "shortTermDebt": "102000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "4211000000", "reportedCurrency": "USD", "retainedEarnings": "-2812000000", "totalLiabilities": "28585000000", "otherCurrentAssets": "586000000", "totalCurrentAssets": "1900000000", "currentLongTermDebt": "102000000", "longTermInvestments": "131000000", "shortTermInvestments": "None", "currentNetReceivables": "469000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31069000000", "currentAccountsPayable": "268000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25400000000", "totalShareholderEquity": "4178000000", "capitalLeaseObligations": "12864000000", "otherCurrentLiabilities": "1897000000", "totalCurrentLiabilities": "2267000000", "otherNonCurrentLiabilities": "879000000", "totalNonCurrentLiabilities": "26318000000", "cashAndShortTermInvestments": "802000000", "commonStockSharesOutstanding": "215000000", "intangibleAssetsExcludingGoodwill": "4211000000", "cashAndCashEquivalentsAtCarryingValue": "802000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "271000000", "capitalExpenditures": "424000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "122000000", "cashflowFromInvestment": "-426000000", "stockBasedCompensation": "24000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-141000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "326000000", "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": "2026-06-06T20:25:19.830143+00:00", "is_restated": false, "income_statement": { "revenue": 2830000000, "cost_of_revenue": 1322000000, "gross_profit": 1508000000, "ebit": 504000000, "ebitda": 830000000, "pretax_income": -92000000, "tax_provision": 10000000, "net_income": -122000000, "net_income_to_common": -122000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 830000000, "total_current_assets": 1823000000, "total_assets": 33084000000, "short_term_debt": 100000000, "long_term_debt": 12162000000, "total_debt": 12262000000, "total_liabilities": 28589000000, "total_equity": 4305000000, "shares_outstanding": 216000000, "goodwill_and_intangibles": 15352000000 }, "cash_flow": { "operating_cash_flow": 454000000, "capital_expenditure": 329000000, "free_cash_flow": 783000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54965, "ticker_id": 5623, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:25:19.830143+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "504000000", "ebitda": "830000000", "netIncome": "-122000000", "grossProfit": "1508000000", "depreciation": "None", "totalRevenue": "2830000000", "costOfRevenue": "1322000000", "interestIncome": "2000000", "incomeBeforeTax": "-92000000", "interestExpense": "596000000", "operatingIncome": "506000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "10000000", "reportedCurrency": "USD", "netInterestIncome": "-594000000", "nonInterestIncome": "None", "operatingExpenses": "1002000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1322000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "326000000", "sellingGeneralAndAdministrative": "465000000", "netIncomeFromContinuingOperations": "-102000000" }, "balance": { "goodwill": "10949000000", "inventory": "45000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "33084000000", "longTermDebt": "12162000000", "shortTermDebt": "100000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "4403000000", "reportedCurrency": "USD", "retainedEarnings": "-2803000000", "totalLiabilities": "28589000000", "otherCurrentAssets": "402000000", "totalCurrentAssets": "1823000000", "currentLongTermDebt": "100000000", "longTermInvestments": "157000000", "shortTermInvestments": "None", "currentNetReceivables": "546000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31261000000", "currentAccountsPayable": "436000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25091000000", "totalShareholderEquity": "4305000000", "capitalLeaseObligations": "12829000000", "otherCurrentLiabilities": "2075000000", "totalCurrentLiabilities": "2611000000", "otherNonCurrentLiabilities": "13701000000", "totalNonCurrentLiabilities": "25978000000", "cashAndShortTermInvestments": "830000000", "commonStockSharesOutstanding": "216000000", "intangibleAssetsExcludingGoodwill": "4403000000", "cashAndCashEquivalentsAtCarryingValue": "830000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-122000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "454000000", "capitalExpenditures": "329000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32000000", "cashflowFromInvestment": "-328000000", "stockBasedCompensation": "24000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "326000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2830000000, "cost_of_revenue": 1322000000, "gross_profit": 1508000000, "research_and_development": null, "selling_general_admin": 465000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 504000000, "depreciation_amortisation": 326000000, "ebitda": 830000000, "interest_expense": 596000000, "interest_income": null, "other_non_operating": null, "pretax_income": -92000000, "tax_provision": 10000000, "effective_tax_rate": null, "net_income": -122000000, "net_income_continuing_ops": -102000000, "net_income_to_common": -122000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 830000000, "short_term_investments": null, "net_receivables": 546000000, "inventory": 45000000, "other_current_assets": null, "total_current_assets": 1823000000, "net_ppe": null, "goodwill": 10949000000, "intangible_assets": 4403000000, "goodwill_and_intangibles": 15352000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31261000000, "total_assets": 33084000000, "short_term_debt": 100000000, "accounts_payable": 436000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2611000000, "long_term_debt": 12162000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 25978000000, "total_liabilities": 28589000000, "total_debt": 12262000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2803000000, "total_equity": 4305000000, "shares_outstanding": 216000000, "operating_cash_flow": 454000000, "stock_based_compensation": 24000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 329000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -328000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32000000, "free_cash_flow": 783000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "504000000", "ebitda": "830000000", "netIncome": "-122000000", "grossProfit": "1508000000", "depreciation": "None", "totalRevenue": "2830000000", "costOfRevenue": "1322000000", "interestIncome": "2000000", "incomeBeforeTax": "-92000000", "interestExpense": "596000000", "operatingIncome": "506000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "10000000", "reportedCurrency": "USD", "netInterestIncome": "-594000000", "nonInterestIncome": "None", "operatingExpenses": "1002000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1322000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "326000000", "sellingGeneralAndAdministrative": "465000000", "netIncomeFromContinuingOperations": "-102000000" }, "balance": { "goodwill": "10949000000", "inventory": "45000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "33084000000", "longTermDebt": "12162000000", "shortTermDebt": "100000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "4403000000", "reportedCurrency": "USD", "retainedEarnings": "-2803000000", "totalLiabilities": "28589000000", "otherCurrentAssets": "402000000", "totalCurrentAssets": "1823000000", "currentLongTermDebt": "100000000", "longTermInvestments": "157000000", "shortTermInvestments": "None", "currentNetReceivables": "546000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31261000000", "currentAccountsPayable": "436000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25091000000", "totalShareholderEquity": "4305000000", "capitalLeaseObligations": "12829000000", "otherCurrentLiabilities": "2075000000", "totalCurrentLiabilities": "2611000000", "otherNonCurrentLiabilities": "13701000000", "totalNonCurrentLiabilities": "25978000000", "cashAndShortTermInvestments": "830000000", "commonStockSharesOutstanding": "216000000", "intangibleAssetsExcludingGoodwill": "4403000000", "cashAndCashEquivalentsAtCarryingValue": "830000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-122000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "454000000", "capitalExpenditures": "329000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32000000", "cashflowFromInvestment": "-328000000", "stockBasedCompensation": "24000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "326000000", "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": "2026-06-06T20:25:19.830143+00:00", "is_restated": false, "income_statement": { "revenue": 2742000000, "cost_of_revenue": 1346000000, "gross_profit": 1396000000, "ebit": 465000000, "ebitda": 792000000, "pretax_income": -127000000, "tax_provision": 15000000, "net_income": -158000000, "net_income_to_common": -158000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 852000000, "total_current_assets": 1737000000, "total_assets": 33059000000, "short_term_debt": 94000000, "long_term_debt": 12171000000, "total_debt": 12265000000, "total_liabilities": 28471000000, "total_equity": 4404000000, "shares_outstanding": 216000000, "goodwill_and_intangibles": 15477000000 }, "cash_flow": { "operating_cash_flow": 80000000, "capital_expenditure": 264000000, "free_cash_flow": 344000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54966, "ticker_id": 5623, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:25:19.830143+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "465000000", "ebitda": "792000000", "netIncome": "-158000000", "grossProfit": "1396000000", "depreciation": "None", "totalRevenue": "2742000000", "costOfRevenue": "1346000000", "interestIncome": "2000000", "incomeBeforeTax": "-127000000", "interestExpense": "592000000", "operatingIncome": "485000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "15000000", "reportedCurrency": "USD", "netInterestIncome": "-590000000", "nonInterestIncome": "None", "operatingExpenses": "911000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1346000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "327000000", "sellingGeneralAndAdministrative": "500000000", "netIncomeFromContinuingOperations": "-142000000" }, "balance": { "goodwill": "10990000000", "inventory": "44000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "33059000000", "longTermDebt": "12171000000", "shortTermDebt": "94000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "4487000000", "reportedCurrency": "USD", "retainedEarnings": "-2681000000", "totalLiabilities": "28471000000", "otherCurrentAssets": "290000000", "totalCurrentAssets": "1737000000", "currentLongTermDebt": "94000000", "longTermInvestments": "157000000", "shortTermInvestments": "None", "currentNetReceivables": "551000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31322000000", "currentAccountsPayable": "439000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25058000000", "totalShareholderEquity": "4404000000", "capitalLeaseObligations": "12793000000", "otherCurrentLiabilities": "2002000000", "totalCurrentLiabilities": "2535000000", "otherNonCurrentLiabilities": "13653000000", "totalNonCurrentLiabilities": "25936000000", "cashAndShortTermInvestments": "852000000", "commonStockSharesOutstanding": "216000000", "intangibleAssetsExcludingGoodwill": "4487000000", "cashAndCashEquivalentsAtCarryingValue": "852000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-158000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "80000000", "capitalExpenditures": "264000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94000000", "cashflowFromInvestment": "-264000000", "stockBasedCompensation": "25000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "327000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2742000000, "cost_of_revenue": 1346000000, "gross_profit": 1396000000, "research_and_development": null, "selling_general_admin": 500000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 465000000, "depreciation_amortisation": 327000000, "ebitda": 792000000, "interest_expense": 592000000, "interest_income": null, "other_non_operating": null, "pretax_income": -127000000, "tax_provision": 15000000, "effective_tax_rate": null, "net_income": -158000000, "net_income_continuing_ops": -142000000, "net_income_to_common": -158000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 852000000, "short_term_investments": null, "net_receivables": 551000000, "inventory": 44000000, "other_current_assets": null, "total_current_assets": 1737000000, "net_ppe": null, "goodwill": 10990000000, "intangible_assets": 4487000000, "goodwill_and_intangibles": 15477000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31322000000, "total_assets": 33059000000, "short_term_debt": 94000000, "accounts_payable": 439000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2535000000, "long_term_debt": 12171000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 25936000000, "total_liabilities": 28471000000, "total_debt": 12265000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2681000000, "total_equity": 4404000000, "shares_outstanding": 216000000, "operating_cash_flow": 80000000, "stock_based_compensation": 25000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 264000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -264000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -94000000, "free_cash_flow": 344000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "465000000", "ebitda": "792000000", "netIncome": "-158000000", "grossProfit": "1396000000", "depreciation": "None", "totalRevenue": "2742000000", "costOfRevenue": "1346000000", "interestIncome": "2000000", "incomeBeforeTax": "-127000000", "interestExpense": "592000000", "operatingIncome": "485000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "15000000", "reportedCurrency": "USD", "netInterestIncome": "-590000000", "nonInterestIncome": "None", "operatingExpenses": "911000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1346000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "327000000", "sellingGeneralAndAdministrative": "500000000", "netIncomeFromContinuingOperations": "-142000000" }, "balance": { "goodwill": "10990000000", "inventory": "44000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "33059000000", "longTermDebt": "12171000000", "shortTermDebt": "94000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "4487000000", "reportedCurrency": "USD", "retainedEarnings": "-2681000000", "totalLiabilities": "28471000000", "otherCurrentAssets": "290000000", "totalCurrentAssets": "1737000000", "currentLongTermDebt": "94000000", "longTermInvestments": "157000000", "shortTermInvestments": "None", "currentNetReceivables": "551000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31322000000", "currentAccountsPayable": "439000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25058000000", "totalShareholderEquity": "4404000000", "capitalLeaseObligations": "12793000000", "otherCurrentLiabilities": "2002000000", "totalCurrentLiabilities": "2535000000", "otherNonCurrentLiabilities": "13653000000", "totalNonCurrentLiabilities": "25936000000", "cashAndShortTermInvestments": "852000000", "commonStockSharesOutstanding": "216000000", "intangibleAssetsExcludingGoodwill": "4487000000", "cashAndCashEquivalentsAtCarryingValue": "852000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-158000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "80000000", "capitalExpenditures": "264000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94000000", "cashflowFromInvestment": "-264000000", "stockBasedCompensation": "25000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "327000000", "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": "2026-06-06T20:25:19.830143+00:00", "is_restated": false, "income_statement": { "revenue": 2825000000, "cost_of_revenue": 1382000000, "gross_profit": 1443000000, "ebit": 543000000, "ebitda": 861000000, "pretax_income": -40000000, "tax_provision": 16000000, "net_income": -72000000, "net_income_to_common": -72000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1005000000, "total_current_assets": 2045000000, "total_assets": 33366000000, "short_term_debt": 88000000, "long_term_debt": 12224000000, "total_debt": 12312000000, "total_liabilities": 28646000000, "total_equity": 4552000000, "shares_outstanding": 216000000, "goodwill_and_intangibles": 15513000000 }, "cash_flow": { "operating_cash_flow": 508000000, "capital_expenditure": 369000000, "free_cash_flow": 877000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54967, "ticker_id": 5623, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:25:19.830143+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "543000000", "ebitda": "861000000", "netIncome": "-72000000", "grossProfit": "1443000000", "depreciation": "None", "totalRevenue": "2825000000", "costOfRevenue": "1382000000", "interestIncome": "2000000", "incomeBeforeTax": "-40000000", "interestExpense": "583000000", "operatingIncome": "536000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "16000000", "reportedCurrency": "USD", "netInterestIncome": "-581000000", "nonInterestIncome": "None", "operatingExpenses": "907000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1382000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "318000000", "sellingGeneralAndAdministrative": "476000000", "netIncomeFromContinuingOperations": "-56000000" }, "balance": { "goodwill": "10990000000", "inventory": "46000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "33366000000", "longTermDebt": "12224000000", "shortTermDebt": "88000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4523000000", "reportedCurrency": "USD", "retainedEarnings": "-2523000000", "totalLiabilities": "28646000000", "otherCurrentAssets": "386000000", "totalCurrentAssets": "2045000000", "currentLongTermDebt": "65000000", "longTermInvestments": "157000000", "shortTermInvestments": "None", "currentNetReceivables": "608000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31321000000", "currentAccountsPayable": "408000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25071000000", "totalShareholderEquity": "4552000000", "capitalLeaseObligations": "12782000000", "otherCurrentLiabilities": "1243000000", "totalCurrentLiabilities": "2690000000", "otherNonCurrentLiabilities": "871000000", "totalNonCurrentLiabilities": "25956000000", "cashAndShortTermInvestments": "1005000000", "commonStockSharesOutstanding": "216000000", "intangibleAssetsExcludingGoodwill": "4523000000", "cashAndCashEquivalentsAtCarryingValue": "1005000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-72000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "508000000", "capitalExpenditures": "369000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21000000", "cashflowFromInvestment": "-359000000", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "318000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2825000000, "cost_of_revenue": 1382000000, "gross_profit": 1443000000, "research_and_development": null, "selling_general_admin": 476000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 543000000, "depreciation_amortisation": 318000000, "ebitda": 861000000, "interest_expense": 583000000, "interest_income": null, "other_non_operating": null, "pretax_income": -40000000, "tax_provision": 16000000, "effective_tax_rate": null, "net_income": -72000000, "net_income_continuing_ops": -56000000, "net_income_to_common": -72000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1005000000, "short_term_investments": null, "net_receivables": 608000000, "inventory": 46000000, "other_current_assets": null, "total_current_assets": 2045000000, "net_ppe": null, "goodwill": 10990000000, "intangible_assets": 4523000000, "goodwill_and_intangibles": 15513000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31321000000, "total_assets": 33366000000, "short_term_debt": 88000000, "accounts_payable": 408000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2690000000, "long_term_debt": 12224000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 25956000000, "total_liabilities": 28646000000, "total_debt": 12312000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2523000000, "total_equity": 4552000000, "shares_outstanding": 216000000, "operating_cash_flow": 508000000, "stock_based_compensation": 22000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 369000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -359000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21000000, "free_cash_flow": 877000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "543000000", "ebitda": "861000000", "netIncome": "-72000000", "grossProfit": "1443000000", "depreciation": "None", "totalRevenue": "2825000000", "costOfRevenue": "1382000000", "interestIncome": "2000000", "incomeBeforeTax": "-40000000", "interestExpense": "583000000", "operatingIncome": "536000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "16000000", "reportedCurrency": "USD", "netInterestIncome": "-581000000", "nonInterestIncome": "None", "operatingExpenses": "907000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1382000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "318000000", "sellingGeneralAndAdministrative": "476000000", "netIncomeFromContinuingOperations": "-56000000" }, "balance": { "goodwill": "10990000000", "inventory": "46000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "33366000000", "longTermDebt": "12224000000", "shortTermDebt": "88000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4523000000", "reportedCurrency": "USD", "retainedEarnings": "-2523000000", "totalLiabilities": "28646000000", "otherCurrentAssets": "386000000", "totalCurrentAssets": "2045000000", "currentLongTermDebt": "65000000", "longTermInvestments": "157000000", "shortTermInvestments": "None", "currentNetReceivables": "608000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31321000000", "currentAccountsPayable": "408000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25071000000", "totalShareholderEquity": "4552000000", "capitalLeaseObligations": "12782000000", "otherCurrentLiabilities": "1243000000", "totalCurrentLiabilities": "2690000000", "otherNonCurrentLiabilities": "871000000", "totalNonCurrentLiabilities": "25956000000", "cashAndShortTermInvestments": "1005000000", "commonStockSharesOutstanding": "216000000", "intangibleAssetsExcludingGoodwill": "4523000000", "cashAndCashEquivalentsAtCarryingValue": "1005000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-72000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "508000000", "capitalExpenditures": "369000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21000000", "cashflowFromInvestment": "-359000000", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "318000000", "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": "2026-06-06T20:25:19.830143+00:00", "is_restated": false, "income_statement": { "revenue": 2994000000, "cost_of_revenue": 1361000000, "gross_profit": 1633000000, "ebit": 723000000, "ebitda": 1043000000, "pretax_income": 139000000, "tax_provision": 47000000, "net_income": 74000000, "net_income_to_common": 74000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 841000000, "total_current_assets": 1860000000, "total_assets": 33229000000, "short_term_debt": 65000000, "long_term_debt": 12230000000, "total_debt": 12295000000, "total_liabilities": 28487000000, "total_equity": 4604000000, "shares_outstanding": 216000000, "goodwill_and_intangibles": 15644000000 }, "cash_flow": { "operating_cash_flow": 348000000, "capital_expenditure": 322000000, "free_cash_flow": 670000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54969, "ticker_id": 5623, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:25:19.830143+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "723000000", "ebitda": "1043000000", "netIncome": "74000000", "grossProfit": "1633000000", "depreciation": "None", "totalRevenue": "2994000000", "costOfRevenue": "1361000000", "interestIncome": "3000000", "incomeBeforeTax": "139000000", "interestExpense": "584000000", "operatingIncome": "724000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "47000000", "reportedCurrency": "USD", "netInterestIncome": "-581000000", "nonInterestIncome": "None", "operatingExpenses": "909000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1361000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "320000000", "sellingGeneralAndAdministrative": "528000000", "netIncomeFromContinuingOperations": "92000000" }, "balance": { "goodwill": "11004000000", "inventory": "45000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "33229000000", "longTermDebt": "12230000000", "shortTermDebt": "65000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "4640000000", "reportedCurrency": "USD", "retainedEarnings": "-2451000000", "totalLiabilities": "28487000000", "otherCurrentAssets": "419000000", "totalCurrentAssets": "1860000000", "currentLongTermDebt": "65000000", "longTermInvestments": "91000000", "shortTermInvestments": "None", "currentNetReceivables": "555000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31369000000", "currentAccountsPayable": "371000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14700000000", "shortLongTermDebtTotal": "25020000000", "totalShareholderEquity": "4604000000", "capitalLeaseObligations": "12725000000", "otherCurrentLiabilities": "2125000000", "totalCurrentLiabilities": "2561000000", "otherNonCurrentLiabilities": "13597000000", "totalNonCurrentLiabilities": "25926000000", "cashAndShortTermInvestments": "841000000", "commonStockSharesOutstanding": "216000000", "intangibleAssetsExcludingGoodwill": "4640000000", "cashAndCashEquivalentsAtCarryingValue": "841000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "348000000", "capitalExpenditures": "322000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-346000000", "cashflowFromInvestment": "-314000000", "stockBasedCompensation": "26000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "320000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2994000000, "cost_of_revenue": 1361000000, "gross_profit": 1633000000, "research_and_development": null, "selling_general_admin": 528000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 723000000, "depreciation_amortisation": 320000000, "ebitda": 1043000000, "interest_expense": 584000000, "interest_income": null, "other_non_operating": null, "pretax_income": 139000000, "tax_provision": 47000000, "effective_tax_rate": null, "net_income": 74000000, "net_income_continuing_ops": 92000000, "net_income_to_common": 74000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 841000000, "short_term_investments": null, "net_receivables": 555000000, "inventory": 45000000, "other_current_assets": null, "total_current_assets": 1860000000, "net_ppe": null, "goodwill": 11004000000, "intangible_assets": 4640000000, "goodwill_and_intangibles": 15644000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31369000000, "total_assets": 33229000000, "short_term_debt": 65000000, "accounts_payable": 371000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2561000000, "long_term_debt": 12230000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 25926000000, "total_liabilities": 28487000000, "total_debt": 12295000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2451000000, "total_equity": 4604000000, "shares_outstanding": 216000000, "operating_cash_flow": 348000000, "stock_based_compensation": 26000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 322000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -314000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -346000000, "free_cash_flow": 670000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "723000000", "ebitda": "1043000000", "netIncome": "74000000", "grossProfit": "1633000000", "depreciation": "None", "totalRevenue": "2994000000", "costOfRevenue": "1361000000", "interestIncome": "3000000", "incomeBeforeTax": "139000000", "interestExpense": "584000000", "operatingIncome": "724000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "47000000", "reportedCurrency": "USD", "netInterestIncome": "-581000000", "nonInterestIncome": "None", "operatingExpenses": "909000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1361000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "320000000", "sellingGeneralAndAdministrative": "528000000", "netIncomeFromContinuingOperations": "92000000" }, "balance": { "goodwill": "11004000000", "inventory": "45000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "33229000000", "longTermDebt": "12230000000", "shortTermDebt": "65000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "4640000000", "reportedCurrency": "USD", "retainedEarnings": "-2451000000", "totalLiabilities": "28487000000", "otherCurrentAssets": "419000000", "totalCurrentAssets": "1860000000", "currentLongTermDebt": "65000000", "longTermInvestments": "91000000", "shortTermInvestments": "None", "currentNetReceivables": "555000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31369000000", "currentAccountsPayable": "371000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14700000000", "shortLongTermDebtTotal": "25020000000", "totalShareholderEquity": "4604000000", "capitalLeaseObligations": "12725000000", "otherCurrentLiabilities": "2125000000", "totalCurrentLiabilities": "2561000000", "otherNonCurrentLiabilities": "13597000000", "totalNonCurrentLiabilities": "25926000000", "cashAndShortTermInvestments": "841000000", "commonStockSharesOutstanding": "216000000", "intangibleAssetsExcludingGoodwill": "4640000000", "cashAndCashEquivalentsAtCarryingValue": "841000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "348000000", "capitalExpenditures": "322000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-346000000", "cashflowFromInvestment": "-314000000", "stockBasedCompensation": "26000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "320000000", "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": "2026-06-06T20:25:19.830143+00:00", "is_restated": false, "income_statement": { "revenue": 2879000000, "cost_of_revenue": 1329000000, "gross_profit": 1550000000, "ebit": 615000000, "ebitda": 938000000, "pretax_income": 26000000, "tax_provision": -902000000, "net_income": 920000000, "net_income_to_common": 920000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1122000000, "total_current_assets": 2127000000, "total_assets": 33478000000, "short_term_debt": 68000000, "long_term_debt": 12480000000, "total_debt": 12548000000, "total_liabilities": 28811000000, "total_equity": 4545000000, "shares_outstanding": 215000000, "goodwill_and_intangibles": 15665000000 }, "cash_flow": { "operating_cash_flow": 779000000, "capital_expenditure": 301000000, "free_cash_flow": 1080000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 54970, "ticker_id": 5623, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:25:19.830143+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "615000000", "ebitda": "938000000", "netIncome": "920000000", "grossProfit": "1550000000", "depreciation": "None", "totalRevenue": "2879000000", "costOfRevenue": "1329000000", "interestIncome": "3000000", "incomeBeforeTax": "26000000", "interestExpense": "589000000", "operatingIncome": "609000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-902000000", "reportedCurrency": "USD", "netInterestIncome": "-586000000", "nonInterestIncome": "None", "operatingExpenses": "941000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1329000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "323000000", "sellingGeneralAndAdministrative": "499000000", "netIncomeFromContinuingOperations": "928000000" }, "balance": { "goodwill": "11004000000", "inventory": "53000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "33478000000", "longTermDebt": "12480000000", "shortTermDebt": "68000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "4661000000", "reportedCurrency": "USD", "retainedEarnings": "-2525000000", "totalLiabilities": "28811000000", "otherCurrentAssets": "426000000", "totalCurrentAssets": "2127000000", "currentLongTermDebt": "68000000", "longTermInvestments": "91000000", "shortTermInvestments": "None", "currentNetReceivables": "526000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31351000000", "currentAccountsPayable": "299000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25234000000", "totalShareholderEquity": "4545000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2350000000", "totalCurrentLiabilities": "2717000000", "otherNonCurrentLiabilities": "13546000000", "totalNonCurrentLiabilities": "26094000000", "cashAndShortTermInvestments": "1122000000", "commonStockSharesOutstanding": "215000000", "intangibleAssetsExcludingGoodwill": "4661000000", "cashAndCashEquivalentsAtCarryingValue": "1122000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "920000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "779000000", "capitalExpenditures": "301000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-439000000", "cashflowFromInvestment": "-236000000", "stockBasedCompensation": "29000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "323000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2879000000, "cost_of_revenue": 1329000000, "gross_profit": 1550000000, "research_and_development": null, "selling_general_admin": 499000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 615000000, "depreciation_amortisation": 323000000, "ebitda": 938000000, "interest_expense": 589000000, "interest_income": null, "other_non_operating": null, "pretax_income": 26000000, "tax_provision": -902000000, "effective_tax_rate": null, "net_income": 920000000, "net_income_continuing_ops": 928000000, "net_income_to_common": 920000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1122000000, "short_term_investments": null, "net_receivables": 526000000, "inventory": 53000000, "other_current_assets": null, "total_current_assets": 2127000000, "net_ppe": null, "goodwill": 11004000000, "intangible_assets": 4661000000, "goodwill_and_intangibles": 15665000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31351000000, "total_assets": 33478000000, "short_term_debt": 68000000, "accounts_payable": 299000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2717000000, "long_term_debt": 12480000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 26094000000, "total_liabilities": 28811000000, "total_debt": 12548000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2525000000, "total_equity": 4545000000, "shares_outstanding": 215000000, "operating_cash_flow": 779000000, "stock_based_compensation": 29000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 301000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -236000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -439000000, "free_cash_flow": 1080000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "615000000", "ebitda": "938000000", "netIncome": "920000000", "grossProfit": "1550000000", "depreciation": "None", "totalRevenue": "2879000000", "costOfRevenue": "1329000000", "interestIncome": "3000000", "incomeBeforeTax": "26000000", "interestExpense": "589000000", "operatingIncome": "609000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-902000000", "reportedCurrency": "USD", "netInterestIncome": "-586000000", "nonInterestIncome": "None", "operatingExpenses": "941000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1329000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "323000000", "sellingGeneralAndAdministrative": "499000000", "netIncomeFromContinuingOperations": "928000000" }, "balance": { "goodwill": "11004000000", "inventory": "53000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "33478000000", "longTermDebt": "12480000000", "shortTermDebt": "68000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "4661000000", "reportedCurrency": "USD", "retainedEarnings": "-2525000000", "totalLiabilities": "28811000000", "otherCurrentAssets": "426000000", "totalCurrentAssets": "2127000000", "currentLongTermDebt": "68000000", "longTermInvestments": "91000000", "shortTermInvestments": "None", "currentNetReceivables": "526000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31351000000", "currentAccountsPayable": "299000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25234000000", "totalShareholderEquity": "4545000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2350000000", "totalCurrentLiabilities": "2717000000", "otherNonCurrentLiabilities": "13546000000", "totalNonCurrentLiabilities": "26094000000", "cashAndShortTermInvestments": "1122000000", "commonStockSharesOutstanding": "215000000", "intangibleAssetsExcludingGoodwill": "4661000000", "cashAndCashEquivalentsAtCarryingValue": "1122000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "920000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "779000000", "capitalExpenditures": "301000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-439000000", "cashflowFromInvestment": "-236000000", "stockBasedCompensation": "29000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "323000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }