{ "ticker": { "uuid": "5b14893d-fc13-4df4-a2c8-6036353b1a95", "symbol": "NOV", "name": "NOV Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/5b14893d-fc13-4df4-a2c8-6036353b1a95/", "api_url": "https://sharemaestro.com/factors/api/tickers/5b14893d-fc13-4df4-a2c8-6036353b1a95/" }, "ticker_metadata": { "id": 2883, "uuid": "5b14893d-fc13-4df4-a2c8-6036353b1a95", "symbol": "NOV", "name": "NOV Inc.", "asset_type": "equity", "market_cap": 7260314000, "stock_exchange_id": 3, "industry": "Oil & Gas Equipment & Services", "sector": "Energy", "description": "NOV Inc. is an American multinational corporation based in Houston, Texas. It is a leading worldwide provider of equipment and components used in oil and gas drilling and production operations, oilfield services, and supply chain integration services to the upstream oil and gas industry.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "5b14893d-fc13-4df4-a2c8-6036353b1a95", "symbol": "NOV", "name": "NOV Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/5b14893d-fc13-4df4-a2c8-6036353b1a95/", "api_url": "https://sharemaestro.com/factors/api/tickers/5b14893d-fc13-4df4-a2c8-6036353b1a95/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.73, "value": 0.69, "quality": 0.16, "momentum": 0.87, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 20.14, "market_cap": 7330960000, "pe_ratio": 79.6843, "earnings_yield": 0.0125, "ebitda_to_ev": 0.0942, "shareholder_yield": 0.0266, "roe": 0.0148, "piotroski_f_score": 5, "momentum_12_1": 0.5504, "volatility_252d": 0.3534 }, "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": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:53.712241+00:00", "batch_id": "" }, "size": { "price_close": 20.14, "market_cap": 7330960000, "market_cap_usd": 7330960000, "enterprise_value": 7803960000, "shares_outstanding": 364000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 79.6843, "pb_ratio": 1.1801, "ptbv_ratio": 1.7509, "ps_ratio": 0.8433, "pcf_ratio": 6.7257, "pfcf_ratio": 5.0698, "ev_ebitda": 10.6176, "ev_ebit": 20.7002, "ev_sales": 0.8977, "ev_fcf": 5.3969, "earnings_yield": 0.0125, "fcf_yield": 0.1853, "price_to_sales": 0.8433, "price_to_book": 1.1801, "price_to_cashflow": 6.7257, "ebitda_to_ev": 0.0942, "sales_yield": 1.1139 }, "yield": { "dividend_yield": 0.0266, "buyback_yield": 0, "shareholder_yield": 0.0266, "debt_paydown_yield": null, "total_yield": 0.0266 }, "quality": { "gross_margin": 0.1954, "operating_margin": 0.0434, "net_margin": 0.0106, "ebitda_margin": 0.0846, "fcf_margin": 0.1663, "roe": 0.0148, "roa": 0.0083, "roic": 0.0189, "roc_greenblatt": null, "asset_turnover": 0.7801, "cash_conversion": 15.7174, "accruals_ratio": -0.0896, "sbc_to_revenue": 0.0089, "piotroski_f_score": 5, "altman_z_score": 2.0744, "earnings_stability_5y": 1.0952, "revenue_stability_5y": 0.18, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1525, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.7848, "net_debt_to_ebitda": 0.6435, "debt_to_assets": 0.1629, "interest_coverage": 4.2841, "current_ratio": 2.4702, "quick_ratio": 1.6611, "net_debt": 473000000, "local_beta": 0.001, "volatility_252d": 0.3534, "volatility_60d": 0.7232, "max_drawdown_12m": -0.1482, "risk_adjusted_momentum": 1.5574 }, "growth": { "revenue_growth_1y": -0.0142, "revenue_growth_3y_cagr": 0.0651, "revenue_growth_5y_cagr": 0.075, "eps_growth_1y": -0.8438, "eps_growth_3y_cagr": -0.022, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.2321, "book_value_growth_1y": 0.0381, "revenue_growth": -0.0142, "earnings_growth": -0.8438 }, "momentum": { "price_return_1m": 0.0509, "price_return_3m": 0.0898, "price_return_6m": 0.2516, "price_return_9m": 0.5353, "price_return_12m": 0.6294, "price_return_12m_ex1m": 0.5504, "momentum_6m": 0.2516, "momentum_12m": 0.6294, "momentum_12_1": 0.5504, "distance_from_52w_high": -0.0278, "distance_from_52w_low": 0.7185, "relative_strength": 0.5294 }, "raw_ttm": { "revenue_ttm": 8693000000, "gross_profit_ttm": 1699000000, "ebit_ttm": 377000000, "ebitda_ttm": 735000000, "net_income_ttm": 92000000, "eps_diluted_ttm": 0.2527, "operating_cash_flow_ttm": 1090000000, "capital_expenditure_ttm": 356000000, "fcf_ttm": 1446000000, "dividends_paid_ttm": 195000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 88000000, "cash_and_equivalents": 1342000000, "total_current_assets": 5721000000, "total_current_liabilities": 2316000000, "net_ppe": null, "total_assets": 11143000000, "total_debt": 1815000000, "total_equity": 6212000000, "net_working_capital": 2190000000, "book_value_per_share": 17.0659, "retained_earnings": -687000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4187000000, "tangible_book_per_share": 11.5027 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 91, "rank_pb": 28, "rank_ptbv": 38, "rank_ps": 24, "rank_pcf": 26, "rank_ev_ebitda": 42, "rank_ev_ebit": 71, "rank_earnings_yield": 91, "rank_fcf_yield": 18, "rank_dividend_yield": 29, "rank_shareholder_yield": 29, "rank_total_yield": 30, "rank_roe": 68, "rank_roc": 50, "rank_roic": 74, "rank_gross_margin": 83, "rank_fcf_margin": 55, "rank_piotroski": 66, "rank_accruals": 24, "rank_sue": 50, "rank_eps_growth_1y": 98, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 19, "rank_momentum_12m_ex1m": 22, "rank_relative_strength": 18 }, "composites": { "value_composite": 31, "quality_composite": 84, "momentum_composite": 13, "growth_composite": 96, "yield_composite": 20, "svqf_composite": 96, "vc1_composite": 25, "vc2_composite": 22, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 27, "quality_value_composite": 0.3323, "os_score": 0.73, "value_percentile": 0.69, "quality_percentile": 0.16, "momentum_percentile": 0.87, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 28, "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": 4590, "ticker_id": 2883, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:53.712241+00:00", "batch_id": "", "os_score_delta": null, "price_close": 20.14, "market_cap": 7330960000, "market_cap_usd": 7330960000, "enterprise_value": 7803960000, "shares_outstanding": 364000000, "fx_rate_to_usd": null, "pe_ratio": 79.68434783, "pb_ratio": 1.18012878, "ptbv_ratio": 1.75088608, "ps_ratio": 0.84331761, "pcf_ratio": 6.72565138, "pfcf_ratio": 5.06982019, "ev_ebitda": 10.61763265, "ev_ebit": 20.70015915, "ev_sales": 0.89772921, "ev_fcf": 5.39692946, "earnings_yield": 0.01254952, "fcf_yield": 0.18529054, "dividend_yield": 0.02659952, "buyback_yield": 0, "shareholder_yield": 0.02659952, "debt_paydown_yield": null, "total_yield": 0.02659952, "gross_margin": 0.19544461, "operating_margin": 0.04336823, "net_margin": 0.01058323, "ebitda_margin": 0.08455079, "fcf_margin": 0.16634073, "roe": 0.01481005, "roa": 0.0082563, "roic": 0.0189284, "roc_greenblatt": null, "asset_turnover": 0.78013102, "cash_conversion": 15.7173913, "accruals_ratio": -0.08956295, "sbc_to_revenue": 0.0088577, "debt_to_equity": 0.78477141, "net_debt_to_ebitda": 0.64353741, "debt_to_assets": 0.16288253, "interest_coverage": 4.28409091, "current_ratio": 2.47020725, "quick_ratio": 1.66105354, "net_debt": 473000000, "revenue_growth_1y": -0.01417555, "revenue_growth_3y_cagr": 0.065084, "revenue_growth_5y_cagr": 0.07502502, "eps_growth_1y": -0.84380306, "eps_growth_3y_cagr": -0.02198518, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.23207647, "book_value_growth_1y": 0.03811292, "piotroski_f_score": 5, "altman_z_score": 2.07442492, "earnings_stability_5y": 1.095249, "revenue_stability_5y": 0.179999, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05093979, "price_return_3m": 0.08983863, "price_return_6m": 0.25160023, "price_return_9m": 0.53533013, "price_return_12m": 0.62938392, "price_return_12m_ex1m": 0.55040654, "distance_from_52w_high": -0.02784214, "distance_from_52w_low": 0.71853268, "relative_strength": 0.52942034, "local_beta": 0.001, "volatility_252d": 0.353407, "volatility_60d": 0.723181, "max_drawdown_12m": -0.14817668, "revenue_ttm": 8693000000, "gross_profit_ttm": 1699000000, "ebit_ttm": 377000000, "ebitda_ttm": 735000000, "net_income_ttm": 92000000, "eps_diluted_ttm": 0.25274725, "operating_cash_flow_ttm": 1090000000, "capital_expenditure_ttm": 356000000, "fcf_ttm": 1446000000, "dividends_paid_ttm": 195000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 88000000, "cash_and_equivalents": 1342000000, "total_current_assets": 5721000000, "total_current_liabilities": 2316000000, "net_ppe": null, "total_assets": 11143000000, "total_debt": 1815000000, "total_equity": 6212000000, "net_working_capital": 2190000000, "book_value_per_share": 17.06593407, "retained_earnings": -687000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4187000000, "tangible_book_per_share": 11.50274725, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 91, "rank_pb": 28, "rank_ptbv": 38, "rank_ps": 24, "rank_pcf": 26, "rank_ev_ebitda": 42, "rank_ev_ebit": 71, "rank_earnings_yield": 91, "rank_fcf_yield": 18, "rank_dividend_yield": 29, "rank_shareholder_yield": 29, "rank_total_yield": 30, "rank_roe": 68, "rank_roc": 50, "rank_roic": 74, "rank_gross_margin": 83, "rank_fcf_margin": 55, "rank_piotroski": 66, "rank_accruals": 24, "rank_sue": 50, "rank_eps_growth_1y": 98, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 19, "rank_momentum_12m_ex1m": 22, "rank_relative_strength": 18, "value_composite": 31, "quality_composite": 84, "momentum_composite": 13, "growth_composite": 96, "yield_composite": 20, "svqf_composite": 96, "vc1_composite": 25, "vc2_composite": 22, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 27, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 28, "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": 20.14, "os": 0.73, "value": 0.69, "quality": 0.16, "momentum": 0.87, "confidence": 1, "coverage": 1, "pe_ratio": 79.6843, "earnings_yield": 0.0125, "shareholder_yield": 0.0266, "roe": 0.0148, "momentum_12_1": 0.5504, "complete_fields": { "id": 4590, "ticker_id": 2883, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:53.712241+00:00", "batch_id": "", "os_score_delta": null, "price_close": 20.14, "market_cap": 7330960000, "market_cap_usd": 7330960000, "enterprise_value": 7803960000, "shares_outstanding": 364000000, "fx_rate_to_usd": null, "pe_ratio": 79.68434783, "pb_ratio": 1.18012878, "ptbv_ratio": 1.75088608, "ps_ratio": 0.84331761, "pcf_ratio": 6.72565138, "pfcf_ratio": 5.06982019, "ev_ebitda": 10.61763265, "ev_ebit": 20.70015915, "ev_sales": 0.89772921, "ev_fcf": 5.39692946, "earnings_yield": 0.01254952, "fcf_yield": 0.18529054, "dividend_yield": 0.02659952, "buyback_yield": 0, "shareholder_yield": 0.02659952, "debt_paydown_yield": null, "total_yield": 0.02659952, "gross_margin": 0.19544461, "operating_margin": 0.04336823, "net_margin": 0.01058323, "ebitda_margin": 0.08455079, "fcf_margin": 0.16634073, "roe": 0.01481005, "roa": 0.0082563, "roic": 0.0189284, "roc_greenblatt": null, "asset_turnover": 0.78013102, "cash_conversion": 15.7173913, "accruals_ratio": -0.08956295, "sbc_to_revenue": 0.0088577, "debt_to_equity": 0.78477141, "net_debt_to_ebitda": 0.64353741, "debt_to_assets": 0.16288253, "interest_coverage": 4.28409091, "current_ratio": 2.47020725, "quick_ratio": 1.66105354, "net_debt": 473000000, "revenue_growth_1y": -0.01417555, "revenue_growth_3y_cagr": 0.065084, "revenue_growth_5y_cagr": 0.07502502, "eps_growth_1y": -0.84380306, "eps_growth_3y_cagr": -0.02198518, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.23207647, "book_value_growth_1y": 0.03811292, "piotroski_f_score": 5, "altman_z_score": 2.07442492, "earnings_stability_5y": 1.095249, "revenue_stability_5y": 0.179999, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05093979, "price_return_3m": 0.08983863, "price_return_6m": 0.25160023, "price_return_9m": 0.53533013, "price_return_12m": 0.62938392, "price_return_12m_ex1m": 0.55040654, "distance_from_52w_high": -0.02784214, "distance_from_52w_low": 0.71853268, "relative_strength": 0.52942034, "local_beta": 0.001, "volatility_252d": 0.353407, "volatility_60d": 0.723181, "max_drawdown_12m": -0.14817668, "revenue_ttm": 8693000000, "gross_profit_ttm": 1699000000, "ebit_ttm": 377000000, "ebitda_ttm": 735000000, "net_income_ttm": 92000000, "eps_diluted_ttm": 0.25274725, "operating_cash_flow_ttm": 1090000000, "capital_expenditure_ttm": 356000000, "fcf_ttm": 1446000000, "dividends_paid_ttm": 195000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 88000000, "cash_and_equivalents": 1342000000, "total_current_assets": 5721000000, "total_current_liabilities": 2316000000, "net_ppe": null, "total_assets": 11143000000, "total_debt": 1815000000, "total_equity": 6212000000, "net_working_capital": 2190000000, "book_value_per_share": 17.06593407, "retained_earnings": -687000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4187000000, "tangible_book_per_share": 11.50274725, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 91, "rank_pb": 28, "rank_ptbv": 38, "rank_ps": 24, "rank_pcf": 26, "rank_ev_ebitda": 42, "rank_ev_ebit": 71, "rank_earnings_yield": 91, "rank_fcf_yield": 18, "rank_dividend_yield": 29, "rank_shareholder_yield": 29, "rank_total_yield": 30, "rank_roe": 68, "rank_roc": 50, "rank_roic": 74, "rank_gross_margin": 83, "rank_fcf_margin": 55, "rank_piotroski": 66, "rank_accruals": 24, "rank_sue": 50, "rank_eps_growth_1y": 98, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 19, "rank_momentum_12m_ex1m": 22, "rank_relative_strength": 18, "value_composite": 31, "quality_composite": 84, "momentum_composite": 13, "growth_composite": 96, "yield_composite": 20, "svqf_composite": 96, "vc1_composite": 25, "vc2_composite": 22, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 27, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 28, "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": "2026-06-07T02:50:14.829716+00:00", "is_restated": false, "income_statement": { "revenue": 8744000000, "cost_of_revenue": 6977000000, "gross_profit": 1767000000, "ebit": 463000000, "ebitda": 818000000, "pretax_income": 375000000, "tax_provision": 224000000, "net_income": 145000000, "net_income_to_common": 145000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1552000000, "total_current_assets": 5820000000, "total_assets": 11291000000, "short_term_debt": 131000000, "long_term_debt": 1688000000, "total_debt": 1819000000, "total_liabilities": 4969000000, "total_equity": 6268000000, "shares_outstanding": 375000000, "goodwill_and_intangibles": 2037000000 }, "cash_flow": { "operating_cash_flow": 1239000000, "capital_expenditure": 375000000, "free_cash_flow": 1614000000, "dividends_paid": 190000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304785, "ticker_id": 2883, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:14.829716+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "463000000", "ebitda": "818000000", "netIncome": "145000000", "grossProfit": "1767000000", "depreciation": "None", "totalRevenue": "8744000000", "costOfRevenue": "6977000000", "interestIncome": "53000000", "incomeBeforeTax": "375000000", "interestExpense": "88000000", "operatingIncome": "564000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "224000000", "reportedCurrency": "USD", "netInterestIncome": "-37000000", "nonInterestIncome": "None", "operatingExpenses": "1203000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6977000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "355000000", "sellingGeneralAndAdministrative": "1203000000", "netIncomeFromContinuingOperations": "151000000" }, "balance": { "goodwill": "1582000000", "inventory": "1799000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "11291000000", "longTermDebt": "1688000000", "shortTermDebt": "131000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "455000000", "reportedCurrency": "USD", "retainedEarnings": "-673000000", "totalLiabilities": "4969000000", "otherCurrentAssets": "172000000", "totalCurrentAssets": "5820000000", "currentLongTermDebt": "30000000", "longTermInvestments": "163000000", "shortTermInvestments": "None", "currentNetReceivables": "2297000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5471000000", "currentAccountsPayable": "831000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2552000000", "shortLongTermDebtTotal": "2340000000", "totalShareholderEquity": "6268000000", "capitalLeaseObligations": "622000000", "otherCurrentLiabilities": "879000000", "totalCurrentLiabilities": "2406000000", "otherNonCurrentLiabilities": "261000000", "totalNonCurrentLiabilities": "2563000000", "cashAndShortTermInvestments": "1552000000", "commonStockSharesOutstanding": "375000000", "intangibleAssetsExcludingGoodwill": "455000000", "cashAndCashEquivalentsAtCarryingValue": "1552000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "145000000", "profitLoss": "None", "dividendPayout": "190000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "97000000", "operatingCashflow": "1239000000", "capitalExpenditures": "375000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-584000000", "cashflowFromInvestment": "-362000000", "stockBasedCompensation": "67000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "190000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-315000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "355000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8744000000, "cost_of_revenue": 6977000000, "gross_profit": 1767000000, "research_and_development": null, "selling_general_admin": 1203000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 463000000, "depreciation_amortisation": 355000000, "ebitda": 818000000, "interest_expense": 88000000, "interest_income": null, "other_non_operating": null, "pretax_income": 375000000, "tax_provision": 224000000, "effective_tax_rate": null, "net_income": 145000000, "net_income_continuing_ops": 151000000, "net_income_to_common": 145000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1552000000, "short_term_investments": null, "net_receivables": 2297000000, "inventory": 1799000000, "other_current_assets": null, "total_current_assets": 5820000000, "net_ppe": null, "goodwill": 1582000000, "intangible_assets": 455000000, "goodwill_and_intangibles": 2037000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5471000000, "total_assets": 11291000000, "short_term_debt": 131000000, "accounts_payable": 831000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2406000000, "long_term_debt": 1688000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2563000000, "total_liabilities": 4969000000, "total_debt": 1819000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -673000000, "total_equity": 6268000000, "shares_outstanding": 375000000, "operating_cash_flow": 1239000000, "stock_based_compensation": 67000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 375000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -362000000, "dividends_paid": 190000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -584000000, "free_cash_flow": 1614000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "463000000", "ebitda": "818000000", "netIncome": "145000000", "grossProfit": "1767000000", "depreciation": "None", "totalRevenue": "8744000000", "costOfRevenue": "6977000000", "interestIncome": "53000000", "incomeBeforeTax": "375000000", "interestExpense": "88000000", "operatingIncome": "564000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "224000000", "reportedCurrency": "USD", "netInterestIncome": "-37000000", "nonInterestIncome": "None", "operatingExpenses": "1203000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6977000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "355000000", "sellingGeneralAndAdministrative": "1203000000", "netIncomeFromContinuingOperations": "151000000" }, "balance": { "goodwill": "1582000000", "inventory": "1799000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "11291000000", "longTermDebt": "1688000000", "shortTermDebt": "131000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "455000000", "reportedCurrency": "USD", "retainedEarnings": "-673000000", "totalLiabilities": "4969000000", "otherCurrentAssets": "172000000", "totalCurrentAssets": "5820000000", "currentLongTermDebt": "30000000", "longTermInvestments": "163000000", "shortTermInvestments": "None", "currentNetReceivables": "2297000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5471000000", "currentAccountsPayable": "831000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2552000000", "shortLongTermDebtTotal": "2340000000", "totalShareholderEquity": "6268000000", "capitalLeaseObligations": "622000000", "otherCurrentLiabilities": "879000000", "totalCurrentLiabilities": "2406000000", "otherNonCurrentLiabilities": "261000000", "totalNonCurrentLiabilities": "2563000000", "cashAndShortTermInvestments": "1552000000", "commonStockSharesOutstanding": "375000000", "intangibleAssetsExcludingGoodwill": "455000000", "cashAndCashEquivalentsAtCarryingValue": "1552000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "145000000", "profitLoss": "None", "dividendPayout": "190000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "97000000", "operatingCashflow": "1239000000", "capitalExpenditures": "375000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-584000000", "cashflowFromInvestment": "-362000000", "stockBasedCompensation": "67000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "190000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-315000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "355000000", "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": "2026-06-07T02:50:14.829716+00:00", "is_restated": false, "income_statement": { "revenue": 8870000000, "cost_of_revenue": 6860000000, "gross_profit": 2010000000, "ebit": 922000000, "ebitda": 1265000000, "pretax_income": 831000000, "tax_provision": 196000000, "net_income": 635000000, "net_income_to_common": 635000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1230000000, "total_current_assets": 5770000000, "total_assets": 11361000000, "short_term_debt": 139000000, "long_term_debt": 1703000000, "total_debt": 1842000000, "total_liabilities": 4933000000, "total_equity": 6376000000, "shares_outstanding": 396000000, "goodwill_and_intangibles": 2138000000 }, "cash_flow": { "operating_cash_flow": 1304000000, "capital_expenditure": 351000000, "free_cash_flow": 1655000000, "dividends_paid": 108000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304790, "ticker_id": 2883, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:14.829716+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "922000000", "ebitda": "1265000000", "netIncome": "635000000", "grossProfit": "2010000000", "depreciation": "None", "totalRevenue": "8870000000", "costOfRevenue": "6860000000", "interestIncome": "38000000", "incomeBeforeTax": "831000000", "interestExpense": "91000000", "operatingIncome": "876000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "196000000", "reportedCurrency": "USD", "netInterestIncome": "-53000000", "nonInterestIncome": "None", "operatingExpenses": "1134000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6860000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "343000000", "sellingGeneralAndAdministrative": "1134000000", "netIncomeFromContinuingOperations": "635000000" }, "balance": { "goodwill": "1630000000", "inventory": "1932000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "11361000000", "longTermDebt": "1703000000", "shortTermDebt": "139000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "508000000", "reportedCurrency": "USD", "retainedEarnings": "-628000000", "totalLiabilities": "4933000000", "otherCurrentAssets": "212000000", "totalCurrentAssets": "5770000000", "currentLongTermDebt": "37000000", "longTermInvestments": "163000000", "shortTermInvestments": "None", "currentNetReceivables": "2396000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5591000000", "currentAccountsPayable": "837000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2471000000", "shortLongTermDebtTotal": "2386000000", "totalShareholderEquity": "6376000000", "capitalLeaseObligations": "646000000", "otherCurrentLiabilities": "1353000000", "totalCurrentLiabilities": "2347000000", "otherNonCurrentLiabilities": "283000000", "totalNonCurrentLiabilities": "2586000000", "cashAndShortTermInvestments": "1230000000", "commonStockSharesOutstanding": "396000000", "intangibleAssetsExcludingGoodwill": "508000000", "cashAndCashEquivalentsAtCarryingValue": "1230000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "635000000", "profitLoss": "None", "dividendPayout": "108000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "270000000", "operatingCashflow": "1304000000", "capitalExpenditures": "351000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-406000000", "cashflowFromInvestment": "-471000000", "stockBasedCompensation": "70000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-229000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "343000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8870000000, "cost_of_revenue": 6860000000, "gross_profit": 2010000000, "research_and_development": null, "selling_general_admin": 1134000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 922000000, "depreciation_amortisation": 343000000, "ebitda": 1265000000, "interest_expense": 91000000, "interest_income": null, "other_non_operating": null, "pretax_income": 831000000, "tax_provision": 196000000, "effective_tax_rate": null, "net_income": 635000000, "net_income_continuing_ops": 635000000, "net_income_to_common": 635000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1230000000, "short_term_investments": null, "net_receivables": 2396000000, "inventory": 1932000000, "other_current_assets": null, "total_current_assets": 5770000000, "net_ppe": null, "goodwill": 1630000000, "intangible_assets": 508000000, "goodwill_and_intangibles": 2138000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5591000000, "total_assets": 11361000000, "short_term_debt": 139000000, "accounts_payable": 837000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2347000000, "long_term_debt": 1703000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2586000000, "total_liabilities": 4933000000, "total_debt": 1842000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -628000000, "total_equity": 6376000000, "shares_outstanding": 396000000, "operating_cash_flow": 1304000000, "stock_based_compensation": 70000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 351000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -471000000, "dividends_paid": 108000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -406000000, "free_cash_flow": 1655000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "922000000", "ebitda": "1265000000", "netIncome": "635000000", "grossProfit": "2010000000", "depreciation": "None", "totalRevenue": "8870000000", "costOfRevenue": "6860000000", "interestIncome": "38000000", "incomeBeforeTax": "831000000", "interestExpense": "91000000", "operatingIncome": "876000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "196000000", "reportedCurrency": "USD", "netInterestIncome": "-53000000", "nonInterestIncome": "None", "operatingExpenses": "1134000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6860000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "343000000", "sellingGeneralAndAdministrative": "1134000000", "netIncomeFromContinuingOperations": "635000000" }, "balance": { "goodwill": "1630000000", "inventory": "1932000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "11361000000", "longTermDebt": "1703000000", "shortTermDebt": "139000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "508000000", "reportedCurrency": "USD", "retainedEarnings": "-628000000", "totalLiabilities": "4933000000", "otherCurrentAssets": "212000000", "totalCurrentAssets": "5770000000", "currentLongTermDebt": "37000000", "longTermInvestments": "163000000", "shortTermInvestments": "None", "currentNetReceivables": "2396000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5591000000", "currentAccountsPayable": "837000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2471000000", "shortLongTermDebtTotal": "2386000000", "totalShareholderEquity": "6376000000", "capitalLeaseObligations": "646000000", "otherCurrentLiabilities": "1353000000", "totalCurrentLiabilities": "2347000000", "otherNonCurrentLiabilities": "283000000", "totalNonCurrentLiabilities": "2586000000", "cashAndShortTermInvestments": "1230000000", "commonStockSharesOutstanding": "396000000", "intangibleAssetsExcludingGoodwill": "508000000", "cashAndCashEquivalentsAtCarryingValue": "1230000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "635000000", "profitLoss": "None", "dividendPayout": "108000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "270000000", "operatingCashflow": "1304000000", "capitalExpenditures": "351000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-406000000", "cashflowFromInvestment": "-471000000", "stockBasedCompensation": "70000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-229000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "343000000", "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": "2026-06-07T02:50:14.829716+00:00", "is_restated": false, "income_statement": { "revenue": 8583000000, "cost_of_revenue": 6750000000, "gross_profit": 1833000000, "ebit": 651000000, "ebitda": 651000000, "pretax_income": 612000000, "tax_provision": -373000000, "net_income": 993000000, "net_income_to_common": 993000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 816000000, "total_current_assets": 5840000000, "total_assets": 11294000000, "short_term_debt": 107000000, "long_term_debt": 1712000000, "total_debt": 1819000000, "total_liabilities": 5052000000, "total_equity": 6168000000, "shares_outstanding": 397000000, "goodwill_and_intangibles": 2012000000 }, "cash_flow": { "operating_cash_flow": 143000000, "capital_expenditure": 283000000, "free_cash_flow": 426000000, "dividends_paid": 79000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304795, "ticker_id": 2883, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:14.829716+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "651000000", "ebitda": "651000000", "netIncome": "993000000", "grossProfit": "1833000000", "depreciation": "None", "totalRevenue": "8583000000", "costOfRevenue": "6750000000", "interestIncome": "28000000", "incomeBeforeTax": "612000000", "interestExpense": "60000000", "operatingIncome": "651000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-373000000", "reportedCurrency": "USD", "netInterestIncome": "-58000000", "nonInterestIncome": "None", "operatingExpenses": "1182000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6750000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "302000000", "sellingGeneralAndAdministrative": "1127000000", "netIncomeFromContinuingOperations": "489000000" }, "balance": { "goodwill": "1562000000", "inventory": "2151000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "11294000000", "longTermDebt": "1712000000", "shortTermDebt": "107000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "450000000", "reportedCurrency": "USD", "retainedEarnings": "-1155000000", "totalLiabilities": "5052000000", "otherCurrentAssets": "229000000", "totalCurrentAssets": "5840000000", "currentLongTermDebt": "13000000", "longTermInvestments": "211000000", "shortTermInvestments": "None", "currentNetReceivables": "2644000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5454000000", "currentAccountsPayable": "904000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2409000000", "shortLongTermDebtTotal": "2377000000", "totalShareholderEquity": "6168000000", "capitalLeaseObligations": "652000000", "otherCurrentLiabilities": "870000000", "totalCurrentLiabilities": "2435000000", "otherNonCurrentLiabilities": "277000000", "totalNonCurrentLiabilities": "2617000000", "cashAndShortTermInvestments": "816000000", "commonStockSharesOutstanding": "397000000", "intangibleAssetsExcludingGoodwill": "450000000", "cashAndCashEquivalentsAtCarryingValue": "816000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "993000000", "profitLoss": "None", "dividendPayout": "79000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-361000000", "operatingCashflow": "143000000", "capitalExpenditures": "283000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-103000000", "cashflowFromInvestment": "-293000000", "stockBasedCompensation": "66000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "302000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8583000000, "cost_of_revenue": 6750000000, "gross_profit": 1833000000, "research_and_development": null, "selling_general_admin": 1127000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 651000000, "depreciation_amortisation": 302000000, "ebitda": 651000000, "interest_expense": 60000000, "interest_income": null, "other_non_operating": null, "pretax_income": 612000000, "tax_provision": -373000000, "effective_tax_rate": null, "net_income": 993000000, "net_income_continuing_ops": 489000000, "net_income_to_common": 993000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 816000000, "short_term_investments": null, "net_receivables": 2644000000, "inventory": 2151000000, "other_current_assets": null, "total_current_assets": 5840000000, "net_ppe": null, "goodwill": 1562000000, "intangible_assets": 450000000, "goodwill_and_intangibles": 2012000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5454000000, "total_assets": 11294000000, "short_term_debt": 107000000, "accounts_payable": 904000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2435000000, "long_term_debt": 1712000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2617000000, "total_liabilities": 5052000000, "total_debt": 1819000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1155000000, "total_equity": 6168000000, "shares_outstanding": 397000000, "operating_cash_flow": 143000000, "stock_based_compensation": 66000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 283000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -293000000, "dividends_paid": 79000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -103000000, "free_cash_flow": 426000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "651000000", "ebitda": "651000000", "netIncome": "993000000", "grossProfit": "1833000000", "depreciation": "None", "totalRevenue": "8583000000", "costOfRevenue": "6750000000", "interestIncome": "28000000", "incomeBeforeTax": "612000000", "interestExpense": "60000000", "operatingIncome": "651000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-373000000", "reportedCurrency": "USD", "netInterestIncome": "-58000000", "nonInterestIncome": "None", "operatingExpenses": "1182000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6750000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "302000000", "sellingGeneralAndAdministrative": "1127000000", "netIncomeFromContinuingOperations": "489000000" }, "balance": { "goodwill": "1562000000", "inventory": "2151000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "11294000000", "longTermDebt": "1712000000", "shortTermDebt": "107000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "450000000", "reportedCurrency": "USD", "retainedEarnings": "-1155000000", "totalLiabilities": "5052000000", "otherCurrentAssets": "229000000", "totalCurrentAssets": "5840000000", "currentLongTermDebt": "13000000", "longTermInvestments": "211000000", "shortTermInvestments": "None", "currentNetReceivables": "2644000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5454000000", "currentAccountsPayable": "904000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2409000000", "shortLongTermDebtTotal": "2377000000", "totalShareholderEquity": "6168000000", "capitalLeaseObligations": "652000000", "otherCurrentLiabilities": "870000000", "totalCurrentLiabilities": "2435000000", "otherNonCurrentLiabilities": "277000000", "totalNonCurrentLiabilities": "2617000000", "cashAndShortTermInvestments": "816000000", "commonStockSharesOutstanding": "397000000", "intangibleAssetsExcludingGoodwill": "450000000", "cashAndCashEquivalentsAtCarryingValue": "816000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "993000000", "profitLoss": "None", "dividendPayout": "79000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-361000000", "operatingCashflow": "143000000", "capitalExpenditures": "283000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-103000000", "cashflowFromInvestment": "-293000000", "stockBasedCompensation": "66000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "302000000", "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": "2026-06-07T02:50:14.829716+00:00", "is_restated": false, "income_statement": { "revenue": 7237000000, "cost_of_revenue": 5903000000, "gross_profit": 1334000000, "ebit": 316000000, "ebitda": 617000000, "pretax_income": 238000000, "tax_provision": 83000000, "net_income": 155000000, "net_income_to_common": 155000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1069000000, "total_current_assets": 5493000000, "total_assets": 10135000000, "short_term_debt": 100000000, "long_term_debt": 1717000000, "total_debt": 1817000000, "total_liabilities": 5001000000, "total_equity": 5096000000, "shares_outstanding": 394000000, "goodwill_and_intangibles": 1995000000 }, "cash_flow": { "operating_cash_flow": -179000000, "capital_expenditure": 214000000, "free_cash_flow": 35000000, "dividends_paid": 78000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304800, "ticker_id": 2883, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:14.829716+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "316000000", "ebitda": "617000000", "netIncome": "155000000", "grossProfit": "1334000000", "depreciation": "None", "totalRevenue": "7237000000", "costOfRevenue": "5903000000", "interestIncome": "9000000", "incomeBeforeTax": "238000000", "interestExpense": "78000000", "operatingIncome": "264000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "83000000", "reportedCurrency": "USD", "netInterestIncome": "-59000000", "nonInterestIncome": "None", "operatingExpenses": "1070000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "52000000", "costofGoodsAndServicesSold": "5903000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "301000000", "sellingGeneralAndAdministrative": "1070000000", "netIncomeFromContinuingOperations": "155000000" }, "balance": { "goodwill": "1505000000", "inventory": "1813000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "10135000000", "longTermDebt": "1717000000", "shortTermDebt": "100000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "490000000", "reportedCurrency": "USD", "retainedEarnings": "-2069000000", "totalLiabilities": "5001000000", "otherCurrentAssets": "187000000", "totalCurrentAssets": "5493000000", "currentLongTermDebt": "13000000", "longTermInvestments": "117000000", "shortTermInvestments": "None", "currentNetReceivables": "2424000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4642000000", "currentAccountsPayable": "906000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2298000000", "shortLongTermDebtTotal": "2366000000", "totalShareholderEquity": "5096000000", "capitalLeaseObligations": "636000000", "otherCurrentLiabilities": "959000000", "totalCurrentLiabilities": "2437000000", "otherNonCurrentLiabilities": "298000000", "totalNonCurrentLiabilities": "2564000000", "cashAndShortTermInvestments": "1069000000", "commonStockSharesOutstanding": "394000000", "intangibleAssetsExcludingGoodwill": "490000000", "cashAndCashEquivalentsAtCarryingValue": "1069000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "155000000", "profitLoss": "None", "dividendPayout": "78000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-480000000", "operatingCashflow": "-179000000", "capitalExpenditures": "214000000", "changeInReceivables": "-440000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-96000000", "cashflowFromInvestment": "-238000000", "stockBasedCompensation": "67000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-513000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "301000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7237000000, "cost_of_revenue": 5903000000, "gross_profit": 1334000000, "research_and_development": null, "selling_general_admin": 1070000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 316000000, "depreciation_amortisation": 301000000, "ebitda": 617000000, "interest_expense": 78000000, "interest_income": null, "other_non_operating": null, "pretax_income": 238000000, "tax_provision": 83000000, "effective_tax_rate": null, "net_income": 155000000, "net_income_continuing_ops": 155000000, "net_income_to_common": 155000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1069000000, "short_term_investments": null, "net_receivables": 2424000000, "inventory": 1813000000, "other_current_assets": null, "total_current_assets": 5493000000, "net_ppe": null, "goodwill": 1505000000, "intangible_assets": 490000000, "goodwill_and_intangibles": 1995000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4642000000, "total_assets": 10135000000, "short_term_debt": 100000000, "accounts_payable": 906000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2437000000, "long_term_debt": 1717000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2564000000, "total_liabilities": 5001000000, "total_debt": 1817000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2069000000, "total_equity": 5096000000, "shares_outstanding": 394000000, "operating_cash_flow": -179000000, "stock_based_compensation": 67000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 214000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -238000000, "dividends_paid": 78000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -96000000, "free_cash_flow": 35000000, "net_change_in_cash": -513000000 }, "raw_data": { "income": { "ebit": "316000000", "ebitda": "617000000", "netIncome": "155000000", "grossProfit": "1334000000", "depreciation": "None", "totalRevenue": "7237000000", "costOfRevenue": "5903000000", "interestIncome": "9000000", "incomeBeforeTax": "238000000", "interestExpense": "78000000", "operatingIncome": "264000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "83000000", "reportedCurrency": "USD", "netInterestIncome": "-59000000", "nonInterestIncome": "None", "operatingExpenses": "1070000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "52000000", "costofGoodsAndServicesSold": "5903000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "301000000", "sellingGeneralAndAdministrative": "1070000000", "netIncomeFromContinuingOperations": "155000000" }, "balance": { "goodwill": "1505000000", "inventory": "1813000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "10135000000", "longTermDebt": "1717000000", "shortTermDebt": "100000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "490000000", "reportedCurrency": "USD", "retainedEarnings": "-2069000000", "totalLiabilities": "5001000000", "otherCurrentAssets": "187000000", "totalCurrentAssets": "5493000000", "currentLongTermDebt": "13000000", "longTermInvestments": "117000000", "shortTermInvestments": "None", "currentNetReceivables": "2424000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4642000000", "currentAccountsPayable": "906000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2298000000", "shortLongTermDebtTotal": "2366000000", "totalShareholderEquity": "5096000000", "capitalLeaseObligations": "636000000", "otherCurrentLiabilities": "959000000", "totalCurrentLiabilities": "2437000000", "otherNonCurrentLiabilities": "298000000", "totalNonCurrentLiabilities": "2564000000", "cashAndShortTermInvestments": "1069000000", "commonStockSharesOutstanding": "394000000", "intangibleAssetsExcludingGoodwill": "490000000", "cashAndCashEquivalentsAtCarryingValue": "1069000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "155000000", "profitLoss": "None", "dividendPayout": "78000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-480000000", "operatingCashflow": "-179000000", "capitalExpenditures": "214000000", "changeInReceivables": "-440000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-96000000", "cashflowFromInvestment": "-238000000", "stockBasedCompensation": "67000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-513000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "301000000", "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": "2026-06-07T02:50:14.829716+00:00", "is_restated": false, "income_statement": { "revenue": 5524000000, "cost_of_revenue": 4750000000, "gross_profit": 774000000, "ebit": -153000000, "ebitda": 153000000, "pretax_income": -230000000, "tax_provision": 15000000, "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": 1591000000, "total_current_assets": 4902000000, "total_assets": 9550000000, "short_term_debt": 104000000, "long_term_debt": 1708000000, "total_debt": 1812000000, "total_liabilities": 4486000000, "total_equity": 4997000000, "shares_outstanding": 386000000, "goodwill_and_intangibles": 2030000000 }, "cash_flow": { "operating_cash_flow": 291000000, "capital_expenditure": 201000000, "free_cash_flow": 492000000, "dividends_paid": 20000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304805, "ticker_id": 2883, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:14.829716+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-153000000", "ebitda": "153000000", "netIncome": "-250000000", "grossProfit": "774000000", "depreciation": "None", "totalRevenue": "5524000000", "costOfRevenue": "4750000000", "interestIncome": "73000000", "incomeBeforeTax": "-230000000", "interestExpense": "77000000", "operatingIncome": "-134000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "15000000", "reportedCurrency": "USD", "netInterestIncome": "-68000000", "nonInterestIncome": "None", "operatingExpenses": "908000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-19000000", "costofGoodsAndServicesSold": "4750000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "306000000", "sellingGeneralAndAdministrative": "908000000", "netIncomeFromContinuingOperations": "-245000000" }, "balance": { "goodwill": "1527000000", "inventory": "1331000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "9550000000", "longTermDebt": "1708000000", "shortTermDebt": "104000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "503000000", "reportedCurrency": "USD", "retainedEarnings": "-2146000000", "totalLiabilities": "4486000000", "otherCurrentAssets": "198000000", "totalCurrentAssets": "4902000000", "currentLongTermDebt": "5000000", "longTermInvestments": "50000000", "shortTermInvestments": "None", "currentNetReceivables": "1782000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4648000000", "currentAccountsPayable": "612000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2360000000", "shortLongTermDebtTotal": "2388000000", "totalShareholderEquity": "4997000000", "capitalLeaseObligations": "675000000", "otherCurrentLiabilities": "778000000", "totalCurrentLiabilities": "1910000000", "otherNonCurrentLiabilities": "292000000", "totalNonCurrentLiabilities": "2576000000", "cashAndShortTermInvestments": "1591000000", "commonStockSharesOutstanding": "386000000", "intangibleAssetsExcludingGoodwill": "503000000", "cashAndCashEquivalentsAtCarryingValue": "1591000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-245000000", "profitLoss": "None", "dividendPayout": "20000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "17000000", "operatingCashflow": "291000000", "capitalExpenditures": "201000000", "changeInReceivables": "-52000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-189000000", "cashflowFromInvestment": "-196000000", "stockBasedCompensation": "78000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-94000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "306000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5524000000, "cost_of_revenue": 4750000000, "gross_profit": 774000000, "research_and_development": null, "selling_general_admin": 908000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -153000000, "depreciation_amortisation": 306000000, "ebitda": 153000000, "interest_expense": 77000000, "interest_income": null, "other_non_operating": null, "pretax_income": -230000000, "tax_provision": 15000000, "effective_tax_rate": null, "net_income": -250000000, "net_income_continuing_ops": -245000000, "net_income_to_common": -250000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1591000000, "short_term_investments": null, "net_receivables": 1782000000, "inventory": 1331000000, "other_current_assets": null, "total_current_assets": 4902000000, "net_ppe": null, "goodwill": 1527000000, "intangible_assets": 503000000, "goodwill_and_intangibles": 2030000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4648000000, "total_assets": 9550000000, "short_term_debt": 104000000, "accounts_payable": 612000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1910000000, "long_term_debt": 1708000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2576000000, "total_liabilities": 4486000000, "total_debt": 1812000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2146000000, "total_equity": 4997000000, "shares_outstanding": 386000000, "operating_cash_flow": 291000000, "stock_based_compensation": 78000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 201000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -196000000, "dividends_paid": 20000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -189000000, "free_cash_flow": 492000000, "net_change_in_cash": -94000000 }, "raw_data": { "income": { "ebit": "-153000000", "ebitda": "153000000", "netIncome": "-250000000", "grossProfit": "774000000", "depreciation": "None", "totalRevenue": "5524000000", "costOfRevenue": "4750000000", "interestIncome": "73000000", "incomeBeforeTax": "-230000000", "interestExpense": "77000000", "operatingIncome": "-134000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "15000000", "reportedCurrency": "USD", "netInterestIncome": "-68000000", "nonInterestIncome": "None", "operatingExpenses": "908000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-19000000", "costofGoodsAndServicesSold": "4750000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "306000000", "sellingGeneralAndAdministrative": "908000000", "netIncomeFromContinuingOperations": "-245000000" }, "balance": { "goodwill": "1527000000", "inventory": "1331000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "9550000000", "longTermDebt": "1708000000", "shortTermDebt": "104000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "503000000", "reportedCurrency": "USD", "retainedEarnings": "-2146000000", "totalLiabilities": "4486000000", "otherCurrentAssets": "198000000", "totalCurrentAssets": "4902000000", "currentLongTermDebt": "5000000", "longTermInvestments": "50000000", "shortTermInvestments": "None", "currentNetReceivables": "1782000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4648000000", "currentAccountsPayable": "612000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2360000000", "shortLongTermDebtTotal": "2388000000", "totalShareholderEquity": "4997000000", "capitalLeaseObligations": "675000000", "otherCurrentLiabilities": "778000000", "totalCurrentLiabilities": "1910000000", "otherNonCurrentLiabilities": "292000000", "totalNonCurrentLiabilities": "2576000000", "cashAndShortTermInvestments": "1591000000", "commonStockSharesOutstanding": "386000000", "intangibleAssetsExcludingGoodwill": "503000000", "cashAndCashEquivalentsAtCarryingValue": "1591000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-245000000", "profitLoss": "None", "dividendPayout": "20000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "17000000", "operatingCashflow": "291000000", "capitalExpenditures": "201000000", "changeInReceivables": "-52000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-189000000", "cashflowFromInvestment": "-196000000", "stockBasedCompensation": "78000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-94000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "306000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:14.829716+00:00", "is_restated": false, "income_statement": { "revenue": 6090000000, "cost_of_revenue": 5656000000, "gross_profit": 434000000, "ebit": -2695000000, "ebitda": -2343000000, "pretax_income": -2779000000, "tax_provision": -242000000, "net_income": -2542000000, "net_income_to_common": -2542000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1692000000, "total_current_assets": 5209000000, "total_assets": 9929000000, "short_term_debt": 110000000, "long_term_debt": 1834000000, "total_debt": 1944000000, "total_liabilities": 4650000000, "total_equity": 5210000000, "shares_outstanding": 384000000, "goodwill_and_intangibles": 2020000000 }, "cash_flow": { "operating_cash_flow": 926000000, "capital_expenditure": 226000000, "free_cash_flow": 1152000000, "dividends_paid": 19000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304810, "ticker_id": 2883, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:14.829716+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2695000000", "ebitda": "-2343000000", "netIncome": "-2542000000", "grossProfit": "434000000", "depreciation": "None", "totalRevenue": "6090000000", "costOfRevenue": "5656000000", "interestIncome": "7000000", "incomeBeforeTax": "-2779000000", "interestExpense": "84000000", "operatingIncome": "-2425000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-242000000", "reportedCurrency": "USD", "netInterestIncome": "-77000000", "nonInterestIncome": "None", "operatingExpenses": "2859000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-270000000", "costofGoodsAndServicesSold": "5656000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "352000000", "sellingGeneralAndAdministrative": "968000000", "netIncomeFromContinuingOperations": "-2537000000" }, "balance": { "goodwill": "1493000000", "inventory": "1408000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "9929000000", "longTermDebt": "1834000000", "shortTermDebt": "110000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "527000000", "reportedCurrency": "USD", "retainedEarnings": "-1876000000", "totalLiabilities": "4650000000", "otherCurrentAssets": "224000000", "totalCurrentAssets": "5209000000", "currentLongTermDebt": "None", "longTermInvestments": "51000000", "shortTermInvestments": "51000000", "currentNetReceivables": "1885000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4720000000", "currentAccountsPayable": "489000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1927000000", "shortLongTermDebtTotal": "2556000000", "totalShareholderEquity": "5210000000", "capitalLeaseObligations": "722000000", "otherCurrentLiabilities": "705000000", "totalCurrentLiabilities": "1867000000", "otherNonCurrentLiabilities": "871000000", "totalNonCurrentLiabilities": "2783000000", "cashAndShortTermInvestments": "1692000000", "commonStockSharesOutstanding": "384000000", "intangibleAssetsExcludingGoodwill": "527000000", "cashAndCashEquivalentsAtCarryingValue": "1692000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2537000000", "profitLoss": "None", "dividendPayout": "19000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "429000000", "operatingCashflow": "926000000", "capitalExpenditures": "226000000", "changeInReceivables": "574000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-259000000", "cashflowFromInvestment": "-144000000", "stockBasedCompensation": "105000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "523000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "352000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6090000000, "cost_of_revenue": 5656000000, "gross_profit": 434000000, "research_and_development": null, "selling_general_admin": 968000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2695000000, "depreciation_amortisation": 352000000, "ebitda": -2343000000, "interest_expense": 84000000, "interest_income": null, "other_non_operating": null, "pretax_income": -2779000000, "tax_provision": -242000000, "effective_tax_rate": null, "net_income": -2542000000, "net_income_continuing_ops": -2537000000, "net_income_to_common": -2542000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1692000000, "short_term_investments": 51000000, "net_receivables": 1885000000, "inventory": 1408000000, "other_current_assets": null, "total_current_assets": 5209000000, "net_ppe": null, "goodwill": 1493000000, "intangible_assets": 527000000, "goodwill_and_intangibles": 2020000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4720000000, "total_assets": 9929000000, "short_term_debt": 110000000, "accounts_payable": 489000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1867000000, "long_term_debt": 1834000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2783000000, "total_liabilities": 4650000000, "total_debt": 1944000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1876000000, "total_equity": 5210000000, "shares_outstanding": 384000000, "operating_cash_flow": 926000000, "stock_based_compensation": 105000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 226000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -144000000, "dividends_paid": 19000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -259000000, "free_cash_flow": 1152000000, "net_change_in_cash": 523000000 }, "raw_data": { "income": { "ebit": "-2695000000", "ebitda": "-2343000000", "netIncome": "-2542000000", "grossProfit": "434000000", "depreciation": "None", "totalRevenue": "6090000000", "costOfRevenue": "5656000000", "interestIncome": "7000000", "incomeBeforeTax": "-2779000000", "interestExpense": "84000000", "operatingIncome": "-2425000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-242000000", "reportedCurrency": "USD", "netInterestIncome": "-77000000", "nonInterestIncome": "None", "operatingExpenses": "2859000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-270000000", "costofGoodsAndServicesSold": "5656000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "352000000", "sellingGeneralAndAdministrative": "968000000", "netIncomeFromContinuingOperations": "-2537000000" }, "balance": { "goodwill": "1493000000", "inventory": "1408000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "9929000000", "longTermDebt": "1834000000", "shortTermDebt": "110000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "527000000", "reportedCurrency": "USD", "retainedEarnings": "-1876000000", "totalLiabilities": "4650000000", "otherCurrentAssets": "224000000", "totalCurrentAssets": "5209000000", "currentLongTermDebt": "None", "longTermInvestments": "51000000", "shortTermInvestments": "51000000", "currentNetReceivables": "1885000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4720000000", "currentAccountsPayable": "489000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1927000000", "shortLongTermDebtTotal": "2556000000", "totalShareholderEquity": "5210000000", "capitalLeaseObligations": "722000000", "otherCurrentLiabilities": "705000000", "totalCurrentLiabilities": "1867000000", "otherNonCurrentLiabilities": "871000000", "totalNonCurrentLiabilities": "2783000000", "cashAndShortTermInvestments": "1692000000", "commonStockSharesOutstanding": "384000000", "intangibleAssetsExcludingGoodwill": "527000000", "cashAndCashEquivalentsAtCarryingValue": "1692000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2537000000", "profitLoss": "None", "dividendPayout": "19000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "429000000", "operatingCashflow": "926000000", "capitalExpenditures": "226000000", "changeInReceivables": "574000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-259000000", "cashflowFromInvestment": "-144000000", "stockBasedCompensation": "105000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "523000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "352000000", "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": "2026-06-07T02:50:14.829716+00:00", "is_restated": false, "income_statement": { "revenue": 8479000000, "cost_of_revenue": 7634000000, "gross_profit": 845000000, "ebit": -6362000000, "ebitda": -5829000000, "pretax_income": -6462000000, "tax_provision": -369000000, "net_income": -6095000000, "net_income_to_common": -6095000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1171000000, "total_current_assets": 6113000000, "total_assets": 13149000000, "short_term_debt": 114000000, "long_term_debt": 1989000000, "total_debt": 2103000000, "total_liabilities": 5303000000, "total_equity": 7778000000, "shares_outstanding": 382000000, "goodwill_and_intangibles": 3659000000 }, "cash_flow": { "operating_cash_flow": 714000000, "capital_expenditure": 233000000, "free_cash_flow": 947000000, "dividends_paid": 77000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304815, "ticker_id": 2883, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:14.829716+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6362000000", "ebitda": "-5829000000", "netIncome": "-6095000000", "grossProfit": "845000000", "depreciation": "None", "totalRevenue": "8479000000", "costOfRevenue": "7634000000", "interestIncome": "20000000", "incomeBeforeTax": "-6462000000", "interestExpense": "100000000", "operatingIncome": "-6279000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-369000000", "reportedCurrency": "USD", "netInterestIncome": "-80000000", "nonInterestIncome": "None", "operatingExpenses": "7124000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-83000000", "costofGoodsAndServicesSold": "7634000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "533000000", "sellingGeneralAndAdministrative": "1303000000", "netIncomeFromContinuingOperations": "-6093000000" }, "balance": { "goodwill": "2807000000", "inventory": "2197000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "13149000000", "longTermDebt": "1989000000", "shortTermDebt": "114000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "852000000", "reportedCurrency": "USD", "retainedEarnings": "690000000", "totalLiabilities": "5303000000", "otherCurrentAssets": "247000000", "totalCurrentAssets": "6113000000", "currentLongTermDebt": "None", "longTermInvestments": "282000000", "shortTermInvestments": "8000000", "currentNetReceivables": "2498000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7036000000", "currentAccountsPayable": "715000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2354000000", "shortLongTermDebtTotal": "2777000000", "totalShareholderEquity": "7778000000", "capitalLeaseObligations": "788000000", "otherCurrentLiabilities": "837000000", "totalCurrentLiabilities": "2247000000", "otherNonCurrentLiabilities": "927000000", "totalNonCurrentLiabilities": "3056000000", "cashAndShortTermInvestments": "1171000000", "commonStockSharesOutstanding": "382000000", "intangibleAssetsExcludingGoodwill": "852000000", "cashAndCashEquivalentsAtCarryingValue": "1171000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6093000000", "profitLoss": "None", "dividendPayout": "77000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "104000000", "operatingCashflow": "714000000", "capitalExpenditures": "233000000", "changeInReceivables": "275000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-647000000", "cashflowFromInvestment": "-315000000", "stockBasedCompensation": "130000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-248000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "533000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8479000000, "cost_of_revenue": 7634000000, "gross_profit": 845000000, "research_and_development": null, "selling_general_admin": 1303000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6362000000, "depreciation_amortisation": 533000000, "ebitda": -5829000000, "interest_expense": 100000000, "interest_income": null, "other_non_operating": null, "pretax_income": -6462000000, "tax_provision": -369000000, "effective_tax_rate": null, "net_income": -6095000000, "net_income_continuing_ops": -6093000000, "net_income_to_common": -6095000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1171000000, "short_term_investments": 8000000, "net_receivables": 2498000000, "inventory": 2197000000, "other_current_assets": null, "total_current_assets": 6113000000, "net_ppe": null, "goodwill": 2807000000, "intangible_assets": 852000000, "goodwill_and_intangibles": 3659000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7036000000, "total_assets": 13149000000, "short_term_debt": 114000000, "accounts_payable": 715000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2247000000, "long_term_debt": 1989000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3056000000, "total_liabilities": 5303000000, "total_debt": 2103000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 690000000, "total_equity": 7778000000, "shares_outstanding": 382000000, "operating_cash_flow": 714000000, "stock_based_compensation": 130000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 233000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -315000000, "dividends_paid": 77000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -647000000, "free_cash_flow": 947000000, "net_change_in_cash": -248000000 }, "raw_data": { "income": { "ebit": "-6362000000", "ebitda": "-5829000000", "netIncome": "-6095000000", "grossProfit": "845000000", "depreciation": "None", "totalRevenue": "8479000000", "costOfRevenue": "7634000000", "interestIncome": "20000000", "incomeBeforeTax": "-6462000000", "interestExpense": "100000000", "operatingIncome": "-6279000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-369000000", "reportedCurrency": "USD", "netInterestIncome": "-80000000", "nonInterestIncome": "None", "operatingExpenses": "7124000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-83000000", "costofGoodsAndServicesSold": "7634000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "533000000", "sellingGeneralAndAdministrative": "1303000000", "netIncomeFromContinuingOperations": "-6093000000" }, "balance": { "goodwill": "2807000000", "inventory": "2197000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "13149000000", "longTermDebt": "1989000000", "shortTermDebt": "114000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "852000000", "reportedCurrency": "USD", "retainedEarnings": "690000000", "totalLiabilities": "5303000000", "otherCurrentAssets": "247000000", "totalCurrentAssets": "6113000000", "currentLongTermDebt": "None", "longTermInvestments": "282000000", "shortTermInvestments": "8000000", "currentNetReceivables": "2498000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7036000000", "currentAccountsPayable": "715000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2354000000", "shortLongTermDebtTotal": "2777000000", "totalShareholderEquity": "7778000000", "capitalLeaseObligations": "788000000", "otherCurrentLiabilities": "837000000", "totalCurrentLiabilities": "2247000000", "otherNonCurrentLiabilities": "927000000", "totalNonCurrentLiabilities": "3056000000", "cashAndShortTermInvestments": "1171000000", "commonStockSharesOutstanding": "382000000", "intangibleAssetsExcludingGoodwill": "852000000", "cashAndCashEquivalentsAtCarryingValue": "1171000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6093000000", "profitLoss": "None", "dividendPayout": "77000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "104000000", "operatingCashflow": "714000000", "capitalExpenditures": "233000000", "changeInReceivables": "275000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-647000000", "cashflowFromInvestment": "-315000000", "stockBasedCompensation": "130000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-248000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "533000000", "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": "2026-06-07T02:50:14.829716+00:00", "is_restated": false, "income_statement": { "revenue": 8453000000, "cost_of_revenue": 7009000000, "gross_profit": 1444000000, "ebit": 134000000, "ebitda": 824000000, "pretax_income": 41000000, "tax_provision": 63000000, "net_income": -31000000, "net_income_to_common": -31000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1427000000, "total_current_assets": 7279000000, "total_assets": 19796000000, "short_term_debt": 14000000, "long_term_debt": 2704000000, "total_debt": 2718000000, "total_liabilities": 5907000000, "total_equity": 13889000000, "shares_outstanding": 378000000, "goodwill_and_intangibles": 9284000000 }, "cash_flow": { "operating_cash_flow": 521000000, "capital_expenditure": 244000000, "free_cash_flow": 765000000, "dividends_paid": 76000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304820, "ticker_id": 2883, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:14.829716+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "134000000", "ebitda": "824000000", "netIncome": "-31000000", "grossProfit": "1444000000", "depreciation": "None", "totalRevenue": "8453000000", "costOfRevenue": "7009000000", "interestIncome": "25000000", "incomeBeforeTax": "41000000", "interestExpense": "93000000", "operatingIncome": "211000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "63000000", "reportedCurrency": "USD", "netInterestIncome": "-68000000", "nonInterestIncome": "None", "operatingExpenses": "1233000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-77000000", "costofGoodsAndServicesSold": "7009000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "690000000", "sellingGeneralAndAdministrative": "1233000000", "netIncomeFromContinuingOperations": "-22000000" }, "balance": { "goodwill": "6264000000", "inventory": "2986000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "19796000000", "longTermDebt": "2704000000", "shortTermDebt": "14000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "3020000000", "reportedCurrency": "USD", "retainedEarnings": "6862000000", "totalLiabilities": "5907000000", "otherCurrentAssets": "200000000", "totalCurrentAssets": "7279000000", "currentLongTermDebt": "7000000", "longTermInvestments": "301000000", "shortTermInvestments": "4000000", "currentNetReceivables": "2666000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12517000000", "currentAccountsPayable": "722000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2797000000", "shortLongTermDebtTotal": "2711000000", "totalShareholderEquity": "13889000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1081000000", "totalCurrentLiabilities": "2341000000", "otherNonCurrentLiabilities": "298000000", "totalNonCurrentLiabilities": "3566000000", "cashAndShortTermInvestments": "1427000000", "commonStockSharesOutstanding": "378000000", "intangibleAssetsExcludingGoodwill": "3020000000", "cashAndCashEquivalentsAtCarryingValue": "1427000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22000000", "profitLoss": "None", "dividendPayout": "76000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-7000000", "operatingCashflow": "521000000", "capitalExpenditures": "244000000", "changeInReceivables": "-72000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30000000", "cashflowFromInvestment": "-457000000", "stockBasedCompensation": "110000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "76000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "34000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "54000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "690000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8453000000, "cost_of_revenue": 7009000000, "gross_profit": 1444000000, "research_and_development": 0, "selling_general_admin": 1233000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 134000000, "depreciation_amortisation": 690000000, "ebitda": 824000000, "interest_expense": 93000000, "interest_income": null, "other_non_operating": null, "pretax_income": 41000000, "tax_provision": 63000000, "effective_tax_rate": null, "net_income": -31000000, "net_income_continuing_ops": -22000000, "net_income_to_common": -31000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1427000000, "short_term_investments": 4000000, "net_receivables": 2666000000, "inventory": 2986000000, "other_current_assets": null, "total_current_assets": 7279000000, "net_ppe": null, "goodwill": 6264000000, "intangible_assets": 3020000000, "goodwill_and_intangibles": 9284000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12517000000, "total_assets": 19796000000, "short_term_debt": 14000000, "accounts_payable": 722000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2341000000, "long_term_debt": 2704000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3566000000, "total_liabilities": 5907000000, "total_debt": 2718000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6862000000, "total_equity": 13889000000, "shares_outstanding": 378000000, "operating_cash_flow": 521000000, "stock_based_compensation": 110000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 244000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -457000000, "dividends_paid": 76000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30000000, "free_cash_flow": 765000000, "net_change_in_cash": 34000000 }, "raw_data": { "income": { "ebit": "134000000", "ebitda": "824000000", "netIncome": "-31000000", "grossProfit": "1444000000", "depreciation": "None", "totalRevenue": "8453000000", "costOfRevenue": "7009000000", "interestIncome": "25000000", "incomeBeforeTax": "41000000", "interestExpense": "93000000", "operatingIncome": "211000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "63000000", "reportedCurrency": "USD", "netInterestIncome": "-68000000", "nonInterestIncome": "None", "operatingExpenses": "1233000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-77000000", "costofGoodsAndServicesSold": "7009000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "690000000", "sellingGeneralAndAdministrative": "1233000000", "netIncomeFromContinuingOperations": "-22000000" }, "balance": { "goodwill": "6264000000", "inventory": "2986000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "19796000000", "longTermDebt": "2704000000", "shortTermDebt": "14000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "3020000000", "reportedCurrency": "USD", "retainedEarnings": "6862000000", "totalLiabilities": "5907000000", "otherCurrentAssets": "200000000", "totalCurrentAssets": "7279000000", "currentLongTermDebt": "7000000", "longTermInvestments": "301000000", "shortTermInvestments": "4000000", "currentNetReceivables": "2666000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12517000000", "currentAccountsPayable": "722000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2797000000", "shortLongTermDebtTotal": "2711000000", "totalShareholderEquity": "13889000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1081000000", "totalCurrentLiabilities": "2341000000", "otherNonCurrentLiabilities": "298000000", "totalNonCurrentLiabilities": "3566000000", "cashAndShortTermInvestments": "1427000000", "commonStockSharesOutstanding": "378000000", "intangibleAssetsExcludingGoodwill": "3020000000", "cashAndCashEquivalentsAtCarryingValue": "1427000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22000000", "profitLoss": "None", "dividendPayout": "76000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-7000000", "operatingCashflow": "521000000", "capitalExpenditures": "244000000", "changeInReceivables": "-72000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30000000", "cashflowFromInvestment": "-457000000", "stockBasedCompensation": "110000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "76000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "34000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "54000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "690000000", "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": "2026-06-07T02:50:14.829716+00:00", "is_restated": false, "income_statement": { "revenue": 2052000000, "cost_of_revenue": 1673000000, "gross_profit": 379000000, "ebit": 57000000, "ebitda": 149000000, "pretax_income": 35000000, "tax_provision": 15000000, "net_income": 20000000, "net_income_to_common": 20000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1342000000, "total_current_assets": 5721000000, "total_assets": 11143000000, "short_term_debt": 127000000, "long_term_debt": 1688000000, "total_debt": 1815000000, "total_liabilities": 4875000000, "total_equity": 6212000000, "shares_outstanding": 364000000, "goodwill_and_intangibles": 2025000000 }, "cash_flow": { "operating_cash_flow": -26000000, "capital_expenditure": 65000000, "free_cash_flow": 39000000, "dividends_paid": 33000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304783, "ticker_id": 2883, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:14.829716+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57000000", "ebitda": "149000000", "netIncome": "20000000", "grossProfit": "379000000", "depreciation": "None", "totalRevenue": "2052000000", "costOfRevenue": "1673000000", "interestIncome": "11000000", "incomeBeforeTax": "35000000", "interestExpense": "22000000", "operatingIncome": "47000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "15000000", "reportedCurrency": "USD", "netInterestIncome": "-11000000", "nonInterestIncome": "None", "operatingExpenses": "332000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1673000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92000000", "sellingGeneralAndAdministrative": "332000000", "netIncomeFromContinuingOperations": "20000000" }, "balance": { "goodwill": "1583000000", "inventory": "1874000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "11143000000", "longTermDebt": "1688000000", "shortTermDebt": "127000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "442000000", "reportedCurrency": "USD", "retainedEarnings": "-687000000", "totalLiabilities": "4875000000", "otherCurrentAssets": "207000000", "totalCurrentAssets": "5721000000", "currentLongTermDebt": "27000000", "longTermInvestments": "165000000", "shortTermInvestments": "None", "currentNetReceivables": "2298000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5422000000", "currentAccountsPayable": "852000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2339000000", "totalShareholderEquity": "6212000000", "capitalLeaseObligations": "624000000", "otherCurrentLiabilities": "728000000", "totalCurrentLiabilities": "2316000000", "otherNonCurrentLiabilities": "261000000", "totalNonCurrentLiabilities": "2559000000", "cashAndShortTermInvestments": "1342000000", "commonStockSharesOutstanding": "364000000", "intangibleAssetsExcludingGoodwill": "442000000", "cashAndCashEquivalentsAtCarryingValue": "1342000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20000000", "profitLoss": "None", "dividendPayout": "33000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-91000000", "operatingCashflow": "-26000000", "capitalExpenditures": "65000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-115000000", "cashflowFromInvestment": "-64000000", "stockBasedCompensation": "26000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-67000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2052000000, "cost_of_revenue": 1673000000, "gross_profit": 379000000, "research_and_development": null, "selling_general_admin": 332000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57000000, "depreciation_amortisation": 92000000, "ebitda": 149000000, "interest_expense": 22000000, "interest_income": null, "other_non_operating": null, "pretax_income": 35000000, "tax_provision": 15000000, "effective_tax_rate": null, "net_income": 20000000, "net_income_continuing_ops": 20000000, "net_income_to_common": 20000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1342000000, "short_term_investments": null, "net_receivables": 2298000000, "inventory": 1874000000, "other_current_assets": null, "total_current_assets": 5721000000, "net_ppe": null, "goodwill": 1583000000, "intangible_assets": 442000000, "goodwill_and_intangibles": 2025000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5422000000, "total_assets": 11143000000, "short_term_debt": 127000000, "accounts_payable": 852000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2316000000, "long_term_debt": 1688000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2559000000, "total_liabilities": 4875000000, "total_debt": 1815000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -687000000, "total_equity": 6212000000, "shares_outstanding": 364000000, "operating_cash_flow": -26000000, "stock_based_compensation": 26000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64000000, "dividends_paid": 33000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -115000000, "free_cash_flow": 39000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57000000", "ebitda": "149000000", "netIncome": "20000000", "grossProfit": "379000000", "depreciation": "None", "totalRevenue": "2052000000", "costOfRevenue": "1673000000", "interestIncome": "11000000", "incomeBeforeTax": "35000000", "interestExpense": "22000000", "operatingIncome": "47000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "15000000", "reportedCurrency": "USD", "netInterestIncome": "-11000000", "nonInterestIncome": "None", "operatingExpenses": "332000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1673000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92000000", "sellingGeneralAndAdministrative": "332000000", "netIncomeFromContinuingOperations": "20000000" }, "balance": { "goodwill": "1583000000", "inventory": "1874000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "11143000000", "longTermDebt": "1688000000", "shortTermDebt": "127000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "442000000", "reportedCurrency": "USD", "retainedEarnings": "-687000000", "totalLiabilities": "4875000000", "otherCurrentAssets": "207000000", "totalCurrentAssets": "5721000000", "currentLongTermDebt": "27000000", "longTermInvestments": "165000000", "shortTermInvestments": "None", "currentNetReceivables": "2298000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5422000000", "currentAccountsPayable": "852000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2339000000", "totalShareholderEquity": "6212000000", "capitalLeaseObligations": "624000000", "otherCurrentLiabilities": "728000000", "totalCurrentLiabilities": "2316000000", "otherNonCurrentLiabilities": "261000000", "totalNonCurrentLiabilities": "2559000000", "cashAndShortTermInvestments": "1342000000", "commonStockSharesOutstanding": "364000000", "intangibleAssetsExcludingGoodwill": "442000000", "cashAndCashEquivalentsAtCarryingValue": "1342000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20000000", "profitLoss": "None", "dividendPayout": "33000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-91000000", "operatingCashflow": "-26000000", "capitalExpenditures": "65000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-115000000", "cashflowFromInvestment": "-64000000", "stockBasedCompensation": "26000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-67000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92000000", "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": "2026-06-07T02:50:14.829716+00:00", "is_restated": false, "income_statement": { "revenue": 2277000000, "cost_of_revenue": 1815000000, "gross_profit": 462000000, "ebit": 88000000, "ebitda": 178000000, "pretax_income": 66000000, "tax_provision": 147000000, "net_income": -78000000, "net_income_to_common": -78000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1552000000, "total_current_assets": 5820000000, "total_assets": 11291000000, "short_term_debt": 131000000, "long_term_debt": 1688000000, "total_debt": 1819000000, "total_liabilities": 4969000000, "total_equity": 6268000000, "shares_outstanding": 367000000, "goodwill_and_intangibles": 2037000000 }, "cash_flow": { "operating_cash_flow": 573000000, "capital_expenditure": 101000000, "free_cash_flow": 674000000, "dividends_paid": 27000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304784, "ticker_id": 2883, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:14.829716+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "88000000", "ebitda": "178000000", "netIncome": "-78000000", "grossProfit": "462000000", "depreciation": "None", "totalRevenue": "2277000000", "costOfRevenue": "1815000000", "interestIncome": "9000000", "incomeBeforeTax": "66000000", "interestExpense": "22000000", "operatingIncome": "162000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "147000000", "reportedCurrency": "USD", "netInterestIncome": "-3000000", "nonInterestIncome": "None", "operatingExpenses": "300000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1815000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90000000", "sellingGeneralAndAdministrative": "300000000", "netIncomeFromContinuingOperations": "-81000000" }, "balance": { "goodwill": "1582000000", "inventory": "1799000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "11291000000", "longTermDebt": "1688000000", "shortTermDebt": "131000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "455000000", "reportedCurrency": "USD", "retainedEarnings": "-673000000", "totalLiabilities": "4969000000", "otherCurrentAssets": "768000000", "totalCurrentAssets": "5820000000", "currentLongTermDebt": "30000000", "longTermInvestments": "163000000", "shortTermInvestments": "None", "currentNetReceivables": "1701000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5471000000", "currentAccountsPayable": "831000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2552000000", "shortLongTermDebtTotal": "2340000000", "totalShareholderEquity": "6268000000", "capitalLeaseObligations": "622000000", "otherCurrentLiabilities": "1387000000", "totalCurrentLiabilities": "2406000000", "otherNonCurrentLiabilities": "261000000", "totalNonCurrentLiabilities": "2563000000", "cashAndShortTermInvestments": "1552000000", "commonStockSharesOutstanding": "367000000", "intangibleAssetsExcludingGoodwill": "455000000", "cashAndCashEquivalentsAtCarryingValue": "1552000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-81000000", "profitLoss": "None", "dividendPayout": "27000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "74000000", "operatingCashflow": "573000000", "capitalExpenditures": "101000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-133000000", "cashflowFromInvestment": "-96000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-85000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2277000000, "cost_of_revenue": 1815000000, "gross_profit": 462000000, "research_and_development": null, "selling_general_admin": 300000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 88000000, "depreciation_amortisation": 90000000, "ebitda": 178000000, "interest_expense": 22000000, "interest_income": null, "other_non_operating": null, "pretax_income": 66000000, "tax_provision": 147000000, "effective_tax_rate": null, "net_income": -78000000, "net_income_continuing_ops": -81000000, "net_income_to_common": -78000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1552000000, "short_term_investments": null, "net_receivables": 1701000000, "inventory": 1799000000, "other_current_assets": null, "total_current_assets": 5820000000, "net_ppe": null, "goodwill": 1582000000, "intangible_assets": 455000000, "goodwill_and_intangibles": 2037000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5471000000, "total_assets": 11291000000, "short_term_debt": 131000000, "accounts_payable": 831000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2406000000, "long_term_debt": 1688000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2563000000, "total_liabilities": 4969000000, "total_debt": 1819000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -673000000, "total_equity": 6268000000, "shares_outstanding": 367000000, "operating_cash_flow": 573000000, "stock_based_compensation": 17000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 101000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -96000000, "dividends_paid": 27000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -133000000, "free_cash_flow": 674000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "88000000", "ebitda": "178000000", "netIncome": "-78000000", "grossProfit": "462000000", "depreciation": "None", "totalRevenue": "2277000000", "costOfRevenue": "1815000000", "interestIncome": "9000000", "incomeBeforeTax": "66000000", "interestExpense": "22000000", "operatingIncome": "162000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "147000000", "reportedCurrency": "USD", "netInterestIncome": "-3000000", "nonInterestIncome": "None", "operatingExpenses": "300000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1815000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90000000", "sellingGeneralAndAdministrative": "300000000", "netIncomeFromContinuingOperations": "-81000000" }, "balance": { "goodwill": "1582000000", "inventory": "1799000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "11291000000", "longTermDebt": "1688000000", "shortTermDebt": "131000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "455000000", "reportedCurrency": "USD", "retainedEarnings": "-673000000", "totalLiabilities": "4969000000", "otherCurrentAssets": "768000000", "totalCurrentAssets": "5820000000", "currentLongTermDebt": "30000000", "longTermInvestments": "163000000", "shortTermInvestments": "None", "currentNetReceivables": "1701000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5471000000", "currentAccountsPayable": "831000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2552000000", "shortLongTermDebtTotal": "2340000000", "totalShareholderEquity": "6268000000", "capitalLeaseObligations": "622000000", "otherCurrentLiabilities": "1387000000", "totalCurrentLiabilities": "2406000000", "otherNonCurrentLiabilities": "261000000", "totalNonCurrentLiabilities": "2563000000", "cashAndShortTermInvestments": "1552000000", "commonStockSharesOutstanding": "367000000", "intangibleAssetsExcludingGoodwill": "455000000", "cashAndCashEquivalentsAtCarryingValue": "1552000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-81000000", "profitLoss": "None", "dividendPayout": "27000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "74000000", "operatingCashflow": "573000000", "capitalExpenditures": "101000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-133000000", "cashflowFromInvestment": "-96000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-85000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90000000", "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": "2026-06-07T02:50:14.829716+00:00", "is_restated": false, "income_statement": { "revenue": 2176000000, "cost_of_revenue": 1764000000, "gross_profit": 412000000, "ebit": 95000000, "ebitda": 184000000, "pretax_income": 73000000, "tax_provision": 29000000, "net_income": 42000000, "net_income_to_common": 42000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1207000000, "total_current_assets": 5762000000, "total_assets": 11338000000, "short_term_debt": 135000000, "long_term_debt": 1692000000, "total_debt": 1827000000, "total_liabilities": 4826000000, "total_equity": 6455000000, "shares_outstanding": 371000000, "goodwill_and_intangibles": 2089000000 }, "cash_flow": { "operating_cash_flow": 352000000, "capital_expenditure": 107000000, "free_cash_flow": 459000000, "dividends_paid": 28000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304786, "ticker_id": 2883, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:14.829716+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "95000000", "ebitda": "184000000", "netIncome": "42000000", "grossProfit": "412000000", "depreciation": "None", "totalRevenue": "2176000000", "costOfRevenue": "1764000000", "interestIncome": "11000000", "incomeBeforeTax": "73000000", "interestExpense": "22000000", "operatingIncome": "107000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "29000000", "reportedCurrency": "USD", "netInterestIncome": "-11000000", "nonInterestIncome": "None", "operatingExpenses": "305000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1764000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89000000", "sellingGeneralAndAdministrative": "305000000", "netIncomeFromContinuingOperations": "44000000" }, "balance": { "goodwill": "1623000000", "inventory": "1886000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "11338000000", "longTermDebt": "1692000000", "shortTermDebt": "135000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "466000000", "reportedCurrency": "USD", "retainedEarnings": "-568000000", "totalLiabilities": "4826000000", "otherCurrentAssets": "222000000", "totalCurrentAssets": "5762000000", "currentLongTermDebt": "34000000", "longTermInvestments": "173000000", "shortTermInvestments": "None", "currentNetReceivables": "2447000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5576000000", "currentAccountsPayable": "798000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2557000000", "shortLongTermDebtTotal": "2355000000", "totalShareholderEquity": "6455000000", "capitalLeaseObligations": "629000000", "otherCurrentLiabilities": "653000000", "totalCurrentLiabilities": "2264000000", "otherNonCurrentLiabilities": "268000000", "totalNonCurrentLiabilities": "2562000000", "cashAndShortTermInvestments": "1207000000", "commonStockSharesOutstanding": "371000000", "intangibleAssetsExcludingGoodwill": "466000000", "cashAndCashEquivalentsAtCarryingValue": "1207000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44000000", "profitLoss": "None", "dividendPayout": "28000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "41000000", "operatingCashflow": "352000000", "capitalExpenditures": "107000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-118000000", "cashflowFromInvestment": "-104000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-80000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2176000000, "cost_of_revenue": 1764000000, "gross_profit": 412000000, "research_and_development": null, "selling_general_admin": 305000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 95000000, "depreciation_amortisation": 89000000, "ebitda": 184000000, "interest_expense": 22000000, "interest_income": null, "other_non_operating": null, "pretax_income": 73000000, "tax_provision": 29000000, "effective_tax_rate": null, "net_income": 42000000, "net_income_continuing_ops": 44000000, "net_income_to_common": 42000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1207000000, "short_term_investments": null, "net_receivables": 2447000000, "inventory": 1886000000, "other_current_assets": null, "total_current_assets": 5762000000, "net_ppe": null, "goodwill": 1623000000, "intangible_assets": 466000000, "goodwill_and_intangibles": 2089000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5576000000, "total_assets": 11338000000, "short_term_debt": 135000000, "accounts_payable": 798000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2264000000, "long_term_debt": 1692000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2562000000, "total_liabilities": 4826000000, "total_debt": 1827000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -568000000, "total_equity": 6455000000, "shares_outstanding": 371000000, "operating_cash_flow": 352000000, "stock_based_compensation": 17000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 107000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -104000000, "dividends_paid": 28000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -118000000, "free_cash_flow": 459000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "95000000", "ebitda": "184000000", "netIncome": "42000000", "grossProfit": "412000000", "depreciation": "None", "totalRevenue": "2176000000", "costOfRevenue": "1764000000", "interestIncome": "11000000", "incomeBeforeTax": "73000000", "interestExpense": "22000000", "operatingIncome": "107000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "29000000", "reportedCurrency": "USD", "netInterestIncome": "-11000000", "nonInterestIncome": "None", "operatingExpenses": "305000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1764000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89000000", "sellingGeneralAndAdministrative": "305000000", "netIncomeFromContinuingOperations": "44000000" }, "balance": { "goodwill": "1623000000", "inventory": "1886000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "11338000000", "longTermDebt": "1692000000", "shortTermDebt": "135000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "466000000", "reportedCurrency": "USD", "retainedEarnings": "-568000000", "totalLiabilities": "4826000000", "otherCurrentAssets": "222000000", "totalCurrentAssets": "5762000000", "currentLongTermDebt": "34000000", "longTermInvestments": "173000000", "shortTermInvestments": "None", "currentNetReceivables": "2447000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5576000000", "currentAccountsPayable": "798000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2557000000", "shortLongTermDebtTotal": "2355000000", "totalShareholderEquity": "6455000000", "capitalLeaseObligations": "629000000", "otherCurrentLiabilities": "653000000", "totalCurrentLiabilities": "2264000000", "otherNonCurrentLiabilities": "268000000", "totalNonCurrentLiabilities": "2562000000", "cashAndShortTermInvestments": "1207000000", "commonStockSharesOutstanding": "371000000", "intangibleAssetsExcludingGoodwill": "466000000", "cashAndCashEquivalentsAtCarryingValue": "1207000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44000000", "profitLoss": "None", "dividendPayout": "28000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "41000000", "operatingCashflow": "352000000", "capitalExpenditures": "107000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-118000000", "cashflowFromInvestment": "-104000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-80000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89000000", "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": "2026-06-07T02:50:14.829716+00:00", "is_restated": false, "income_statement": { "revenue": 2188000000, "cost_of_revenue": 1742000000, "gross_profit": 446000000, "ebit": 137000000, "ebitda": 224000000, "pretax_income": 115000000, "tax_provision": 1000000, "net_income": 108000000, "net_income_to_common": 108000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1080000000, "total_current_assets": 5781000000, "total_assets": 11363000000, "short_term_debt": 141000000, "long_term_debt": 1690000000, "total_debt": 1831000000, "total_liabilities": 4805000000, "total_equity": 6504000000, "shares_outstanding": 376000000, "goodwill_and_intangibles": 2119000000 }, "cash_flow": { "operating_cash_flow": 191000000, "capital_expenditure": 83000000, "free_cash_flow": 274000000, "dividends_paid": 107000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304787, "ticker_id": 2883, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:14.829716+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "137000000", "ebitda": "224000000", "netIncome": "108000000", "grossProfit": "446000000", "depreciation": "None", "totalRevenue": "2188000000", "costOfRevenue": "1742000000", "interestIncome": "11000000", "incomeBeforeTax": "115000000", "interestExpense": "22000000", "operatingIncome": "143000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-12000000", "nonInterestIncome": "None", "operatingExpenses": "303000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1742000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87000000", "sellingGeneralAndAdministrative": "303000000", "netIncomeFromContinuingOperations": "114000000" }, "balance": { "goodwill": "1623000000", "inventory": "1929000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "11363000000", "longTermDebt": "1690000000", "shortTermDebt": "141000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "496000000", "reportedCurrency": "USD", "retainedEarnings": "-582000000", "totalLiabilities": "4805000000", "otherCurrentAssets": "215000000", "totalCurrentAssets": "5781000000", "currentLongTermDebt": "38000000", "longTermInvestments": "178000000", "shortTermInvestments": "None", "currentNetReceivables": "2557000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5582000000", "currentAccountsPayable": "823000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2531000000", "shortLongTermDebtTotal": "2371000000", "totalShareholderEquity": "6504000000", "capitalLeaseObligations": "643000000", "otherCurrentLiabilities": "762000000", "totalCurrentLiabilities": "2239000000", "otherNonCurrentLiabilities": "265000000", "totalNonCurrentLiabilities": "2566000000", "cashAndShortTermInvestments": "1080000000", "commonStockSharesOutstanding": "376000000", "intangibleAssetsExcludingGoodwill": "496000000", "cashAndCashEquivalentsAtCarryingValue": "1080000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108000000", "profitLoss": "None", "dividendPayout": "107000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "3000000", "operatingCashflow": "191000000", "capitalExpenditures": "83000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-198000000", "cashflowFromInvestment": "-81000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "107000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-69000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2188000000, "cost_of_revenue": 1742000000, "gross_profit": 446000000, "research_and_development": null, "selling_general_admin": 303000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 137000000, "depreciation_amortisation": 87000000, "ebitda": 224000000, "interest_expense": 22000000, "interest_income": null, "other_non_operating": null, "pretax_income": 115000000, "tax_provision": 1000000, "effective_tax_rate": null, "net_income": 108000000, "net_income_continuing_ops": 114000000, "net_income_to_common": 108000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1080000000, "short_term_investments": null, "net_receivables": 2557000000, "inventory": 1929000000, "other_current_assets": null, "total_current_assets": 5781000000, "net_ppe": null, "goodwill": 1623000000, "intangible_assets": 496000000, "goodwill_and_intangibles": 2119000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5582000000, "total_assets": 11363000000, "short_term_debt": 141000000, "accounts_payable": 823000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2239000000, "long_term_debt": 1690000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2566000000, "total_liabilities": 4805000000, "total_debt": 1831000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -582000000, "total_equity": 6504000000, "shares_outstanding": 376000000, "operating_cash_flow": 191000000, "stock_based_compensation": 17000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -81000000, "dividends_paid": 107000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -198000000, "free_cash_flow": 274000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "137000000", "ebitda": "224000000", "netIncome": "108000000", "grossProfit": "446000000", "depreciation": "None", "totalRevenue": "2188000000", "costOfRevenue": "1742000000", "interestIncome": "11000000", "incomeBeforeTax": "115000000", "interestExpense": "22000000", "operatingIncome": "143000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-12000000", "nonInterestIncome": "None", "operatingExpenses": "303000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1742000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87000000", "sellingGeneralAndAdministrative": "303000000", "netIncomeFromContinuingOperations": "114000000" }, "balance": { "goodwill": "1623000000", "inventory": "1929000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "11363000000", "longTermDebt": "1690000000", "shortTermDebt": "141000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "496000000", "reportedCurrency": "USD", "retainedEarnings": "-582000000", "totalLiabilities": "4805000000", "otherCurrentAssets": "215000000", "totalCurrentAssets": "5781000000", "currentLongTermDebt": "38000000", "longTermInvestments": "178000000", "shortTermInvestments": "None", "currentNetReceivables": "2557000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5582000000", "currentAccountsPayable": "823000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2531000000", "shortLongTermDebtTotal": "2371000000", "totalShareholderEquity": "6504000000", "capitalLeaseObligations": "643000000", "otherCurrentLiabilities": "762000000", "totalCurrentLiabilities": "2239000000", "otherNonCurrentLiabilities": "265000000", "totalNonCurrentLiabilities": "2566000000", "cashAndShortTermInvestments": "1080000000", "commonStockSharesOutstanding": "376000000", "intangibleAssetsExcludingGoodwill": "496000000", "cashAndCashEquivalentsAtCarryingValue": "1080000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108000000", "profitLoss": "None", "dividendPayout": "107000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "3000000", "operatingCashflow": "191000000", "capitalExpenditures": "83000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-198000000", "cashflowFromInvestment": "-81000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "107000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-69000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87000000", "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": "2026-06-07T02:50:14.829716+00:00", "is_restated": false, "income_statement": { "revenue": 2103000000, "cost_of_revenue": 1656000000, "gross_profit": 447000000, "ebit": 143000000, "ebitda": 232000000, "pretax_income": 121000000, "tax_provision": 47000000, "net_income": 73000000, "net_income_to_common": 73000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1157000000, "total_current_assets": 5784000000, "total_assets": 11273000000, "short_term_debt": 140000000, "long_term_debt": 1699000000, "total_debt": 1839000000, "total_liabilities": 4779000000, "total_equity": 6440000000, "shares_outstanding": 383000000, "goodwill_and_intangibles": 2127000000 }, "cash_flow": { "operating_cash_flow": 135000000, "capital_expenditure": 84000000, "free_cash_flow": 219000000, "dividends_paid": 28000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304788, "ticker_id": 2883, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:14.829716+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "143000000", "ebitda": "232000000", "netIncome": "73000000", "grossProfit": "447000000", "depreciation": "None", "totalRevenue": "2103000000", "costOfRevenue": "1656000000", "interestIncome": "11000000", "incomeBeforeTax": "121000000", "interestExpense": "22000000", "operatingIncome": "152000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "47000000", "reportedCurrency": "USD", "netInterestIncome": "-11000000", "nonInterestIncome": "None", "operatingExpenses": "295000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1656000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89000000", "sellingGeneralAndAdministrative": "295000000", "netIncomeFromContinuingOperations": "74000000" }, "balance": { "goodwill": "1621000000", "inventory": "1942000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "11273000000", "longTermDebt": "1699000000", "shortTermDebt": "140000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "506000000", "reportedCurrency": "USD", "retainedEarnings": "-583000000", "totalLiabilities": "4779000000", "otherCurrentAssets": "215000000", "totalCurrentAssets": "5784000000", "currentLongTermDebt": "38000000", "longTermInvestments": "157000000", "shortTermInvestments": "None", "currentNetReceivables": "2470000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5489000000", "currentAccountsPayable": "796000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2493000000", "shortLongTermDebtTotal": "2373000000", "totalShareholderEquity": "6440000000", "capitalLeaseObligations": "636000000", "otherCurrentLiabilities": "1205000000", "totalCurrentLiabilities": "2182000000", "otherNonCurrentLiabilities": "300000000", "totalNonCurrentLiabilities": "2597000000", "cashAndShortTermInvestments": "1157000000", "commonStockSharesOutstanding": "383000000", "intangibleAssetsExcludingGoodwill": "506000000", "cashAndCashEquivalentsAtCarryingValue": "1157000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74000000", "profitLoss": "None", "dividendPayout": "28000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-21000000", "operatingCashflow": "135000000", "capitalExpenditures": "84000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135000000", "cashflowFromInvestment": "-81000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-81000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2103000000, "cost_of_revenue": 1656000000, "gross_profit": 447000000, "research_and_development": null, "selling_general_admin": 295000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 143000000, "depreciation_amortisation": 89000000, "ebitda": 232000000, "interest_expense": 22000000, "interest_income": null, "other_non_operating": null, "pretax_income": 121000000, "tax_provision": 47000000, "effective_tax_rate": null, "net_income": 73000000, "net_income_continuing_ops": 74000000, "net_income_to_common": 73000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1157000000, "short_term_investments": null, "net_receivables": 2470000000, "inventory": 1942000000, "other_current_assets": null, "total_current_assets": 5784000000, "net_ppe": null, "goodwill": 1621000000, "intangible_assets": 506000000, "goodwill_and_intangibles": 2127000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5489000000, "total_assets": 11273000000, "short_term_debt": 140000000, "accounts_payable": 796000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2182000000, "long_term_debt": 1699000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2597000000, "total_liabilities": 4779000000, "total_debt": 1839000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -583000000, "total_equity": 6440000000, "shares_outstanding": 383000000, "operating_cash_flow": 135000000, "stock_based_compensation": 16000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -81000000, "dividends_paid": 28000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -135000000, "free_cash_flow": 219000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "143000000", "ebitda": "232000000", "netIncome": "73000000", "grossProfit": "447000000", "depreciation": "None", "totalRevenue": "2103000000", "costOfRevenue": "1656000000", "interestIncome": "11000000", "incomeBeforeTax": "121000000", "interestExpense": "22000000", "operatingIncome": "152000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "47000000", "reportedCurrency": "USD", "netInterestIncome": "-11000000", "nonInterestIncome": "None", "operatingExpenses": "295000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1656000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89000000", "sellingGeneralAndAdministrative": "295000000", "netIncomeFromContinuingOperations": "74000000" }, "balance": { "goodwill": "1621000000", "inventory": "1942000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "11273000000", "longTermDebt": "1699000000", "shortTermDebt": "140000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "506000000", "reportedCurrency": "USD", "retainedEarnings": "-583000000", "totalLiabilities": "4779000000", "otherCurrentAssets": "215000000", "totalCurrentAssets": "5784000000", "currentLongTermDebt": "38000000", "longTermInvestments": "157000000", "shortTermInvestments": "None", "currentNetReceivables": "2470000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5489000000", "currentAccountsPayable": "796000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2493000000", "shortLongTermDebtTotal": "2373000000", "totalShareholderEquity": "6440000000", "capitalLeaseObligations": "636000000", "otherCurrentLiabilities": "1205000000", "totalCurrentLiabilities": "2182000000", "otherNonCurrentLiabilities": "300000000", "totalNonCurrentLiabilities": "2597000000", "cashAndShortTermInvestments": "1157000000", "commonStockSharesOutstanding": "383000000", "intangibleAssetsExcludingGoodwill": "506000000", "cashAndCashEquivalentsAtCarryingValue": "1157000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74000000", "profitLoss": "None", "dividendPayout": "28000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-21000000", "operatingCashflow": "135000000", "capitalExpenditures": "84000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135000000", "cashflowFromInvestment": "-81000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-81000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89000000", "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": "2026-06-07T02:50:14.829716+00:00", "is_restated": false, "income_statement": { "revenue": 2308000000, "cost_of_revenue": 1815000000, "gross_profit": 493000000, "ebit": 223000000, "ebitda": 311000000, "pretax_income": 199000000, "tax_provision": 38000000, "net_income": 160000000, "net_income_to_common": 160000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1230000000, "total_current_assets": 5770000000, "total_assets": 11361000000, "short_term_debt": 139000000, "long_term_debt": 1703000000, "total_debt": 1842000000, "total_liabilities": 4933000000, "total_equity": 6376000000, "shares_outstanding": 390000000, "goodwill_and_intangibles": 2138000000 }, "cash_flow": { "operating_cash_flow": 591000000, "capital_expenditure": 118000000, "free_cash_flow": 709000000, "dividends_paid": 29000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304789, "ticker_id": 2883, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:14.829716+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "223000000", "ebitda": "311000000", "netIncome": "160000000", "grossProfit": "493000000", "depreciation": "None", "totalRevenue": "2308000000", "costOfRevenue": "1815000000", "interestIncome": "11000000", "incomeBeforeTax": "199000000", "interestExpense": "24000000", "operatingIncome": "207000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "38000000", "reportedCurrency": "USD", "netInterestIncome": "-13000000", "nonInterestIncome": "None", "operatingExpenses": "286000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1815000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88000000", "sellingGeneralAndAdministrative": "286000000", "netIncomeFromContinuingOperations": "161000000" }, "balance": { "goodwill": "1630000000", "inventory": "1932000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "11361000000", "longTermDebt": "1703000000", "shortTermDebt": "139000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "508000000", "reportedCurrency": "USD", "retainedEarnings": "-628000000", "totalLiabilities": "4933000000", "otherCurrentAssets": "212000000", "totalCurrentAssets": "5770000000", "currentLongTermDebt": "37000000", "longTermInvestments": "163000000", "shortTermInvestments": "None", "currentNetReceivables": "2396000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5591000000", "currentAccountsPayable": "837000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2471000000", "shortLongTermDebtTotal": "2386000000", "totalShareholderEquity": "6376000000", "capitalLeaseObligations": "646000000", "otherCurrentLiabilities": "1353000000", "totalCurrentLiabilities": "2347000000", "otherNonCurrentLiabilities": "283000000", "totalNonCurrentLiabilities": "2586000000", "cashAndShortTermInvestments": "1230000000", "commonStockSharesOutstanding": "390000000", "intangibleAssetsExcludingGoodwill": "508000000", "cashAndCashEquivalentsAtCarryingValue": "1230000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "161000000", "profitLoss": "None", "dividendPayout": "29000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "189000000", "operatingCashflow": "591000000", "capitalExpenditures": "118000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-171000000", "cashflowFromInvestment": "-163000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-112000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2308000000, "cost_of_revenue": 1815000000, "gross_profit": 493000000, "research_and_development": null, "selling_general_admin": 286000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 223000000, "depreciation_amortisation": 88000000, "ebitda": 311000000, "interest_expense": 24000000, "interest_income": null, "other_non_operating": null, "pretax_income": 199000000, "tax_provision": 38000000, "effective_tax_rate": null, "net_income": 160000000, "net_income_continuing_ops": 161000000, "net_income_to_common": 160000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1230000000, "short_term_investments": null, "net_receivables": 2396000000, "inventory": 1932000000, "other_current_assets": null, "total_current_assets": 5770000000, "net_ppe": null, "goodwill": 1630000000, "intangible_assets": 508000000, "goodwill_and_intangibles": 2138000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5591000000, "total_assets": 11361000000, "short_term_debt": 139000000, "accounts_payable": 837000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2347000000, "long_term_debt": 1703000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2586000000, "total_liabilities": 4933000000, "total_debt": 1842000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -628000000, "total_equity": 6376000000, "shares_outstanding": 390000000, "operating_cash_flow": 591000000, "stock_based_compensation": 17000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 118000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -163000000, "dividends_paid": 29000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -171000000, "free_cash_flow": 709000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "223000000", "ebitda": "311000000", "netIncome": "160000000", "grossProfit": "493000000", "depreciation": "None", "totalRevenue": "2308000000", "costOfRevenue": "1815000000", "interestIncome": "11000000", "incomeBeforeTax": "199000000", "interestExpense": "24000000", "operatingIncome": "207000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "38000000", "reportedCurrency": "USD", "netInterestIncome": "-13000000", "nonInterestIncome": "None", "operatingExpenses": "286000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1815000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88000000", "sellingGeneralAndAdministrative": "286000000", "netIncomeFromContinuingOperations": "161000000" }, "balance": { "goodwill": "1630000000", "inventory": "1932000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "11361000000", "longTermDebt": "1703000000", "shortTermDebt": "139000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "508000000", "reportedCurrency": "USD", "retainedEarnings": "-628000000", "totalLiabilities": "4933000000", "otherCurrentAssets": "212000000", "totalCurrentAssets": "5770000000", "currentLongTermDebt": "37000000", "longTermInvestments": "163000000", "shortTermInvestments": "None", "currentNetReceivables": "2396000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5591000000", "currentAccountsPayable": "837000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2471000000", "shortLongTermDebtTotal": "2386000000", "totalShareholderEquity": "6376000000", "capitalLeaseObligations": "646000000", "otherCurrentLiabilities": "1353000000", "totalCurrentLiabilities": "2347000000", "otherNonCurrentLiabilities": "283000000", "totalNonCurrentLiabilities": "2586000000", "cashAndShortTermInvestments": "1230000000", "commonStockSharesOutstanding": "390000000", "intangibleAssetsExcludingGoodwill": "508000000", "cashAndCashEquivalentsAtCarryingValue": "1230000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "161000000", "profitLoss": "None", "dividendPayout": "29000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "189000000", "operatingCashflow": "591000000", "capitalExpenditures": "118000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-171000000", "cashflowFromInvestment": "-163000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-112000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88000000", "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": "2026-06-07T02:50:14.829716+00:00", "is_restated": false, "income_statement": { "revenue": 2191000000, "cost_of_revenue": 1722000000, "gross_profit": 469000000, "ebit": 195000000, "ebitda": 281000000, "pretax_income": 174000000, "tax_provision": 44000000, "net_income": 130000000, "net_income_to_common": 130000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 985000000, "total_current_assets": 5918000000, "total_assets": 11422000000, "short_term_debt": 129000000, "long_term_debt": 1721000000, "total_debt": 1850000000, "total_liabilities": 4906000000, "total_equity": 6464000000, "shares_outstanding": 395000000, "goodwill_and_intangibles": 2105000000 }, "cash_flow": { "operating_cash_flow": 359000000, "capital_expenditure": 82000000, "free_cash_flow": 441000000, "dividends_paid": 29000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304791, "ticker_id": 2883, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:14.829716+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "195000000", "ebitda": "281000000", "netIncome": "130000000", "grossProfit": "469000000", "depreciation": "None", "totalRevenue": "2191000000", "costOfRevenue": "1722000000", "interestIncome": "11000000", "incomeBeforeTax": "174000000", "interestExpense": "21000000", "operatingIncome": "194000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "44000000", "reportedCurrency": "USD", "netInterestIncome": "-10000000", "nonInterestIncome": "None", "operatingExpenses": "275000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1722000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86000000", "sellingGeneralAndAdministrative": "275000000", "netIncomeFromContinuingOperations": "130000000" }, "balance": { "goodwill": "1612000000", "inventory": "2123000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "11422000000", "longTermDebt": "1721000000", "shortTermDebt": "129000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "493000000", "reportedCurrency": "USD", "retainedEarnings": "-759000000", "totalLiabilities": "4906000000", "otherCurrentAssets": "230000000", "totalCurrentAssets": "5918000000", "currentLongTermDebt": "28000000", "longTermInvestments": "170000000", "shortTermInvestments": "None", "currentNetReceivables": "2580000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5504000000", "currentAccountsPayable": "835000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2458000000", "shortLongTermDebtTotal": "2401000000", "totalShareholderEquity": "6464000000", "capitalLeaseObligations": "652000000", "otherCurrentLiabilities": "709000000", "totalCurrentLiabilities": "2300000000", "otherNonCurrentLiabilities": "290000000", "totalNonCurrentLiabilities": "2606000000", "cashAndShortTermInvestments": "985000000", "commonStockSharesOutstanding": "395000000", "intangibleAssetsExcludingGoodwill": "493000000", "cashAndCashEquivalentsAtCarryingValue": "985000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "130000000", "profitLoss": "None", "dividendPayout": "29000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "19000000", "operatingCashflow": "359000000", "capitalExpenditures": "82000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-122000000", "cashflowFromInvestment": "-82000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-80000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2191000000, "cost_of_revenue": 1722000000, "gross_profit": 469000000, "research_and_development": null, "selling_general_admin": 275000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 195000000, "depreciation_amortisation": 86000000, "ebitda": 281000000, "interest_expense": 21000000, "interest_income": null, "other_non_operating": null, "pretax_income": 174000000, "tax_provision": 44000000, "effective_tax_rate": null, "net_income": 130000000, "net_income_continuing_ops": 130000000, "net_income_to_common": 130000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 985000000, "short_term_investments": null, "net_receivables": 2580000000, "inventory": 2123000000, "other_current_assets": null, "total_current_assets": 5918000000, "net_ppe": null, "goodwill": 1612000000, "intangible_assets": 493000000, "goodwill_and_intangibles": 2105000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5504000000, "total_assets": 11422000000, "short_term_debt": 129000000, "accounts_payable": 835000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2300000000, "long_term_debt": 1721000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2606000000, "total_liabilities": 4906000000, "total_debt": 1850000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -759000000, "total_equity": 6464000000, "shares_outstanding": 395000000, "operating_cash_flow": 359000000, "stock_based_compensation": 17000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -82000000, "dividends_paid": 29000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -122000000, "free_cash_flow": 441000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "195000000", "ebitda": "281000000", "netIncome": "130000000", "grossProfit": "469000000", "depreciation": "None", "totalRevenue": "2191000000", "costOfRevenue": "1722000000", "interestIncome": "11000000", "incomeBeforeTax": "174000000", "interestExpense": "21000000", "operatingIncome": "194000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "44000000", "reportedCurrency": "USD", "netInterestIncome": "-10000000", "nonInterestIncome": "None", "operatingExpenses": "275000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1722000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86000000", "sellingGeneralAndAdministrative": "275000000", "netIncomeFromContinuingOperations": "130000000" }, "balance": { "goodwill": "1612000000", "inventory": "2123000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "11422000000", "longTermDebt": "1721000000", "shortTermDebt": "129000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "493000000", "reportedCurrency": "USD", "retainedEarnings": "-759000000", "totalLiabilities": "4906000000", "otherCurrentAssets": "230000000", "totalCurrentAssets": "5918000000", "currentLongTermDebt": "28000000", "longTermInvestments": "170000000", "shortTermInvestments": "None", "currentNetReceivables": "2580000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5504000000", "currentAccountsPayable": "835000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2458000000", "shortLongTermDebtTotal": "2401000000", "totalShareholderEquity": "6464000000", "capitalLeaseObligations": "652000000", "otherCurrentLiabilities": "709000000", "totalCurrentLiabilities": "2300000000", "otherNonCurrentLiabilities": "290000000", "totalNonCurrentLiabilities": "2606000000", "cashAndShortTermInvestments": "985000000", "commonStockSharesOutstanding": "395000000", "intangibleAssetsExcludingGoodwill": "493000000", "cashAndCashEquivalentsAtCarryingValue": "985000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "130000000", "profitLoss": "None", "dividendPayout": "29000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "19000000", "operatingCashflow": "359000000", "capitalExpenditures": "82000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-122000000", "cashflowFromInvestment": "-82000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-80000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86000000", "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": "2026-06-07T02:50:14.829716+00:00", "is_restated": false, "income_statement": { "revenue": 2216000000, "cost_of_revenue": 1626000000, "gross_profit": 590000000, "ebit": 315000000, "ebitda": 401000000, "pretax_income": 293000000, "tax_provision": 70000000, "net_income": 226000000, "net_income_to_common": 226000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 827000000, "total_current_assets": 5844000000, "total_assets": 11297000000, "short_term_debt": 123000000, "long_term_debt": 1724000000, "total_debt": 1847000000, "total_liabilities": 4865000000, "total_equity": 6379000000, "shares_outstanding": 397000000, "goodwill_and_intangibles": 2116000000 }, "cash_flow": { "operating_cash_flow": 432000000, "capital_expenditure": 82000000, "free_cash_flow": 514000000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304792, "ticker_id": 2883, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:14.829716+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "315000000", "ebitda": "401000000", "netIncome": "226000000", "grossProfit": "590000000", "depreciation": "None", "totalRevenue": "2216000000", "costOfRevenue": "1626000000", "interestIncome": "8000000", "incomeBeforeTax": "293000000", "interestExpense": "22000000", "operatingIncome": "313000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "70000000", "reportedCurrency": "USD", "netInterestIncome": "-14000000", "nonInterestIncome": "None", "operatingExpenses": "277000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1626000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86000000", "sellingGeneralAndAdministrative": "277000000", "netIncomeFromContinuingOperations": "223000000" }, "balance": { "goodwill": "1618000000", "inventory": "2157000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "11297000000", "longTermDebt": "1724000000", "shortTermDebt": "123000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "498000000", "reportedCurrency": "USD", "retainedEarnings": "-860000000", "totalLiabilities": "4865000000", "otherCurrentAssets": "234000000", "totalCurrentAssets": "5844000000", "currentLongTermDebt": "24000000", "longTermInvestments": "168000000", "shortTermInvestments": "None", "currentNetReceivables": "2626000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5453000000", "currentAccountsPayable": "809000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2400000000", "totalShareholderEquity": "6379000000", "capitalLeaseObligations": "652000000", "otherCurrentLiabilities": "782000000", "totalCurrentLiabilities": "2242000000", "otherNonCurrentLiabilities": "287000000", "totalNonCurrentLiabilities": "2623000000", "cashAndShortTermInvestments": "827000000", "commonStockSharesOutstanding": "397000000", "intangibleAssetsExcludingGoodwill": "498000000", "cashAndCashEquivalentsAtCarryingValue": "827000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "223000000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "82000000", "operatingCashflow": "432000000", "capitalExpenditures": "82000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-156000000", "cashflowFromInvestment": "85000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2216000000, "cost_of_revenue": 1626000000, "gross_profit": 590000000, "research_and_development": null, "selling_general_admin": 277000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 315000000, "depreciation_amortisation": 86000000, "ebitda": 401000000, "interest_expense": 22000000, "interest_income": null, "other_non_operating": null, "pretax_income": 293000000, "tax_provision": 70000000, "effective_tax_rate": null, "net_income": 226000000, "net_income_continuing_ops": 223000000, "net_income_to_common": 226000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 827000000, "short_term_investments": null, "net_receivables": 2626000000, "inventory": 2157000000, "other_current_assets": null, "total_current_assets": 5844000000, "net_ppe": null, "goodwill": 1618000000, "intangible_assets": 498000000, "goodwill_and_intangibles": 2116000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5453000000, "total_assets": 11297000000, "short_term_debt": 123000000, "accounts_payable": 809000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2242000000, "long_term_debt": 1724000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2623000000, "total_liabilities": 4865000000, "total_debt": 1847000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -860000000, "total_equity": 6379000000, "shares_outstanding": 397000000, "operating_cash_flow": 432000000, "stock_based_compensation": 17000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 85000000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -156000000, "free_cash_flow": 514000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "315000000", "ebitda": "401000000", "netIncome": "226000000", "grossProfit": "590000000", "depreciation": "None", "totalRevenue": "2216000000", "costOfRevenue": "1626000000", "interestIncome": "8000000", "incomeBeforeTax": "293000000", "interestExpense": "22000000", "operatingIncome": "313000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "70000000", "reportedCurrency": "USD", "netInterestIncome": "-14000000", "nonInterestIncome": "None", "operatingExpenses": "277000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1626000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86000000", "sellingGeneralAndAdministrative": "277000000", "netIncomeFromContinuingOperations": "223000000" }, "balance": { "goodwill": "1618000000", "inventory": "2157000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "11297000000", "longTermDebt": "1724000000", "shortTermDebt": "123000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "498000000", "reportedCurrency": "USD", "retainedEarnings": "-860000000", "totalLiabilities": "4865000000", "otherCurrentAssets": "234000000", "totalCurrentAssets": "5844000000", "currentLongTermDebt": "24000000", "longTermInvestments": "168000000", "shortTermInvestments": "None", "currentNetReceivables": "2626000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5453000000", "currentAccountsPayable": "809000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2400000000", "totalShareholderEquity": "6379000000", "capitalLeaseObligations": "652000000", "otherCurrentLiabilities": "782000000", "totalCurrentLiabilities": "2242000000", "otherNonCurrentLiabilities": "287000000", "totalNonCurrentLiabilities": "2623000000", "cashAndShortTermInvestments": "827000000", "commonStockSharesOutstanding": "397000000", "intangibleAssetsExcludingGoodwill": "498000000", "cashAndCashEquivalentsAtCarryingValue": "827000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "223000000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "82000000", "operatingCashflow": "432000000", "capitalExpenditures": "82000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-156000000", "cashflowFromInvestment": "85000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86000000", "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": "2026-06-07T02:50:14.829716+00:00", "is_restated": false, "income_statement": { "revenue": 2155000000, "cost_of_revenue": 1697000000, "gross_profit": 458000000, "ebit": 189000000, "ebitda": 272000000, "pretax_income": 165000000, "tax_provision": 44000000, "net_income": 119000000, "net_income_to_common": 119000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 468000000, "total_current_assets": 5688000000, "total_assets": 11305000000, "short_term_debt": 143000000, "long_term_debt": 1764000000, "total_debt": 1907000000, "total_liabilities": 4984000000, "total_equity": 6246000000, "shares_outstanding": 397000000, "goodwill_and_intangibles": 2110000000 }, "cash_flow": { "operating_cash_flow": -78000000, "capital_expenditure": 69000000, "free_cash_flow": -9000000, "dividends_paid": 20000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304793, "ticker_id": 2883, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:14.829716+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "189000000", "ebitda": "272000000", "netIncome": "119000000", "grossProfit": "458000000", "depreciation": "None", "totalRevenue": "2155000000", "costOfRevenue": "1697000000", "interestIncome": "8000000", "incomeBeforeTax": "165000000", "interestExpense": "24000000", "operatingIncome": "162000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "44000000", "reportedCurrency": "USD", "netInterestIncome": "-16000000", "nonInterestIncome": "None", "operatingExpenses": "296000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1697000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83000000", "sellingGeneralAndAdministrative": "296000000", "netIncomeFromContinuingOperations": "121000000" }, "balance": { "goodwill": "1602000000", "inventory": "2278000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "11305000000", "longTermDebt": "1764000000", "shortTermDebt": "143000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "508000000", "reportedCurrency": "USD", "retainedEarnings": "-1056000000", "totalLiabilities": "4984000000", "otherCurrentAssets": "261000000", "totalCurrentAssets": "5688000000", "currentLongTermDebt": "44000000", "longTermInvestments": "247000000", "shortTermInvestments": "None", "currentNetReceivables": "2681000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5617000000", "currentAccountsPayable": "823000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2471000000", "totalShareholderEquity": "6246000000", "capitalLeaseObligations": "663000000", "otherCurrentLiabilities": "767000000", "totalCurrentLiabilities": "2272000000", "otherNonCurrentLiabilities": "292000000", "totalNonCurrentLiabilities": "2712000000", "cashAndShortTermInvestments": "468000000", "commonStockSharesOutstanding": "397000000", "intangibleAssetsExcludingGoodwill": "508000000", "cashAndCashEquivalentsAtCarryingValue": "468000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "121000000", "profitLoss": "None", "dividendPayout": "20000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-20000000", "operatingCashflow": "-78000000", "capitalExpenditures": "69000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43000000", "cashflowFromInvestment": "-311000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2155000000, "cost_of_revenue": 1697000000, "gross_profit": 458000000, "research_and_development": null, "selling_general_admin": 296000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 189000000, "depreciation_amortisation": 83000000, "ebitda": 272000000, "interest_expense": 24000000, "interest_income": null, "other_non_operating": null, "pretax_income": 165000000, "tax_provision": 44000000, "effective_tax_rate": null, "net_income": 119000000, "net_income_continuing_ops": 121000000, "net_income_to_common": 119000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 468000000, "short_term_investments": null, "net_receivables": 2681000000, "inventory": 2278000000, "other_current_assets": null, "total_current_assets": 5688000000, "net_ppe": null, "goodwill": 1602000000, "intangible_assets": 508000000, "goodwill_and_intangibles": 2110000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5617000000, "total_assets": 11305000000, "short_term_debt": 143000000, "accounts_payable": 823000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2272000000, "long_term_debt": 1764000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2712000000, "total_liabilities": 4984000000, "total_debt": 1907000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1056000000, "total_equity": 6246000000, "shares_outstanding": 397000000, "operating_cash_flow": -78000000, "stock_based_compensation": 19000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -311000000, "dividends_paid": 20000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 43000000, "free_cash_flow": -9000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "189000000", "ebitda": "272000000", "netIncome": "119000000", "grossProfit": "458000000", "depreciation": "None", "totalRevenue": "2155000000", "costOfRevenue": "1697000000", "interestIncome": "8000000", "incomeBeforeTax": "165000000", "interestExpense": "24000000", "operatingIncome": "162000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "44000000", "reportedCurrency": "USD", "netInterestIncome": "-16000000", "nonInterestIncome": "None", "operatingExpenses": "296000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1697000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83000000", "sellingGeneralAndAdministrative": "296000000", "netIncomeFromContinuingOperations": "121000000" }, "balance": { "goodwill": "1602000000", "inventory": "2278000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "11305000000", "longTermDebt": "1764000000", "shortTermDebt": "143000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "508000000", "reportedCurrency": "USD", "retainedEarnings": "-1056000000", "totalLiabilities": "4984000000", "otherCurrentAssets": "261000000", "totalCurrentAssets": "5688000000", "currentLongTermDebt": "44000000", "longTermInvestments": "247000000", "shortTermInvestments": "None", "currentNetReceivables": "2681000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5617000000", "currentAccountsPayable": "823000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2471000000", "totalShareholderEquity": "6246000000", "capitalLeaseObligations": "663000000", "otherCurrentLiabilities": "767000000", "totalCurrentLiabilities": "2272000000", "otherNonCurrentLiabilities": "292000000", "totalNonCurrentLiabilities": "2712000000", "cashAndShortTermInvestments": "468000000", "commonStockSharesOutstanding": "397000000", "intangibleAssetsExcludingGoodwill": "508000000", "cashAndCashEquivalentsAtCarryingValue": "468000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "121000000", "profitLoss": "None", "dividendPayout": "20000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-20000000", "operatingCashflow": "-78000000", "capitalExpenditures": "69000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43000000", "cashflowFromInvestment": "-311000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83000000", "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": "2026-06-07T02:50:14.829716+00:00", "is_restated": false, "income_statement": { "revenue": 2343000000, "cost_of_revenue": 1846000000, "gross_profit": 497000000, "ebit": 158000000, "ebitda": 235000000, "pretax_income": 135000000, "tax_provision": -460000000, "net_income": 598000000, "net_income_to_common": 598000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 816000000, "total_current_assets": 5840000000, "total_assets": 11294000000, "short_term_debt": 107000000, "long_term_debt": 1712000000, "total_debt": 1819000000, "total_liabilities": 5052000000, "total_equity": 6168000000, "shares_outstanding": 397000000, "goodwill_and_intangibles": 2012000000 }, "cash_flow": { "operating_cash_flow": 377000000, "capital_expenditure": 76000000, "free_cash_flow": 453000000, "dividends_paid": 19000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304794, "ticker_id": 2883, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:14.829716+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "158000000", "ebitda": "235000000", "netIncome": "598000000", "grossProfit": "497000000", "depreciation": "None", "totalRevenue": "2343000000", "costOfRevenue": "1846000000", "interestIncome": "7000000", "incomeBeforeTax": "135000000", "interestExpense": "23000000", "operatingIncome": "161000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-460000000", "reportedCurrency": "USD", "netInterestIncome": "-16000000", "nonInterestIncome": "None", "operatingExpenses": "336000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1846000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77000000", "sellingGeneralAndAdministrative": "336000000", "netIncomeFromContinuingOperations": "595000000" }, "balance": { "goodwill": "1562000000", "inventory": "2151000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "11294000000", "longTermDebt": "1712000000", "shortTermDebt": "107000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "450000000", "reportedCurrency": "USD", "retainedEarnings": "-1155000000", "totalLiabilities": "5052000000", "otherCurrentAssets": "229000000", "totalCurrentAssets": "5840000000", "currentLongTermDebt": "13000000", "longTermInvestments": "211000000", "shortTermInvestments": "None", "currentNetReceivables": "2644000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5454000000", "currentAccountsPayable": "904000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2377000000", "totalShareholderEquity": "6168000000", "capitalLeaseObligations": "652000000", "otherCurrentLiabilities": "870000000", "totalCurrentLiabilities": "2435000000", "otherNonCurrentLiabilities": "277000000", "totalNonCurrentLiabilities": "2617000000", "cashAndShortTermInvestments": "816000000", "commonStockSharesOutstanding": "397000000", "intangibleAssetsExcludingGoodwill": "450000000", "cashAndCashEquivalentsAtCarryingValue": "816000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "598000000", "profitLoss": "None", "dividendPayout": "19000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "118000000", "operatingCashflow": "377000000", "capitalExpenditures": "76000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3000000", "cashflowFromInvestment": "-82000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2343000000, "cost_of_revenue": 1846000000, "gross_profit": 497000000, "research_and_development": null, "selling_general_admin": 336000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 158000000, "depreciation_amortisation": 77000000, "ebitda": 235000000, "interest_expense": 23000000, "interest_income": null, "other_non_operating": null, "pretax_income": 135000000, "tax_provision": -460000000, "effective_tax_rate": null, "net_income": 598000000, "net_income_continuing_ops": 595000000, "net_income_to_common": 598000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 816000000, "short_term_investments": null, "net_receivables": 2644000000, "inventory": 2151000000, "other_current_assets": null, "total_current_assets": 5840000000, "net_ppe": null, "goodwill": 1562000000, "intangible_assets": 450000000, "goodwill_and_intangibles": 2012000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5454000000, "total_assets": 11294000000, "short_term_debt": 107000000, "accounts_payable": 904000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2435000000, "long_term_debt": 1712000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2617000000, "total_liabilities": 5052000000, "total_debt": 1819000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1155000000, "total_equity": 6168000000, "shares_outstanding": 397000000, "operating_cash_flow": 377000000, "stock_based_compensation": 17000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -82000000, "dividends_paid": 19000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3000000, "free_cash_flow": 453000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "158000000", "ebitda": "235000000", "netIncome": "598000000", "grossProfit": "497000000", "depreciation": "None", "totalRevenue": "2343000000", "costOfRevenue": "1846000000", "interestIncome": "7000000", "incomeBeforeTax": "135000000", "interestExpense": "23000000", "operatingIncome": "161000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-460000000", "reportedCurrency": "USD", "netInterestIncome": "-16000000", "nonInterestIncome": "None", "operatingExpenses": "336000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1846000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77000000", "sellingGeneralAndAdministrative": "336000000", "netIncomeFromContinuingOperations": "595000000" }, "balance": { "goodwill": "1562000000", "inventory": "2151000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "11294000000", "longTermDebt": "1712000000", "shortTermDebt": "107000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "450000000", "reportedCurrency": "USD", "retainedEarnings": "-1155000000", "totalLiabilities": "5052000000", "otherCurrentAssets": "229000000", "totalCurrentAssets": "5840000000", "currentLongTermDebt": "13000000", "longTermInvestments": "211000000", "shortTermInvestments": "None", "currentNetReceivables": "2644000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5454000000", "currentAccountsPayable": "904000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2377000000", "totalShareholderEquity": "6168000000", "capitalLeaseObligations": "652000000", "otherCurrentLiabilities": "870000000", "totalCurrentLiabilities": "2435000000", "otherNonCurrentLiabilities": "277000000", "totalNonCurrentLiabilities": "2617000000", "cashAndShortTermInvestments": "816000000", "commonStockSharesOutstanding": "397000000", "intangibleAssetsExcludingGoodwill": "450000000", "cashAndCashEquivalentsAtCarryingValue": "816000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "598000000", "profitLoss": "None", "dividendPayout": "19000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "118000000", "operatingCashflow": "377000000", "capitalExpenditures": "76000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3000000", "cashflowFromInvestment": "-82000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77000000", "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": "2026-06-07T02:50:14.829716+00:00", "is_restated": false, "income_statement": { "revenue": 2185000000, "cost_of_revenue": 1717000000, "gross_profit": 468000000, "ebit": 179000000, "ebitda": 256000000, "pretax_income": 156000000, "tax_provision": 48000000, "net_income": 114000000, "net_income_to_common": 114000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 513000000, "total_current_assets": 5658000000, "total_assets": 10498000000, "short_term_debt": 106000000, "long_term_debt": 1716000000, "total_debt": 1822000000, "total_liabilities": 4931000000, "total_equity": 5521000000, "shares_outstanding": 396000000, "goodwill_and_intangibles": 2015000000 }, "cash_flow": { "operating_cash_flow": 40000000, "capital_expenditure": 74000000, "free_cash_flow": 114000000, "dividends_paid": 20000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304796, "ticker_id": 2883, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:14.829716+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "179000000", "ebitda": "256000000", "netIncome": "114000000", "grossProfit": "468000000", "depreciation": "None", "totalRevenue": "2185000000", "costOfRevenue": "1717000000", "interestIncome": "2000000", "incomeBeforeTax": "156000000", "interestExpense": "23000000", "operatingIncome": "183000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "48000000", "reportedCurrency": "USD", "netInterestIncome": "-18000000", "nonInterestIncome": "None", "operatingExpenses": "285000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1717000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77000000", "sellingGeneralAndAdministrative": "285000000", "netIncomeFromContinuingOperations": "108000000" }, "balance": { "goodwill": "1556000000", "inventory": "2277000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "10498000000", "longTermDebt": "1716000000", "shortTermDebt": "106000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "459000000", "reportedCurrency": "USD", "retainedEarnings": "-1734000000", "totalLiabilities": "4931000000", "otherCurrentAssets": "211000000", "totalCurrentAssets": "5658000000", "currentLongTermDebt": "13000000", "longTermInvestments": "198000000", "shortTermInvestments": "None", "currentNetReceivables": "2657000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4840000000", "currentAccountsPayable": "925000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2388000000", "shortLongTermDebtTotal": "2381000000", "totalShareholderEquity": "5521000000", "capitalLeaseObligations": "652000000", "otherCurrentLiabilities": "720000000", "totalCurrentLiabilities": "2369000000", "otherNonCurrentLiabilities": "218000000", "totalNonCurrentLiabilities": "2562000000", "cashAndShortTermInvestments": "513000000", "commonStockSharesOutstanding": "396000000", "intangibleAssetsExcludingGoodwill": "459000000", "cashAndCashEquivalentsAtCarryingValue": "513000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108000000", "profitLoss": "None", "dividendPayout": "20000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-86000000", "operatingCashflow": "40000000", "capitalExpenditures": "74000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33000000", "cashflowFromInvestment": "-211000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2185000000, "cost_of_revenue": 1717000000, "gross_profit": 468000000, "research_and_development": null, "selling_general_admin": 285000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 179000000, "depreciation_amortisation": 77000000, "ebitda": 256000000, "interest_expense": 23000000, "interest_income": null, "other_non_operating": null, "pretax_income": 156000000, "tax_provision": 48000000, "effective_tax_rate": null, "net_income": 114000000, "net_income_continuing_ops": 108000000, "net_income_to_common": 114000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 513000000, "short_term_investments": null, "net_receivables": 2657000000, "inventory": 2277000000, "other_current_assets": null, "total_current_assets": 5658000000, "net_ppe": null, "goodwill": 1556000000, "intangible_assets": 459000000, "goodwill_and_intangibles": 2015000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4840000000, "total_assets": 10498000000, "short_term_debt": 106000000, "accounts_payable": 925000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2369000000, "long_term_debt": 1716000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2562000000, "total_liabilities": 4931000000, "total_debt": 1822000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1734000000, "total_equity": 5521000000, "shares_outstanding": 396000000, "operating_cash_flow": 40000000, "stock_based_compensation": 17000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 74000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -211000000, "dividends_paid": 20000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33000000, "free_cash_flow": 114000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "179000000", "ebitda": "256000000", "netIncome": "114000000", "grossProfit": "468000000", "depreciation": "None", "totalRevenue": "2185000000", "costOfRevenue": "1717000000", "interestIncome": "2000000", "incomeBeforeTax": "156000000", "interestExpense": "23000000", "operatingIncome": "183000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "48000000", "reportedCurrency": "USD", "netInterestIncome": "-18000000", "nonInterestIncome": "None", "operatingExpenses": "285000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1717000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77000000", "sellingGeneralAndAdministrative": "285000000", "netIncomeFromContinuingOperations": "108000000" }, "balance": { "goodwill": "1556000000", "inventory": "2277000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "10498000000", "longTermDebt": "1716000000", "shortTermDebt": "106000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "459000000", "reportedCurrency": "USD", "retainedEarnings": "-1734000000", "totalLiabilities": "4931000000", "otherCurrentAssets": "211000000", "totalCurrentAssets": "5658000000", "currentLongTermDebt": "13000000", "longTermInvestments": "198000000", "shortTermInvestments": "None", "currentNetReceivables": "2657000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4840000000", "currentAccountsPayable": "925000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2388000000", "shortLongTermDebtTotal": "2381000000", "totalShareholderEquity": "5521000000", "capitalLeaseObligations": "652000000", "otherCurrentLiabilities": "720000000", "totalCurrentLiabilities": "2369000000", "otherNonCurrentLiabilities": "218000000", "totalNonCurrentLiabilities": "2562000000", "cashAndShortTermInvestments": "513000000", "commonStockSharesOutstanding": "396000000", "intangibleAssetsExcludingGoodwill": "459000000", "cashAndCashEquivalentsAtCarryingValue": "513000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108000000", "profitLoss": "None", "dividendPayout": "20000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-86000000", "operatingCashflow": "40000000", "capitalExpenditures": "74000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33000000", "cashflowFromInvestment": "-211000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77000000", "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": "2026-06-07T02:50:14.829716+00:00", "is_restated": false, "income_statement": { "revenue": 2093000000, "cost_of_revenue": 1636000000, "gross_profit": 457000000, "ebit": 197000000, "ebitda": 268000000, "pretax_income": 176000000, "tax_provision": 19000000, "net_income": 155000000, "net_income_to_common": 155000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 592000000, "total_current_assets": 5610000000, "total_assets": 10446000000, "short_term_debt": 104000000, "long_term_debt": 1715000000, "total_debt": 1819000000, "total_liabilities": 4949000000, "total_equity": 5434000000, "shares_outstanding": 395000000, "goodwill_and_intangibles": 2019000000 }, "cash_flow": { "operating_cash_flow": -72000000, "capital_expenditure": 76000000, "free_cash_flow": 4000000, "dividends_paid": 20000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 304797, "ticker_id": 2883, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:50:14.829716+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "197000000", "ebitda": "268000000", "netIncome": "155000000", "grossProfit": "457000000", "depreciation": "None", "totalRevenue": "2093000000", "costOfRevenue": "1636000000", "interestIncome": "24000000", "incomeBeforeTax": "176000000", "interestExpense": "21000000", "operatingIncome": "181000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "19000000", "reportedCurrency": "USD", "netInterestIncome": "-13000000", "nonInterestIncome": "None", "operatingExpenses": "276000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "16000000", "costofGoodsAndServicesSold": "1636000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71000000", "sellingGeneralAndAdministrative": "276000000", "netIncomeFromContinuingOperations": "157000000" }, "balance": { "goodwill": "1549000000", "inventory": "2199000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "10446000000", "longTermDebt": "1715000000", "shortTermDebt": "104000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "470000000", "reportedCurrency": "USD", "retainedEarnings": "-1828000000", "totalLiabilities": "4949000000", "otherCurrentAssets": "224000000", "totalCurrentAssets": "5610000000", "currentLongTermDebt": "13000000", "longTermInvestments": "184000000", "shortTermInvestments": "None", "currentNetReceivables": "2595000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4836000000", "currentAccountsPayable": "1007000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2387000000", "shortLongTermDebtTotal": "2387000000", "totalShareholderEquity": "5434000000", "capitalLeaseObligations": "659000000", "otherCurrentLiabilities": "769000000", "totalCurrentLiabilities": "2385000000", "otherNonCurrentLiabilities": "281000000", "totalNonCurrentLiabilities": "2564000000", "cashAndShortTermInvestments": "592000000", "commonStockSharesOutstanding": "395000000", "intangibleAssetsExcludingGoodwill": "470000000", "cashAndCashEquivalentsAtCarryingValue": "592000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "157000000", "profitLoss": "None", "dividendPayout": "20000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-172000000", "operatingCashflow": "-72000000", "capitalExpenditures": "76000000", "changeInReceivables": "-122000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32000000", "cashflowFromInvestment": "-128000000", "stockBasedCompensation": "32000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-180000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2093000000, "cost_of_revenue": 1636000000, "gross_profit": 457000000, "research_and_development": null, "selling_general_admin": 276000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 197000000, "depreciation_amortisation": 71000000, "ebitda": 268000000, "interest_expense": 21000000, "interest_income": null, "other_non_operating": null, "pretax_income": 176000000, "tax_provision": 19000000, "effective_tax_rate": null, "net_income": 155000000, "net_income_continuing_ops": 157000000, "net_income_to_common": 155000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 592000000, "short_term_investments": null, "net_receivables": 2595000000, "inventory": 2199000000, "other_current_assets": null, "total_current_assets": 5610000000, "net_ppe": null, "goodwill": 1549000000, "intangible_assets": 470000000, "goodwill_and_intangibles": 2019000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4836000000, "total_assets": 10446000000, "short_term_debt": 104000000, "accounts_payable": 1007000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2385000000, "long_term_debt": 1715000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2564000000, "total_liabilities": 4949000000, "total_debt": 1819000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1828000000, "total_equity": 5434000000, "shares_outstanding": 395000000, "operating_cash_flow": -72000000, "stock_based_compensation": 32000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -128000000, "dividends_paid": 20000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32000000, "free_cash_flow": 4000000, "net_change_in_cash": -180000000 }, "raw_data": { "income": { "ebit": "197000000", "ebitda": "268000000", "netIncome": "155000000", "grossProfit": "457000000", "depreciation": "None", "totalRevenue": "2093000000", "costOfRevenue": "1636000000", "interestIncome": "24000000", "incomeBeforeTax": "176000000", "interestExpense": "21000000", "operatingIncome": "181000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "19000000", "reportedCurrency": "USD", "netInterestIncome": "-13000000", "nonInterestIncome": "None", "operatingExpenses": "276000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "16000000", "costofGoodsAndServicesSold": "1636000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71000000", "sellingGeneralAndAdministrative": "276000000", "netIncomeFromContinuingOperations": "157000000" }, "balance": { "goodwill": "1549000000", "inventory": "2199000000", "commonStock": "4000000", "currentDebt": "None", "investments": "None", "totalAssets": "10446000000", "longTermDebt": "1715000000", "shortTermDebt": "104000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "470000000", "reportedCurrency": "USD", "retainedEarnings": "-1828000000", "totalLiabilities": "4949000000", "otherCurrentAssets": "224000000", "totalCurrentAssets": "5610000000", "currentLongTermDebt": "13000000", "longTermInvestments": "184000000", "shortTermInvestments": "None", "currentNetReceivables": "2595000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4836000000", "currentAccountsPayable": "1007000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2387000000", "shortLongTermDebtTotal": "2387000000", "totalShareholderEquity": "5434000000", "capitalLeaseObligations": "659000000", "otherCurrentLiabilities": "769000000", "totalCurrentLiabilities": "2385000000", "otherNonCurrentLiabilities": "281000000", "totalNonCurrentLiabilities": "2564000000", "cashAndShortTermInvestments": "592000000", "commonStockSharesOutstanding": "395000000", "intangibleAssetsExcludingGoodwill": "470000000", "cashAndCashEquivalentsAtCarryingValue": "592000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "157000000", "profitLoss": "None", "dividendPayout": "20000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-172000000", "operatingCashflow": "-72000000", "capitalExpenditures": "76000000", "changeInReceivables": "-122000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32000000", "cashflowFromInvestment": "-128000000", "stockBasedCompensation": "32000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-180000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }