{ "ticker": { "uuid": "6037e9f7-b5c3-40ec-818a-636367a56e82", "symbol": "VEON", "name": "VEON Ltd", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/6037e9f7-b5c3-40ec-818a-636367a56e82/", "api_url": "https://sharemaestro.com/factors/api/tickers/6037e9f7-b5c3-40ec-818a-636367a56e82/" }, "ticker_metadata": { "id": 8795, "uuid": "6037e9f7-b5c3-40ec-818a-636367a56e82", "symbol": "VEON", "name": "VEON Ltd", "asset_type": "equity", "market_cap": 4010114000, "stock_exchange_id": 2, "industry": "Telecom Services", "sector": "Communication Services", "description": "VEON Ltd., provides fixed line and mobile telecommunications services. The company is headquartered in Amsterdam, the Netherlands.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "6037e9f7-b5c3-40ec-818a-636367a56e82", "symbol": "VEON", "name": "VEON Ltd", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/6037e9f7-b5c3-40ec-818a-636367a56e82/", "api_url": "https://sharemaestro.com/factors/api/tickers/6037e9f7-b5c3-40ec-818a-636367a56e82/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.92, "value": 0.95, "quality": 0.98, "momentum": 0.24, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 51.4, "market_cap": 3669960000, "pe_ratio": 6.8969, "earnings_yield": 0.145, "ebitda_to_ev": 0.5053, "shareholder_yield": 0, "roe": 0.3625, "piotroski_f_score": 6, "momentum_12_1": 0.0055, "volatility_252d": 0.3953 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:16.245683+00:00", "batch_id": "" }, "size": { "price_close": 51.4, "market_cap": 3669960000, "market_cap_usd": 3669960000, "enterprise_value": 3337963320, "shares_outstanding": 71400000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 6.8969, "pb_ratio": 2.5, "ptbv_ratio": null, "ps_ratio": 0.7993, "pcf_ratio": 2.7708, "pfcf_ratio": 1.7316, "ev_ebitda": 1.979, "ev_ebit": 3.8384, "ev_sales": 0.727, "ev_fcf": 1.5749, "earnings_yield": 0.145, "fcf_yield": 0.6349, "price_to_sales": 0.7993, "price_to_book": 2.5, "price_to_cashflow": 2.7708, "ebitda_to_ev": 0.5053, "sales_yield": 1.3755 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.7895, "operating_margin": 0.1894, "net_margin": 0.1159, "ebitda_margin": 0.3674, "fcf_margin": 0.4616, "roe": 0.3625, "roa": 0.0554, "roic": 0.544, "roc_greenblatt": null, "asset_turnover": 0.4782, "cash_conversion": 3.983, "accruals_ratio": -0.0825, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": 0.5758, "earnings_stability_5y": 1.7867, "revenue_stability_5y": 0.3577, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3775, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 5.2718, "net_debt_to_ebitda": -0.1968, "debt_to_assets": 0.1478, "interest_coverage": 1.5644, "current_ratio": 0.8607, "quick_ratio": 0.8527, "net_debt": -331996680, "local_beta": -0.0017, "volatility_252d": 0.3953, "volatility_60d": 0.7892, "max_drawdown_12m": -0.2578, "risk_adjusted_momentum": 0.0139 }, "growth": { "revenue_growth_1y": 0.1231, "revenue_growth_3y_cagr": 0.0602, "revenue_growth_5y_cagr": 0.0514, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.0978, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1994, "book_value_growth_1y": 0.2306, "revenue_growth": 0.1231, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0384, "price_return_3m": -0.0481, "price_return_6m": 0.0211, "price_return_9m": -0.0655, "price_return_12m": 0.0441, "price_return_12m_ex1m": 0.0055, "momentum_6m": 0.0211, "momentum_12m": 0.0441, "momentum_12_1": 0.0055, "distance_from_52w_high": -0.1244, "distance_from_52w_low": 0.3433, "relative_strength": -0.1139 }, "raw_ttm": { "revenue_ttm": 4591403755, "gross_profit_ttm": 3625053127, "ebit_ttm": 869624918, "ebitda_ttm": 1686655821, "net_income_ttm": 532120833, "eps_diluted_ttm": 7.4527, "operating_cash_flow_ttm": 1324507830, "capital_expenditure_ttm": 794914677, "fcf_ttm": 2119422507, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 555899164, "cash_and_equivalents": 1750982490, "total_current_assets": 3119968800, "total_current_liabilities": 3624963750, "net_ppe": null, "total_assets": 9601903980, "total_debt": 1418985810, "total_equity": 1467985320, "net_working_capital": -836991630, "book_value_per_share": 20.56, "retained_earnings": -2898971010, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -425995740, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 11, "rank_pb": 58, "rank_ptbv": 50, "rank_ps": 23, "rank_pcf": 9, "rank_ev_ebitda": 4, "rank_ev_ebit": 27, "rank_earnings_yield": 11, "rank_fcf_yield": 4, "rank_dividend_yield": 99, "rank_shareholder_yield": 99, "rank_total_yield": 99, "rank_roe": 8, "rank_roc": 50, "rank_roic": 4, "rank_gross_margin": 12, "rank_fcf_margin": 17, "rank_piotroski": 46, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 60, "rank_momentum_12m_ex1m": 65, "rank_relative_strength": 64 }, "composites": { "value_composite": 5, "quality_composite": 2, "momentum_composite": 76, "growth_composite": 28, "yield_composite": 99, "svqf_composite": 6, "vc1_composite": 6, "vc2_composite": 15, "vc3_composite": 15, "trending_value_composite": null, "overall_composite": 8, "quality_value_composite": 0.9649, "os_score": 0.92, "value_percentile": 0.95, "quality_percentile": 0.98, "momentum_percentile": 0.24, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 95, "small_cap_core_rank": 18, "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": 3126, "ticker_id": 8795, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:16.245683+00:00", "batch_id": "", "os_score_delta": null, "price_close": 51.4, "market_cap": 3669960000, "market_cap_usd": 3669960000, "enterprise_value": 3337963320, "shares_outstanding": 71400000, "fx_rate_to_usd": null, "pe_ratio": 6.89685457, "pb_ratio": 2.49999775, "ptbv_ratio": null, "ps_ratio": 0.7993111, "pcf_ratio": 2.77081035, "pfcf_ratio": 1.7315849, "ev_ebitda": 1.97904236, "ev_ebit": 3.83839429, "ev_sales": 0.72700279, "ev_fcf": 1.57494002, "earnings_yield": 0.14499363, "fcf_yield": 0.63494482, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.78953046, "operating_margin": 0.18940284, "net_margin": 0.11589502, "ebitda_margin": 0.3673508, "fcf_margin": 0.46160665, "roe": 0.36248376, "roa": 0.05541826, "roic": 0.54397442, "roc_greenblatt": null, "asset_turnover": 0.47817639, "cash_conversion": 3.98297224, "accruals_ratio": -0.08252395, "sbc_to_revenue": null, "debt_to_equity": 5.27179837, "net_debt_to_ebitda": -0.19683724, "debt_to_assets": 0.14778171, "interest_coverage": 1.5643573, "current_ratio": 0.86068966, "quick_ratio": 0.85268966, "net_debt": -331996680, "revenue_growth_1y": 0.12314182, "revenue_growth_3y_cagr": 0.06017835, "revenue_growth_5y_cagr": 0.05143782, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.09784954, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.19944681, "book_value_growth_1y": 0.23062767, "piotroski_f_score": 6, "altman_z_score": 0.57578868, "earnings_stability_5y": 1.786661, "revenue_stability_5y": 0.357741, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03838384, "price_return_3m": -0.04814815, "price_return_6m": 0.02105681, "price_return_9m": -0.0655395, "price_return_12m": 0.04407881, "price_return_12m_ex1m": 0.00548446, "distance_from_52w_high": -0.12436116, "distance_from_52w_low": 0.34326408, "relative_strength": -0.11386224, "local_beta": -0.0017, "volatility_252d": 0.395271, "volatility_60d": 0.789221, "max_drawdown_12m": -0.25783646, "revenue_ttm": 4591403755, "gross_profit_ttm": 3625053127, "ebit_ttm": 869624918, "ebitda_ttm": 1686655821, "net_income_ttm": 532120833, "eps_diluted_ttm": 7.45267273, "operating_cash_flow_ttm": 1324507830, "capital_expenditure_ttm": 794914677, "fcf_ttm": 2119422507, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 555899164, "cash_and_equivalents": 1750982490, "total_current_assets": 3119968800, "total_current_liabilities": 3624963750, "net_ppe": null, "total_assets": 9601903980, "total_debt": 1418985810, "total_equity": 1467985320, "net_working_capital": -836991630, "book_value_per_share": 20.56001849, "retained_earnings": -2898971010, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -425995740, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 11, "rank_pb": 58, "rank_ptbv": 50, "rank_ps": 23, "rank_pcf": 9, "rank_ev_ebitda": 4, "rank_ev_ebit": 27, "rank_earnings_yield": 11, "rank_fcf_yield": 4, "rank_dividend_yield": 99, "rank_shareholder_yield": 99, "rank_total_yield": 99, "rank_roe": 8, "rank_roc": 50, "rank_roic": 4, "rank_gross_margin": 12, "rank_fcf_margin": 17, "rank_piotroski": 46, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 60, "rank_momentum_12m_ex1m": 65, "rank_relative_strength": 64, "value_composite": 5, "quality_composite": 2, "momentum_composite": 76, "growth_composite": 28, "yield_composite": 99, "svqf_composite": 6, "vc1_composite": 6, "vc2_composite": 15, "vc3_composite": 15, "trending_value_composite": null, "overall_composite": 8, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 95, "small_cap_core_rank": 18, "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": 51.4, "os": 0.92, "value": 0.95, "quality": 0.98, "momentum": 0.24, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 6.8969, "earnings_yield": 0.145, "shareholder_yield": 0, "roe": 0.3625, "momentum_12_1": 0.0055, "complete_fields": { "id": 3126, "ticker_id": 8795, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:16.245683+00:00", "batch_id": "", "os_score_delta": null, "price_close": 51.4, "market_cap": 3669960000, "market_cap_usd": 3669960000, "enterprise_value": 3337963320, "shares_outstanding": 71400000, "fx_rate_to_usd": null, "pe_ratio": 6.89685457, "pb_ratio": 2.49999775, "ptbv_ratio": null, "ps_ratio": 0.7993111, "pcf_ratio": 2.77081035, "pfcf_ratio": 1.7315849, "ev_ebitda": 1.97904236, "ev_ebit": 3.83839429, "ev_sales": 0.72700279, "ev_fcf": 1.57494002, "earnings_yield": 0.14499363, "fcf_yield": 0.63494482, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.78953046, "operating_margin": 0.18940284, "net_margin": 0.11589502, "ebitda_margin": 0.3673508, "fcf_margin": 0.46160665, "roe": 0.36248376, "roa": 0.05541826, "roic": 0.54397442, "roc_greenblatt": null, "asset_turnover": 0.47817639, "cash_conversion": 3.98297224, "accruals_ratio": -0.08252395, "sbc_to_revenue": null, "debt_to_equity": 5.27179837, "net_debt_to_ebitda": -0.19683724, "debt_to_assets": 0.14778171, "interest_coverage": 1.5643573, "current_ratio": 0.86068966, "quick_ratio": 0.85268966, "net_debt": -331996680, "revenue_growth_1y": 0.12314182, "revenue_growth_3y_cagr": 0.06017835, "revenue_growth_5y_cagr": 0.05143782, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.09784954, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.19944681, "book_value_growth_1y": 0.23062767, "piotroski_f_score": 6, "altman_z_score": 0.57578868, "earnings_stability_5y": 1.786661, "revenue_stability_5y": 0.357741, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03838384, "price_return_3m": -0.04814815, "price_return_6m": 0.02105681, "price_return_9m": -0.0655395, "price_return_12m": 0.04407881, "price_return_12m_ex1m": 0.00548446, "distance_from_52w_high": -0.12436116, "distance_from_52w_low": 0.34326408, "relative_strength": -0.11386224, "local_beta": -0.0017, "volatility_252d": 0.395271, "volatility_60d": 0.789221, "max_drawdown_12m": -0.25783646, "revenue_ttm": 4591403755, "gross_profit_ttm": 3625053127, "ebit_ttm": 869624918, "ebitda_ttm": 1686655821, "net_income_ttm": 532120833, "eps_diluted_ttm": 7.45267273, "operating_cash_flow_ttm": 1324507830, "capital_expenditure_ttm": 794914677, "fcf_ttm": 2119422507, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 555899164, "cash_and_equivalents": 1750982490, "total_current_assets": 3119968800, "total_current_liabilities": 3624963750, "net_ppe": null, "total_assets": 9601903980, "total_debt": 1418985810, "total_equity": 1467985320, "net_working_capital": -836991630, "book_value_per_share": 20.56001849, "retained_earnings": -2898971010, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -425995740, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 11, "rank_pb": 58, "rank_ptbv": 50, "rank_ps": 23, "rank_pcf": 9, "rank_ev_ebitda": 4, "rank_ev_ebit": 27, "rank_earnings_yield": 11, "rank_fcf_yield": 4, "rank_dividend_yield": 99, "rank_shareholder_yield": 99, "rank_total_yield": 99, "rank_roe": 8, "rank_roc": 50, "rank_roic": 4, "rank_gross_margin": 12, "rank_fcf_margin": 17, "rank_piotroski": 46, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 60, "rank_momentum_12m_ex1m": 65, "rank_relative_strength": 64, "value_composite": 5, "quality_composite": 2, "momentum_composite": 76, "growth_composite": 28, "yield_composite": 99, "svqf_composite": 6, "vc1_composite": 6, "vc2_composite": 15, "vc3_composite": 15, "trending_value_composite": null, "overall_composite": 8, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 95, "small_cap_core_rank": 18, "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": "2026-06-07T00:12:12.632509+00:00", "is_restated": false, "income_statement": { "revenue": 4474522961, "cost_of_revenue": 1350799384, "gross_profit": 3123723576, "ebit": 1043614584, "ebitda": 1859383489, "pretax_income": 798477045, "tax_provision": 197330632, "net_income": 541133488, "net_income_to_common": 541133488, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1731695168, "total_current_assets": 3112452112, "total_assets": 9213378160, "short_term_debt": 1101806048, "long_term_debt": null, "total_debt": 1101806048, "total_liabilities": 7579665744, "total_equity": 1339764160, "shares_outstanding": 71760000, "goodwill_and_intangibles": 1947727376 }, "cash_flow": { "operating_cash_flow": 1376228589, "capital_expenditure": 745584299, "free_cash_flow": 2121812888, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 194577, "ticker_id": 8795, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:12.632509+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1043614584", "ebitda": "1859383489", "netIncome": "541133488", "grossProfit": "3123723576", "depreciation": "None", "totalRevenue": "4474522961", "costOfRevenue": "1350799384", "interestIncome": "52000000", "incomeBeforeTax": "798477045", "interestExpense": "544184993", "operatingIncome": "1043614584", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "197330632", "reportedCurrency": "USD", "netInterestIncome": "-483000000", "nonInterestIncome": "None", "operatingExpenses": "2080108992", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1350799384", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "815768905", "sellingGeneralAndAdministrative": "1798000000", "netIncomeFromContinuingOperations": "591000000" }, "balance": { "goodwill": "399000000", "inventory": "31994368", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "9213378160", "longTermDebt": "None", "shortTermDebt": "1101806048", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1548727376", "reportedCurrency": "USD", "retainedEarnings": "-2998000000", "totalLiabilities": "7579665744", "otherCurrentAssets": "704875920", "totalCurrentAssets": "3112452112", "currentLongTermDebt": "None", "longTermInvestments": "144000000", "shortTermInvestments": "489000000", "currentNetReceivables": "643886656", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6100926048", "currentAccountsPayable": "1441746208", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5144094480", "totalShareholderEquity": "1339764160", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "887843712", "totalCurrentLiabilities": "3431395968", "otherNonCurrentLiabilities": "11000000", "totalNonCurrentLiabilities": "4148269776", "cashAndShortTermInvestments": "1731695168", "commonStockSharesOutstanding": "71760000", "intangibleAssetsExcludingGoodwill": "1548727376", "cashAndCashEquivalentsAtCarryingValue": "1731695168", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "541133488", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-16274691", "operatingCashflow": "1376228589", "capitalExpenditures": "745584299", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-557408179", "cashflowFromInvestment": "-804580055", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-106802662", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "815768905", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4474522961, "cost_of_revenue": 1350799384, "gross_profit": 3123723576, "research_and_development": null, "selling_general_admin": 1798000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1043614584, "depreciation_amortisation": 815768905, "ebitda": 1859383489, "interest_expense": 544184993, "interest_income": null, "other_non_operating": null, "pretax_income": 798477045, "tax_provision": 197330632, "effective_tax_rate": null, "net_income": 541133488, "net_income_continuing_ops": 591000000, "net_income_to_common": 541133488, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1731695168, "short_term_investments": 489000000, "net_receivables": 643886656, "inventory": 31994368, "other_current_assets": null, "total_current_assets": 3112452112, "net_ppe": null, "goodwill": 399000000, "intangible_assets": 1548727376, "goodwill_and_intangibles": 1947727376, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6100926048, "total_assets": 9213378160, "short_term_debt": 1101806048, "accounts_payable": 1441746208, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3431395968, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4148269776, "total_liabilities": 7579665744, "total_debt": 1101806048, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2998000000, "total_equity": 1339764160, "shares_outstanding": 71760000, "operating_cash_flow": 1376228589, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 745584299, "acquisitions": null, "other_investing": null, "investing_cash_flow": -804580055, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -557408179, "free_cash_flow": 2121812888, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1043614584", "ebitda": "1859383489", "netIncome": "541133488", "grossProfit": "3123723576", "depreciation": "None", "totalRevenue": "4474522961", "costOfRevenue": "1350799384", "interestIncome": "52000000", "incomeBeforeTax": "798477045", "interestExpense": "544184993", "operatingIncome": "1043614584", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "197330632", "reportedCurrency": "USD", "netInterestIncome": "-483000000", "nonInterestIncome": "None", "operatingExpenses": "2080108992", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1350799384", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "815768905", "sellingGeneralAndAdministrative": "1798000000", "netIncomeFromContinuingOperations": "591000000" }, "balance": { "goodwill": "399000000", "inventory": "31994368", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "9213378160", "longTermDebt": "None", "shortTermDebt": "1101806048", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1548727376", "reportedCurrency": "USD", "retainedEarnings": "-2998000000", "totalLiabilities": "7579665744", "otherCurrentAssets": "704875920", "totalCurrentAssets": "3112452112", "currentLongTermDebt": "None", "longTermInvestments": "144000000", "shortTermInvestments": "489000000", "currentNetReceivables": "643886656", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6100926048", "currentAccountsPayable": "1441746208", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5144094480", "totalShareholderEquity": "1339764160", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "887843712", "totalCurrentLiabilities": "3431395968", "otherNonCurrentLiabilities": "11000000", "totalNonCurrentLiabilities": "4148269776", "cashAndShortTermInvestments": "1731695168", "commonStockSharesOutstanding": "71760000", "intangibleAssetsExcludingGoodwill": "1548727376", "cashAndCashEquivalentsAtCarryingValue": "1731695168", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "541133488", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-16274691", "operatingCashflow": "1376228589", "capitalExpenditures": "745584299", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-557408179", "cashflowFromInvestment": "-804580055", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-106802662", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "815768905", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:12.632509+00:00", "is_restated": false, "income_statement": { "revenue": 4004000000, "cost_of_revenue": 515000000, "gross_profit": 3489000000, "ebit": 963000000, "ebitda": 1476000000, "pretax_income": 704000000, "tax_provision": 217000000, "net_income": 415000000, "net_income_to_common": 415000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1689000000, "total_current_assets": 2900000000, "total_assets": 8036000000, "short_term_debt": 1666000000, "long_term_debt": null, "total_debt": 1666000000, "total_liabilities": 6779000000, "total_equity": 1099000000, "shares_outstanding": 72440000, "goodwill_and_intangibles": 1510000000 }, "cash_flow": { "operating_cash_flow": 1150000000, "capital_expenditure": 627000000, "free_cash_flow": 1777000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 194582, "ticker_id": 8795, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:12.632509+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "963000000", "ebitda": "1476000000", "netIncome": "415000000", "grossProfit": "3489000000", "depreciation": "None", "totalRevenue": "4004000000", "costOfRevenue": "515000000", "interestIncome": "49000000", "incomeBeforeTax": "704000000", "interestExpense": "495000000", "operatingIncome": "1110000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "217000000", "reportedCurrency": "USD", "netInterestIncome": "-446000000", "nonInterestIncome": "None", "operatingExpenses": "2379000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "515000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "513000000", "sellingGeneralAndAdministrative": "1711000000", "netIncomeFromContinuingOperations": "487000000" }, "balance": { "goodwill": "338000000", "inventory": "15000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "8036000000", "longTermDebt": "None", "shortTermDebt": "1666000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1172000000", "reportedCurrency": "USD", "retainedEarnings": "-3530000000", "totalLiabilities": "6779000000", "otherCurrentAssets": "267000000", "totalCurrentAssets": "2900000000", "currentLongTermDebt": "None", "longTermInvestments": "65000000", "shortTermInvestments": "357000000", "currentNetReceivables": "572000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5136000000", "currentAccountsPayable": "1276000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4694000000", "totalShareholderEquity": "1099000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "246000000", "totalCurrentLiabilities": "3626000000", "otherNonCurrentLiabilities": "14000000", "totalNonCurrentLiabilities": "3153000000", "cashAndShortTermInvestments": "1689000000", "commonStockSharesOutstanding": "72440000", "intangibleAssetsExcludingGoodwill": "1172000000", "cashAndCashEquivalentsAtCarryingValue": "1689000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "415000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-9000000", "operatingCashflow": "1150000000", "capitalExpenditures": "627000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-551000000", "cashflowFromInvestment": "-778000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "728000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4004000000, "cost_of_revenue": 515000000, "gross_profit": 3489000000, "research_and_development": null, "selling_general_admin": 1711000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 963000000, "depreciation_amortisation": 513000000, "ebitda": 1476000000, "interest_expense": 495000000, "interest_income": null, "other_non_operating": null, "pretax_income": 704000000, "tax_provision": 217000000, "effective_tax_rate": null, "net_income": 415000000, "net_income_continuing_ops": 487000000, "net_income_to_common": 415000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1689000000, "short_term_investments": 357000000, "net_receivables": 572000000, "inventory": 15000000, "other_current_assets": null, "total_current_assets": 2900000000, "net_ppe": null, "goodwill": 338000000, "intangible_assets": 1172000000, "goodwill_and_intangibles": 1510000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5136000000, "total_assets": 8036000000, "short_term_debt": 1666000000, "accounts_payable": 1276000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3626000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3153000000, "total_liabilities": 6779000000, "total_debt": 1666000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3530000000, "total_equity": 1099000000, "shares_outstanding": 72440000, "operating_cash_flow": 1150000000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 627000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -778000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -551000000, "free_cash_flow": 1777000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "963000000", "ebitda": "1476000000", "netIncome": "415000000", "grossProfit": "3489000000", "depreciation": "None", "totalRevenue": "4004000000", "costOfRevenue": "515000000", "interestIncome": "49000000", "incomeBeforeTax": "704000000", "interestExpense": "495000000", "operatingIncome": "1110000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "217000000", "reportedCurrency": "USD", "netInterestIncome": "-446000000", "nonInterestIncome": "None", "operatingExpenses": "2379000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "515000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "513000000", "sellingGeneralAndAdministrative": "1711000000", "netIncomeFromContinuingOperations": "487000000" }, "balance": { "goodwill": "338000000", "inventory": "15000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "8036000000", "longTermDebt": "None", "shortTermDebt": "1666000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1172000000", "reportedCurrency": "USD", "retainedEarnings": "-3530000000", "totalLiabilities": "6779000000", "otherCurrentAssets": "267000000", "totalCurrentAssets": "2900000000", "currentLongTermDebt": "None", "longTermInvestments": "65000000", "shortTermInvestments": "357000000", "currentNetReceivables": "572000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5136000000", "currentAccountsPayable": "1276000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4694000000", "totalShareholderEquity": "1099000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "246000000", "totalCurrentLiabilities": "3626000000", "otherNonCurrentLiabilities": "14000000", "totalNonCurrentLiabilities": "3153000000", "cashAndShortTermInvestments": "1689000000", "commonStockSharesOutstanding": "72440000", "intangibleAssetsExcludingGoodwill": "1172000000", "cashAndCashEquivalentsAtCarryingValue": "1689000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "415000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-9000000", "operatingCashflow": "1150000000", "capitalExpenditures": "627000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-551000000", "cashflowFromInvestment": "-778000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "728000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:12.632509+00:00", "is_restated": false, "income_statement": { "revenue": 3755000000, "cost_of_revenue": 476000000, "gross_profit": 3279000000, "ebit": 969000000, "ebitda": 1640000000, "pretax_income": 802000000, "tax_provision": 69000000, "net_income": -162000000, "net_income_to_common": -162000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3106000000, "total_current_assets": 3981000000, "total_assets": 15083000000, "short_term_debt": 2844000000, "long_term_debt": null, "total_debt": 2844000000, "total_liabilities": 14316000000, "total_equity": 569000000, "shares_outstanding": 70440000, "goodwill_and_intangibles": 1960000000 }, "cash_flow": { "operating_cash_flow": 2557000000, "capital_expenditure": 634000000, "free_cash_flow": 3191000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 194587, "ticker_id": 8795, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:12.632509+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "969000000", "ebitda": "1640000000", "netIncome": "-162000000", "grossProfit": "3279000000", "depreciation": "None", "totalRevenue": "3755000000", "costOfRevenue": "476000000", "interestIncome": "60000000", "incomeBeforeTax": "802000000", "interestExpense": "583000000", "operatingIncome": "1163000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "69000000", "reportedCurrency": "EUR", "netInterestIncome": "-471000000", "nonInterestIncome": "None", "operatingExpenses": "2116000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "476000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "671000000", "sellingGeneralAndAdministrative": "1475000000", "netIncomeFromContinuingOperations": "384000000" }, "balance": { "goodwill": "394000000", "inventory": "73000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "15083000000", "longTermDebt": "None", "shortTermDebt": "2844000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1566000000", "reportedCurrency": "EUR", "retainedEarnings": "-1411000000", "totalLiabilities": "14316000000", "otherCurrentAssets": "104000000", "totalCurrentAssets": "3981000000", "currentLongTermDebt": "None", "longTermInvestments": "53000000", "shortTermInvestments": "120000000", "currentNetReceivables": "577000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11102000000", "currentAccountsPayable": "1087000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8180000000", "totalShareholderEquity": "569000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "240000000", "totalCurrentLiabilities": "4645000000", "otherNonCurrentLiabilities": "16000000", "totalNonCurrentLiabilities": "9671000000", "cashAndShortTermInvestments": "3106000000", "commonStockSharesOutstanding": "70440000", "intangibleAssetsExcludingGoodwill": "1566000000", "cashAndCashEquivalentsAtCarryingValue": "3106000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "656000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "EUR", "changeInInventory": "-12000000", "operatingCashflow": "2557000000", "capitalExpenditures": "634000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "116000000", "cashflowFromInvestment": "-1656000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "778000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3755000000, "cost_of_revenue": 476000000, "gross_profit": 3279000000, "research_and_development": null, "selling_general_admin": 1475000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 969000000, "depreciation_amortisation": 671000000, "ebitda": 1640000000, "interest_expense": 583000000, "interest_income": null, "other_non_operating": null, "pretax_income": 802000000, "tax_provision": 69000000, "effective_tax_rate": null, "net_income": -162000000, "net_income_continuing_ops": 384000000, "net_income_to_common": -162000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3106000000, "short_term_investments": 120000000, "net_receivables": 577000000, "inventory": 73000000, "other_current_assets": null, "total_current_assets": 3981000000, "net_ppe": null, "goodwill": 394000000, "intangible_assets": 1566000000, "goodwill_and_intangibles": 1960000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11102000000, "total_assets": 15083000000, "short_term_debt": 2844000000, "accounts_payable": 1087000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4645000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9671000000, "total_liabilities": 14316000000, "total_debt": 2844000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1411000000, "total_equity": 569000000, "shares_outstanding": 70440000, "operating_cash_flow": 2557000000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 634000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1656000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 116000000, "free_cash_flow": 3191000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "969000000", "ebitda": "1640000000", "netIncome": "-162000000", "grossProfit": "3279000000", "depreciation": "None", "totalRevenue": "3755000000", "costOfRevenue": "476000000", "interestIncome": "60000000", "incomeBeforeTax": "802000000", "interestExpense": "583000000", "operatingIncome": "1163000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "69000000", "reportedCurrency": "EUR", "netInterestIncome": "-471000000", "nonInterestIncome": "None", "operatingExpenses": "2116000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "476000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "671000000", "sellingGeneralAndAdministrative": "1475000000", "netIncomeFromContinuingOperations": "384000000" }, "balance": { "goodwill": "394000000", "inventory": "73000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "15083000000", "longTermDebt": "None", "shortTermDebt": "2844000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1566000000", "reportedCurrency": "EUR", "retainedEarnings": "-1411000000", "totalLiabilities": "14316000000", "otherCurrentAssets": "104000000", "totalCurrentAssets": "3981000000", "currentLongTermDebt": "None", "longTermInvestments": "53000000", "shortTermInvestments": "120000000", "currentNetReceivables": "577000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11102000000", "currentAccountsPayable": "1087000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8180000000", "totalShareholderEquity": "569000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "240000000", "totalCurrentLiabilities": "4645000000", "otherNonCurrentLiabilities": "16000000", "totalNonCurrentLiabilities": "9671000000", "cashAndShortTermInvestments": "3106000000", "commonStockSharesOutstanding": "70440000", "intangibleAssetsExcludingGoodwill": "1566000000", "cashAndCashEquivalentsAtCarryingValue": "3106000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "656000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "EUR", "changeInInventory": "-12000000", "operatingCashflow": "2557000000", "capitalExpenditures": "634000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "116000000", "cashflowFromInvestment": "-1656000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "778000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:12.632509+00:00", "is_restated": false, "income_statement": { "revenue": 3755000000, "cost_of_revenue": 476000000, "gross_profit": 3755000000, "ebit": 1039000000, "ebitda": 1742000000, "pretax_income": 676000000, "tax_provision": -61000000, "net_income": 737000000, "net_income_to_common": 737000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3106000000, "total_current_assets": 9815000000, "total_assets": 15096000000, "short_term_debt": null, "long_term_debt": 7571000000, "total_debt": 7571000000, "total_liabilities": 14320000000, "total_equity": 776000000, "shares_outstanding": 70134267, "goodwill_and_intangibles": 1960000000 }, "cash_flow": { "operating_cash_flow": 2557000000, "capital_expenditure": 634000000, "free_cash_flow": 3191000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 194592, "ticker_id": 8795, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:12.632509+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1039000000", "ebitda": "1742000000", "netIncome": "737000000", "grossProfit": "3755000000", "depreciation": "None", "totalRevenue": "3755000000", "costOfRevenue": "476000000", "interestIncome": "32000000", "incomeBeforeTax": "676000000", "interestExpense": "1417000000", "operatingIncome": "1039000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-61000000", "reportedCurrency": "EUR", "netInterestIncome": "-551000000", "nonInterestIncome": "None", "operatingExpenses": "-2716000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "476000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "703000000", "sellingGeneralAndAdministrative": "1475000000", "netIncomeFromContinuingOperations": "737000000" }, "balance": { "goodwill": "394000000", "inventory": "18000000", "commonStock": "776000000", "currentDebt": "None", "investments": "None", "totalAssets": "15096000000", "longTermDebt": "7571000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1566000000", "reportedCurrency": "EUR", "retainedEarnings": "-1411000000", "totalLiabilities": "14320000000", "otherCurrentAssets": "5805000000", "totalCurrentAssets": "9815000000", "currentLongTermDebt": "None", "longTermInvestments": "71000000", "shortTermInvestments": "904000000", "currentNetReceivables": "446000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5281000000", "currentAccountsPayable": "1087000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4414000000", "shortLongTermDebtTotal": "7571000000", "totalShareholderEquity": "776000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6585000000", "totalCurrentLiabilities": "6585000000", "otherNonCurrentLiabilities": "164000000", "totalNonCurrentLiabilities": "7735000000", "cashAndShortTermInvestments": "3106000000", "commonStockSharesOutstanding": "70134267", "intangibleAssetsExcludingGoodwill": "1566000000", "cashAndCashEquivalentsAtCarryingValue": "3106000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-162000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "EUR", "changeInInventory": "-12000000", "operatingCashflow": "2557000000", "capitalExpenditures": "634000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "116000000", "cashflowFromInvestment": "None", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "707000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3755000000, "cost_of_revenue": 476000000, "gross_profit": 3755000000, "research_and_development": null, "selling_general_admin": 1475000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1039000000, "depreciation_amortisation": 703000000, "ebitda": 1742000000, "interest_expense": 1417000000, "interest_income": null, "other_non_operating": null, "pretax_income": 676000000, "tax_provision": -61000000, "effective_tax_rate": null, "net_income": 737000000, "net_income_continuing_ops": 737000000, "net_income_to_common": 737000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3106000000, "short_term_investments": 904000000, "net_receivables": 446000000, "inventory": 18000000, "other_current_assets": null, "total_current_assets": 9815000000, "net_ppe": null, "goodwill": 394000000, "intangible_assets": 1566000000, "goodwill_and_intangibles": 1960000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5281000000, "total_assets": 15096000000, "short_term_debt": null, "accounts_payable": 1087000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6585000000, "long_term_debt": 7571000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7735000000, "total_liabilities": 14320000000, "total_debt": 7571000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1411000000, "total_equity": 776000000, "shares_outstanding": 70134267, "operating_cash_flow": 2557000000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 634000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 116000000, "free_cash_flow": 3191000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1039000000", "ebitda": "1742000000", "netIncome": "737000000", "grossProfit": "3755000000", "depreciation": "None", "totalRevenue": "3755000000", "costOfRevenue": "476000000", "interestIncome": "32000000", "incomeBeforeTax": "676000000", "interestExpense": "1417000000", "operatingIncome": "1039000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-61000000", "reportedCurrency": "EUR", "netInterestIncome": "-551000000", "nonInterestIncome": "None", "operatingExpenses": "-2716000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "476000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "703000000", "sellingGeneralAndAdministrative": "1475000000", "netIncomeFromContinuingOperations": "737000000" }, "balance": { "goodwill": "394000000", "inventory": "18000000", "commonStock": "776000000", "currentDebt": "None", "investments": "None", "totalAssets": "15096000000", "longTermDebt": "7571000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1566000000", "reportedCurrency": "EUR", "retainedEarnings": "-1411000000", "totalLiabilities": "14320000000", "otherCurrentAssets": "5805000000", "totalCurrentAssets": "9815000000", "currentLongTermDebt": "None", "longTermInvestments": "71000000", "shortTermInvestments": "904000000", "currentNetReceivables": "446000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5281000000", "currentAccountsPayable": "1087000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4414000000", "shortLongTermDebtTotal": "7571000000", "totalShareholderEquity": "776000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6585000000", "totalCurrentLiabilities": "6585000000", "otherNonCurrentLiabilities": "164000000", "totalNonCurrentLiabilities": "7735000000", "cashAndShortTermInvestments": "3106000000", "commonStockSharesOutstanding": "70134267", "intangibleAssetsExcludingGoodwill": "1566000000", "cashAndCashEquivalentsAtCarryingValue": "3106000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-162000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "EUR", "changeInInventory": "-12000000", "operatingCashflow": "2557000000", "capitalExpenditures": "634000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "116000000", "cashflowFromInvestment": "None", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "707000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:12.632509+00:00", "is_restated": false, "income_statement": { "revenue": 3850000000, "cost_of_revenue": 484000000, "gross_profit": 3366000000, "ebit": 1041000000, "ebitda": 1840000000, "pretax_income": 464000000, "tax_provision": 344000000, "net_income": 674000000, "net_income_to_common": 674000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2252000000, "total_current_assets": 5417000000, "total_assets": 15921000000, "short_term_debt": 1242000000, "long_term_debt": null, "total_debt": 1242000000, "total_liabilities": 14416000000, "total_equity": 586000000, "shares_outstanding": 70440000, "goodwill_and_intangibles": 3244000000 }, "cash_flow": { "operating_cash_flow": 2638000000, "capital_expenditure": 699000000, "free_cash_flow": 3337000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 194597, "ticker_id": 8795, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:12.632509+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1041000000", "ebitda": "1840000000", "netIncome": "674000000", "grossProfit": "3366000000", "depreciation": "None", "totalRevenue": "3850000000", "costOfRevenue": "484000000", "interestIncome": "16000000", "incomeBeforeTax": "464000000", "interestExpense": "591000000", "operatingIncome": "1023000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "344000000", "reportedCurrency": "EUR", "netInterestIncome": "-674000000", "nonInterestIncome": "None", "operatingExpenses": "2343000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "484000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "799000000", "sellingGeneralAndAdministrative": "2470000000", "netIncomeFromContinuingOperations": "650000000" }, "balance": { "goodwill": "1542000000", "inventory": "111000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "15921000000", "longTermDebt": "None", "shortTermDebt": "1242000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1702000000", "reportedCurrency": "EUR", "retainedEarnings": "-1246000000", "totalLiabilities": "14416000000", "otherCurrentAssets": "2048000000", "totalCurrentAssets": "5417000000", "currentLongTermDebt": "None", "longTermInvestments": "99000000", "shortTermInvestments": "86000000", "currentNetReceivables": "920000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10504000000", "currentAccountsPayable": "2031000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6717000000", "shortLongTermDebtTotal": "10646000000", "totalShareholderEquity": "586000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "352000000", "totalCurrentLiabilities": "4383000000", "otherNonCurrentLiabilities": "16000000", "totalNonCurrentLiabilities": "10033000000", "cashAndShortTermInvestments": "2252000000", "commonStockSharesOutstanding": "70440000", "intangibleAssetsExcludingGoodwill": "1702000000", "cashAndCashEquivalentsAtCarryingValue": "2252000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74999999", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "EUR", "changeInInventory": "-4000000", "operatingCashflow": "2638000000", "capitalExpenditures": "699000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-465000000", "cashflowFromInvestment": "-1459000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "799000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3850000000, "cost_of_revenue": 484000000, "gross_profit": 3366000000, "research_and_development": null, "selling_general_admin": 2470000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1041000000, "depreciation_amortisation": 799000000, "ebitda": 1840000000, "interest_expense": 591000000, "interest_income": null, "other_non_operating": null, "pretax_income": 464000000, "tax_provision": 344000000, "effective_tax_rate": null, "net_income": 674000000, "net_income_continuing_ops": 650000000, "net_income_to_common": 674000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2252000000, "short_term_investments": 86000000, "net_receivables": 920000000, "inventory": 111000000, "other_current_assets": null, "total_current_assets": 5417000000, "net_ppe": null, "goodwill": 1542000000, "intangible_assets": 1702000000, "goodwill_and_intangibles": 3244000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10504000000, "total_assets": 15921000000, "short_term_debt": 1242000000, "accounts_payable": 2031000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4383000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10033000000, "total_liabilities": 14416000000, "total_debt": 1242000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1246000000, "total_equity": 586000000, "shares_outstanding": 70440000, "operating_cash_flow": 2638000000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 699000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1459000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -465000000, "free_cash_flow": 3337000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1041000000", "ebitda": "1840000000", "netIncome": "674000000", "grossProfit": "3366000000", "depreciation": "None", "totalRevenue": "3850000000", "costOfRevenue": "484000000", "interestIncome": "16000000", "incomeBeforeTax": "464000000", "interestExpense": "591000000", "operatingIncome": "1023000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "344000000", "reportedCurrency": "EUR", "netInterestIncome": "-674000000", "nonInterestIncome": "None", "operatingExpenses": "2343000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "484000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "799000000", "sellingGeneralAndAdministrative": "2470000000", "netIncomeFromContinuingOperations": "650000000" }, "balance": { "goodwill": "1542000000", "inventory": "111000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "15921000000", "longTermDebt": "None", "shortTermDebt": "1242000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1702000000", "reportedCurrency": "EUR", "retainedEarnings": "-1246000000", "totalLiabilities": "14416000000", "otherCurrentAssets": "2048000000", "totalCurrentAssets": "5417000000", "currentLongTermDebt": "None", "longTermInvestments": "99000000", "shortTermInvestments": "86000000", "currentNetReceivables": "920000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10504000000", "currentAccountsPayable": "2031000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6717000000", "shortLongTermDebtTotal": "10646000000", "totalShareholderEquity": "586000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "352000000", "totalCurrentLiabilities": "4383000000", "otherNonCurrentLiabilities": "16000000", "totalNonCurrentLiabilities": "10033000000", "cashAndShortTermInvestments": "2252000000", "commonStockSharesOutstanding": "70440000", "intangibleAssetsExcludingGoodwill": "1702000000", "cashAndCashEquivalentsAtCarryingValue": "2252000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74999999", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "EUR", "changeInInventory": "-4000000", "operatingCashflow": "2638000000", "capitalExpenditures": "699000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-465000000", "cashflowFromInvestment": "-1459000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "799000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:12.632509+00:00", "is_restated": false, "income_statement": { "revenue": 3482000000, "cost_of_revenue": 454000000, "gross_profit": 3028000000, "ebit": 942000000, "ebitda": 1734000000, "pretax_income": 373000000, "tax_provision": 279000000, "net_income": -349000000, "net_income_to_common": -349000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1669000000, "total_current_assets": 2850000000, "total_assets": 14551000000, "short_term_debt": 1255000000, "long_term_debt": null, "total_debt": 1255000000, "total_liabilities": 13538000000, "total_equity": 163000000, "shares_outstanding": 69960000, "goodwill_and_intangibles": 4152000000 }, "cash_flow": { "operating_cash_flow": 2443000000, "capital_expenditure": 1778000000, "free_cash_flow": 4221000000, "dividends_paid": 259000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 194602, "ticker_id": 8795, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:12.632509+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "942000000", "ebitda": "1734000000", "netIncome": "-349000000", "grossProfit": "3028000000", "depreciation": "None", "totalRevenue": "3482000000", "costOfRevenue": "454000000", "interestIncome": "23000000", "incomeBeforeTax": "373000000", "interestExpense": "569000000", "operatingIncome": "823000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "279000000", "reportedCurrency": "EUR", "netInterestIncome": "-660000000", "nonInterestIncome": "None", "operatingExpenses": "2205000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "454000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "792000000", "sellingGeneralAndAdministrative": "2522000000", "netIncomeFromContinuingOperations": "-316000000" }, "balance": { "goodwill": "2682000000", "inventory": "111000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "14551000000", "longTermDebt": "None", "shortTermDebt": "1255000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1470000000", "reportedCurrency": "EUR", "retainedEarnings": "-1919000000", "totalLiabilities": "13538000000", "otherCurrentAssets": "176000000", "totalCurrentAssets": "2850000000", "currentLongTermDebt": "None", "longTermInvestments": "305000000", "shortTermInvestments": "90000000", "currentNetReceivables": "804000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11701000000", "currentAccountsPayable": "1946000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6879000000", "shortLongTermDebtTotal": "10056000000", "totalShareholderEquity": "163000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "818000000", "totalCurrentLiabilities": "4410000000", "otherNonCurrentLiabilities": "28000000", "totalNonCurrentLiabilities": "9128000000", "cashAndShortTermInvestments": "1669000000", "commonStockSharesOutstanding": "69960000", "intangibleAssetsExcludingGoodwill": "1470000000", "cashAndCashEquivalentsAtCarryingValue": "1669000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26000000", "profitLoss": "None", "dividendPayout": "259000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "EUR", "changeInInventory": "40000000", "operatingCashflow": "2443000000", "capitalExpenditures": "1778000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-103000000", "cashflowFromInvestment": "-1910000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "259000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2704000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3482000000, "cost_of_revenue": 454000000, "gross_profit": 3028000000, "research_and_development": null, "selling_general_admin": 2522000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 942000000, "depreciation_amortisation": 792000000, "ebitda": 1734000000, "interest_expense": 569000000, "interest_income": null, "other_non_operating": null, "pretax_income": 373000000, "tax_provision": 279000000, "effective_tax_rate": null, "net_income": -349000000, "net_income_continuing_ops": -316000000, "net_income_to_common": -349000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1669000000, "short_term_investments": 90000000, "net_receivables": 804000000, "inventory": 111000000, "other_current_assets": null, "total_current_assets": 2850000000, "net_ppe": null, "goodwill": 2682000000, "intangible_assets": 1470000000, "goodwill_and_intangibles": 4152000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11701000000, "total_assets": 14551000000, "short_term_debt": 1255000000, "accounts_payable": 1946000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4410000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9128000000, "total_liabilities": 13538000000, "total_debt": 1255000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1919000000, "total_equity": 163000000, "shares_outstanding": 69960000, "operating_cash_flow": 2443000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1778000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1910000000, "dividends_paid": 259000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -103000000, "free_cash_flow": 4221000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "942000000", "ebitda": "1734000000", "netIncome": "-349000000", "grossProfit": "3028000000", "depreciation": "None", "totalRevenue": "3482000000", "costOfRevenue": "454000000", "interestIncome": "23000000", "incomeBeforeTax": "373000000", "interestExpense": "569000000", "operatingIncome": "823000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "279000000", "reportedCurrency": "EUR", "netInterestIncome": "-660000000", "nonInterestIncome": "None", "operatingExpenses": "2205000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "454000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "792000000", "sellingGeneralAndAdministrative": "2522000000", "netIncomeFromContinuingOperations": "-316000000" }, "balance": { "goodwill": "2682000000", "inventory": "111000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "14551000000", "longTermDebt": "None", "shortTermDebt": "1255000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1470000000", "reportedCurrency": "EUR", "retainedEarnings": "-1919000000", "totalLiabilities": "13538000000", "otherCurrentAssets": "176000000", "totalCurrentAssets": "2850000000", "currentLongTermDebt": "None", "longTermInvestments": "305000000", "shortTermInvestments": "90000000", "currentNetReceivables": "804000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11701000000", "currentAccountsPayable": "1946000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6879000000", "shortLongTermDebtTotal": "10056000000", "totalShareholderEquity": "163000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "818000000", "totalCurrentLiabilities": "4410000000", "otherNonCurrentLiabilities": "28000000", "totalNonCurrentLiabilities": "9128000000", "cashAndShortTermInvestments": "1669000000", "commonStockSharesOutstanding": "69960000", "intangibleAssetsExcludingGoodwill": "1470000000", "cashAndCashEquivalentsAtCarryingValue": "1669000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26000000", "profitLoss": "None", "dividendPayout": "259000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "EUR", "changeInInventory": "40000000", "operatingCashflow": "2443000000", "capitalExpenditures": "1778000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-103000000", "cashflowFromInvestment": "-1910000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "259000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2704000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:12.632509+00:00", "is_restated": false, "income_statement": { "revenue": 8051000000, "cost_of_revenue": 1842000000, "gross_profit": 6209000000, "ebit": 1628000000, "ebitda": 3473000000, "pretax_income": 1044000000, "tax_provision": 462000000, "net_income": 622009905, "net_income_to_common": 622009905, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1250000000, "total_current_assets": 2499000000, "total_assets": 16059000000, "short_term_debt": 2584977058, "long_term_debt": 7759000000, "total_debt": 10343977058, "total_liabilities": 13839000000, "total_equity": 1226000000, "shares_outstanding": 69960000, "goodwill_and_intangibles": 5688000000 }, "cash_flow": { "operating_cash_flow": 2949000000, "capital_expenditure": 1683000000, "free_cash_flow": 4632000000, "dividends_paid": 520000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 194607, "ticker_id": 8795, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:12.632509+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1628000000", "ebitda": "3473000000", "netIncome": "622009905", "grossProfit": "6209000000", "depreciation": "None", "totalRevenue": "8051000000", "costOfRevenue": "1842000000", "interestIncome": "53000000", "incomeBeforeTax": "1044000000", "interestExpense": "876000000", "operatingIncome": "1865000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "462000000", "reportedCurrency": "EUR", "netInterestIncome": "-839000000", "nonInterestIncome": "None", "operatingExpenses": "4344000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1842000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1845000000", "sellingGeneralAndAdministrative": "2741000000", "netIncomeFromContinuingOperations": "683000000" }, "balance": { "goodwill": "3959000000", "inventory": "169000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "16059000000", "longTermDebt": "7759000000", "shortTermDebt": "2584977058", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1729000000", "reportedCurrency": "EUR", "retainedEarnings": "-1330000000", "totalLiabilities": "13839000000", "otherCurrentAssets": "196000000", "totalCurrentAssets": "2499000000", "currentLongTermDebt": "2585000000", "longTermInvestments": "235000000", "shortTermInvestments": "82000000", "currentNetReceivables": "802000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13560000000", "currentAccountsPayable": "1846983607", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7340000000", "shortLongTermDebtTotal": "10344000000", "totalShareholderEquity": "1226000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1008990139", "totalCurrentLiabilities": "5767948809", "otherNonCurrentLiabilities": "15000000", "totalNonCurrentLiabilities": "8070928369", "cashAndShortTermInvestments": "1250000000", "commonStockSharesOutstanding": "69960000", "intangibleAssetsExcludingGoodwill": "1729000000", "cashAndCashEquivalentsAtCarryingValue": "1250000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1181000000", "profitLoss": "None", "dividendPayout": "520000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "EUR", "changeInInventory": "-28000000", "operatingCashflow": "2949000000", "capitalExpenditures": "1683000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1639000000", "cashflowFromInvestment": "-1888000000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "520000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2154000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8051000000, "cost_of_revenue": 1842000000, "gross_profit": 6209000000, "research_and_development": null, "selling_general_admin": 2741000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1628000000, "depreciation_amortisation": 1845000000, "ebitda": 3473000000, "interest_expense": 876000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1044000000, "tax_provision": 462000000, "effective_tax_rate": null, "net_income": 622009905, "net_income_continuing_ops": 683000000, "net_income_to_common": 622009905, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1250000000, "short_term_investments": 82000000, "net_receivables": 802000000, "inventory": 169000000, "other_current_assets": null, "total_current_assets": 2499000000, "net_ppe": null, "goodwill": 3959000000, "intangible_assets": 1729000000, "goodwill_and_intangibles": 5688000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13560000000, "total_assets": 16059000000, "short_term_debt": 2584977058, "accounts_payable": 1846983607, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5767948809, "long_term_debt": 7759000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8070928369, "total_liabilities": 13839000000, "total_debt": 10343977058, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1330000000, "total_equity": 1226000000, "shares_outstanding": 69960000, "operating_cash_flow": 2949000000, "stock_based_compensation": 3000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1683000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1888000000, "dividends_paid": 520000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1639000000, "free_cash_flow": 4632000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1628000000", "ebitda": "3473000000", "netIncome": "622009905", "grossProfit": "6209000000", "depreciation": "None", "totalRevenue": "8051000000", "costOfRevenue": "1842000000", "interestIncome": "53000000", "incomeBeforeTax": "1044000000", "interestExpense": "876000000", "operatingIncome": "1865000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "462000000", "reportedCurrency": "EUR", "netInterestIncome": "-839000000", "nonInterestIncome": "None", "operatingExpenses": "4344000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1842000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1845000000", "sellingGeneralAndAdministrative": "2741000000", "netIncomeFromContinuingOperations": "683000000" }, "balance": { "goodwill": "3959000000", "inventory": "169000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "16059000000", "longTermDebt": "7759000000", "shortTermDebt": "2584977058", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1729000000", "reportedCurrency": "EUR", "retainedEarnings": "-1330000000", "totalLiabilities": "13839000000", "otherCurrentAssets": "196000000", "totalCurrentAssets": "2499000000", "currentLongTermDebt": "2585000000", "longTermInvestments": "235000000", "shortTermInvestments": "82000000", "currentNetReceivables": "802000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13560000000", "currentAccountsPayable": "1846983607", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7340000000", "shortLongTermDebtTotal": "10344000000", "totalShareholderEquity": "1226000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1008990139", "totalCurrentLiabilities": "5767948809", "otherNonCurrentLiabilities": "15000000", "totalNonCurrentLiabilities": "8070928369", "cashAndShortTermInvestments": "1250000000", "commonStockSharesOutstanding": "69960000", "intangibleAssetsExcludingGoodwill": "1729000000", "cashAndCashEquivalentsAtCarryingValue": "1250000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1181000000", "profitLoss": "None", "dividendPayout": "520000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "EUR", "changeInInventory": "-28000000", "operatingCashflow": "2949000000", "capitalExpenditures": "1683000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1639000000", "cashflowFromInvestment": "-1888000000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "520000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2154000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:12.632509+00:00", "is_restated": false, "income_statement": { "revenue": 9086000000, "cost_of_revenue": 2116000000, "gross_profit": 6970000000, "ebit": 1439000000, "ebitda": 3094000000, "pretax_income": -248000000, "tax_provision": 369000000, "net_income": 582000000, "net_income_to_common": 582000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1808000000, "total_current_assets": 3110000000, "total_assets": 14102000000, "short_term_debt": 113000000, "long_term_debt": 6567000000, "total_debt": 6680000000, "total_liabilities": 11323000000, "total_equity": 2779000000, "shares_outstanding": 69960000, "goodwill_and_intangibles": 5670000000 }, "cash_flow": { "operating_cash_flow": 2521670844, "capital_expenditure": 1953166924, "free_cash_flow": 4474837768, "dividends_paid": 509347430, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 194612, "ticker_id": 8795, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:12.632509+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1439000000", "ebitda": "3094000000", "netIncome": "582000000", "grossProfit": "6970000000", "depreciation": "None", "totalRevenue": "9086000000", "costOfRevenue": "2116000000", "interestIncome": "67000000", "incomeBeforeTax": "-248000000", "interestExpense": "816000000", "operatingIncome": "554000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "369000000", "reportedCurrency": "EUR", "netInterestIncome": "-749000000", "nonInterestIncome": "None", "operatingExpenses": "6416000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2116000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1655000000", "sellingGeneralAndAdministrative": "3418000000", "netIncomeFromContinuingOperations": "-617000000" }, "balance": { "goodwill": "3816000000", "inventory": "141000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "14102000000", "longTermDebt": "6567000000", "shortTermDebt": "113000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1854000000", "reportedCurrency": "EUR", "retainedEarnings": "-1412000000", "totalLiabilities": "11323000000", "otherCurrentAssets": "367000000", "totalCurrentAssets": "3110000000", "currentLongTermDebt": "1289000000", "longTermInvestments": "58000000", "shortTermInvestments": "88000000", "currentNetReceivables": "689000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10992000000", "currentAccountsPayable": "1432000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4932000000", "shortLongTermDebtTotal": "6680000000", "totalShareholderEquity": "2779000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2551000000", "totalCurrentLiabilities": "4413000000", "otherNonCurrentLiabilities": "14000000", "totalNonCurrentLiabilities": "6910000000", "cashAndShortTermInvestments": "1808000000", "commonStockSharesOutstanding": "69960000", "intangibleAssetsExcludingGoodwill": "1854000000", "cashAndCashEquivalentsAtCarryingValue": "1808000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-398053011", "profitLoss": "None", "dividendPayout": "509347430", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "EUR", "changeInInventory": "-88233413", "operatingCashflow": "2521670844", "capitalExpenditures": "1953166924", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3926386888", "cashflowFromInvestment": "2002296888", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "509347430", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1838864543", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9086000000, "cost_of_revenue": 2116000000, "gross_profit": 6970000000, "research_and_development": null, "selling_general_admin": 3418000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1439000000, "depreciation_amortisation": 1655000000, "ebitda": 3094000000, "interest_expense": 816000000, "interest_income": null, "other_non_operating": null, "pretax_income": -248000000, "tax_provision": 369000000, "effective_tax_rate": null, "net_income": 582000000, "net_income_continuing_ops": -617000000, "net_income_to_common": 582000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1808000000, "short_term_investments": 88000000, "net_receivables": 689000000, "inventory": 141000000, "other_current_assets": null, "total_current_assets": 3110000000, "net_ppe": null, "goodwill": 3816000000, "intangible_assets": 1854000000, "goodwill_and_intangibles": 5670000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10992000000, "total_assets": 14102000000, "short_term_debt": 113000000, "accounts_payable": 1432000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4413000000, "long_term_debt": 6567000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6910000000, "total_liabilities": 11323000000, "total_debt": 6680000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1412000000, "total_equity": 2779000000, "shares_outstanding": 69960000, "operating_cash_flow": 2521670844, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1953166924, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2002296888, "dividends_paid": 509347430, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3926386888, "free_cash_flow": 4474837768, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1439000000", "ebitda": "3094000000", "netIncome": "582000000", "grossProfit": "6970000000", "depreciation": "None", "totalRevenue": "9086000000", "costOfRevenue": "2116000000", "interestIncome": "67000000", "incomeBeforeTax": "-248000000", "interestExpense": "816000000", "operatingIncome": "554000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "369000000", "reportedCurrency": "EUR", "netInterestIncome": "-749000000", "nonInterestIncome": "None", "operatingExpenses": "6416000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2116000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1655000000", "sellingGeneralAndAdministrative": "3418000000", "netIncomeFromContinuingOperations": "-617000000" }, "balance": { "goodwill": "3816000000", "inventory": "141000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "14102000000", "longTermDebt": "6567000000", "shortTermDebt": "113000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1854000000", "reportedCurrency": "EUR", "retainedEarnings": "-1412000000", "totalLiabilities": "11323000000", "otherCurrentAssets": "367000000", "totalCurrentAssets": "3110000000", "currentLongTermDebt": "1289000000", "longTermInvestments": "58000000", "shortTermInvestments": "88000000", "currentNetReceivables": "689000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10992000000", "currentAccountsPayable": "1432000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4932000000", "shortLongTermDebtTotal": "6680000000", "totalShareholderEquity": "2779000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2551000000", "totalCurrentLiabilities": "4413000000", "otherNonCurrentLiabilities": "14000000", "totalNonCurrentLiabilities": "6910000000", "cashAndShortTermInvestments": "1808000000", "commonStockSharesOutstanding": "69960000", "intangibleAssetsExcludingGoodwill": "1854000000", "cashAndCashEquivalentsAtCarryingValue": "1808000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-398053011", "profitLoss": "None", "dividendPayout": "509347430", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "EUR", "changeInInventory": "-88233413", "operatingCashflow": "2521670844", "capitalExpenditures": "1953166924", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3926386888", "cashflowFromInvestment": "2002296888", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "509347430", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1838864543", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:12.632509+00:00", "is_restated": false, "income_statement": { "revenue": 1206340136, "cost_of_revenue": 361600707, "gross_profit": 844739429, "ebit": 309369493, "ebitda": 519298792, "pretax_income": 183813692, "tax_provision": 60266784, "net_income": 99440194, "net_income_to_common": 99440194, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1750982490, "total_current_assets": 3119968800, "total_assets": 9601903980, "short_term_debt": 1418985810, "long_term_debt": null, "total_debt": 1418985810, "total_liabilities": 7738922610, "total_equity": 1467985320, "shares_outstanding": 71400000, "goodwill_and_intangibles": 1893981060 }, "cash_flow": { "operating_cash_flow": 397760777, "capital_expenditure": 233031567, "free_cash_flow": 630792344, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 194575, "ticker_id": 8795, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:12.632509+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "309369493", "ebitda": "519298792", "netIncome": "99440194", "grossProfit": "844739429", "depreciation": "None", "totalRevenue": "1206340136", "costOfRevenue": "361600707", "interestIncome": "18000000", "incomeBeforeTax": "183813692", "interestExpense": "150666961", "operatingIncome": "309369493", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "60266784", "reportedCurrency": "USD", "netInterestIncome": "-132000000", "nonInterestIncome": "None", "operatingExpenses": "535369935", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "361600707", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "209929299", "sellingGeneralAndAdministrative": "533000000", "netIncomeFromContinuingOperations": "123000000" }, "balance": { "goodwill": "None", "inventory": "28999710", "commonStock": "1999980", "currentDebt": "None", "investments": "None", "totalAssets": "9601903980", "longTermDebt": "None", "shortTermDebt": "1418985810", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1893981060", "reportedCurrency": "USD", "retainedEarnings": "-2898971010", "totalLiabilities": "7738922610", "otherCurrentAssets": "214997850", "totalCurrentAssets": "3119968800", "currentLongTermDebt": "None", "longTermInvestments": "108000000", "shortTermInvestments": "431995680", "currentNetReceivables": "692993070", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6481935179", "currentAccountsPayable": "1494985050", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5422945770", "totalShareholderEquity": "1467985320", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "710992890", "totalCurrentLiabilities": "3624963750", "otherNonCurrentLiabilities": "17000000", "totalNonCurrentLiabilities": "4113958859", "cashAndShortTermInvestments": "1750982490", "commonStockSharesOutstanding": "71400000", "intangibleAssetsExcludingGoodwill": "1893981060", "cashAndCashEquivalentsAtCarryingValue": "1750982490", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99440194", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "3013339", "operatingCashflow": "397760777", "capitalExpenditures": "233031567", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-228009334", "cashflowFromInvestment": "-155689193", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28124499", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "209929299", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1206340136, "cost_of_revenue": 361600707, "gross_profit": 844739429, "research_and_development": null, "selling_general_admin": 533000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 309369493, "depreciation_amortisation": 209929299, "ebitda": 519298792, "interest_expense": 150666961, "interest_income": null, "other_non_operating": null, "pretax_income": 183813692, "tax_provision": 60266784, "effective_tax_rate": null, "net_income": 99440194, "net_income_continuing_ops": 123000000, "net_income_to_common": 99440194, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1750982490, "short_term_investments": 431995680, "net_receivables": 692993070, "inventory": 28999710, "other_current_assets": null, "total_current_assets": 3119968800, "net_ppe": null, "goodwill": null, "intangible_assets": 1893981060, "goodwill_and_intangibles": 1893981060, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6481935179, "total_assets": 9601903980, "short_term_debt": 1418985810, "accounts_payable": 1494985050, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3624963750, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4113958859, "total_liabilities": 7738922610, "total_debt": 1418985810, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2898971010, "total_equity": 1467985320, "shares_outstanding": 71400000, "operating_cash_flow": 397760777, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 233031567, "acquisitions": null, "other_investing": null, "investing_cash_flow": -155689193, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -228009334, "free_cash_flow": 630792344, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "309369493", "ebitda": "519298792", "netIncome": "99440194", "grossProfit": "844739429", "depreciation": "None", "totalRevenue": "1206340136", "costOfRevenue": "361600707", "interestIncome": "18000000", "incomeBeforeTax": "183813692", "interestExpense": "150666961", "operatingIncome": "309369493", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "60266784", "reportedCurrency": "USD", "netInterestIncome": "-132000000", "nonInterestIncome": "None", "operatingExpenses": "535369935", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "361600707", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "209929299", "sellingGeneralAndAdministrative": "533000000", "netIncomeFromContinuingOperations": "123000000" }, "balance": { "goodwill": "None", "inventory": "28999710", "commonStock": "1999980", "currentDebt": "None", "investments": "None", "totalAssets": "9601903980", "longTermDebt": "None", "shortTermDebt": "1418985810", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1893981060", "reportedCurrency": "USD", "retainedEarnings": "-2898971010", "totalLiabilities": "7738922610", "otherCurrentAssets": "214997850", "totalCurrentAssets": "3119968800", "currentLongTermDebt": "None", "longTermInvestments": "108000000", "shortTermInvestments": "431995680", "currentNetReceivables": "692993070", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6481935179", "currentAccountsPayable": "1494985050", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5422945770", "totalShareholderEquity": "1467985320", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "710992890", "totalCurrentLiabilities": "3624963750", "otherNonCurrentLiabilities": "17000000", "totalNonCurrentLiabilities": "4113958859", "cashAndShortTermInvestments": "1750982490", "commonStockSharesOutstanding": "71400000", "intangibleAssetsExcludingGoodwill": "1893981060", "cashAndCashEquivalentsAtCarryingValue": "1750982490", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99440194", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "3013339", "operatingCashflow": "397760777", "capitalExpenditures": "233031567", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-228009334", "cashflowFromInvestment": "-155689193", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28124499", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "209929299", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:12.632509+00:00", "is_restated": false, "income_statement": { "revenue": 1183063619, "cost_of_revenue": 367749920, "gross_profit": 815313698, "ebit": 319255425, "ebitda": 525357029, "pretax_income": 56576910, "tax_provision": 64659326, "net_income": -31319361, "net_income_to_common": -31319361, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1731695168, "total_current_assets": 3112452112, "total_assets": 9213378160, "short_term_debt": 1101806048, "long_term_debt": null, "total_debt": 1101806048, "total_liabilities": 7579665744, "total_equity": 1339764160, "shares_outstanding": 52860000, "goodwill_and_intangibles": 1947727376 }, "cash_flow": { "operating_cash_flow": 467747053, "capital_expenditure": 212920793, "free_cash_flow": 680667846, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 194576, "ticker_id": 8795, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:12.632509+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "319255425", "ebitda": "525357029", "netIncome": "-31319361", "grossProfit": "815313698", "depreciation": "None", "totalRevenue": "1183063619", "costOfRevenue": "367749920", "interestIncome": "None", "incomeBeforeTax": "56576910", "interestExpense": "144473183", "operatingIncome": "319255425", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "64659326", "reportedCurrency": "USD", "netInterestIncome": "-125000000", "nonInterestIncome": "None", "operatingExpenses": "496058272", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "367749920", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "206101604", "sellingGeneralAndAdministrative": "244000000", "netIncomeFromContinuingOperations": "-8000000" }, "balance": { "goodwill": "399000000", "inventory": "31994368", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "9213378160", "longTermDebt": "None", "shortTermDebt": "1101806048", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1548727376", "reportedCurrency": "USD", "retainedEarnings": "-2998000000", "totalLiabilities": "7579665744", "otherCurrentAssets": "704875920", "totalCurrentAssets": "3112452112", "currentLongTermDebt": "None", "longTermInvestments": "144000000", "shortTermInvestments": "489000000", "currentNetReceivables": "643886656", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6100926048", "currentAccountsPayable": "1441746208", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5144094480", "totalShareholderEquity": "1339764160", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "887843712", "totalCurrentLiabilities": "3431395968", "otherNonCurrentLiabilities": "11000000", "totalNonCurrentLiabilities": "4148269776", "cashAndShortTermInvestments": "1731695168", "commonStockSharesOutstanding": "52860000", "intangibleAssetsExcludingGoodwill": "1548727376", "cashAndCashEquivalentsAtCarryingValue": "1731695168", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31319361", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-6089920", "operatingCashflow": "467747053", "capitalExpenditures": "212920793", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94001118", "cashflowFromInvestment": "-314692589", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-106802662", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "206101604", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1183063619, "cost_of_revenue": 367749920, "gross_profit": 815313698, "research_and_development": null, "selling_general_admin": 244000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 319255425, "depreciation_amortisation": 206101604, "ebitda": 525357029, "interest_expense": 144473183, "interest_income": null, "other_non_operating": null, "pretax_income": 56576910, "tax_provision": 64659326, "effective_tax_rate": null, "net_income": -31319361, "net_income_continuing_ops": -8000000, "net_income_to_common": -31319361, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1731695168, "short_term_investments": 489000000, "net_receivables": 643886656, "inventory": 31994368, "other_current_assets": null, "total_current_assets": 3112452112, "net_ppe": null, "goodwill": 399000000, "intangible_assets": 1548727376, "goodwill_and_intangibles": 1947727376, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6100926048, "total_assets": 9213378160, "short_term_debt": 1101806048, "accounts_payable": 1441746208, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3431395968, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4148269776, "total_liabilities": 7579665744, "total_debt": 1101806048, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2998000000, "total_equity": 1339764160, "shares_outstanding": 52860000, "operating_cash_flow": 467747053, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 212920793, "acquisitions": null, "other_investing": null, "investing_cash_flow": -314692589, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -94001118, "free_cash_flow": 680667846, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "319255425", "ebitda": "525357029", "netIncome": "-31319361", "grossProfit": "815313698", "depreciation": "None", "totalRevenue": "1183063619", "costOfRevenue": "367749920", "interestIncome": "None", "incomeBeforeTax": "56576910", "interestExpense": "144473183", "operatingIncome": "319255425", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "64659326", "reportedCurrency": "USD", "netInterestIncome": "-125000000", "nonInterestIncome": "None", "operatingExpenses": "496058272", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "367749920", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "206101604", "sellingGeneralAndAdministrative": "244000000", "netIncomeFromContinuingOperations": "-8000000" }, "balance": { "goodwill": "399000000", "inventory": "31994368", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "9213378160", "longTermDebt": "None", "shortTermDebt": "1101806048", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1548727376", "reportedCurrency": "USD", "retainedEarnings": "-2998000000", "totalLiabilities": "7579665744", "otherCurrentAssets": "704875920", "totalCurrentAssets": "3112452112", "currentLongTermDebt": "None", "longTermInvestments": "144000000", "shortTermInvestments": "489000000", "currentNetReceivables": "643886656", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6100926048", "currentAccountsPayable": "1441746208", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5144094480", "totalShareholderEquity": "1339764160", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "887843712", "totalCurrentLiabilities": "3431395968", "otherNonCurrentLiabilities": "11000000", "totalNonCurrentLiabilities": "4148269776", "cashAndShortTermInvestments": "1731695168", "commonStockSharesOutstanding": "52860000", "intangibleAssetsExcludingGoodwill": "1548727376", "cashAndCashEquivalentsAtCarryingValue": "1731695168", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31319361", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-6089920", "operatingCashflow": "467747053", "capitalExpenditures": "212920793", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94001118", "cashflowFromInvestment": "-314692589", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-106802662", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "206101604", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:12.632509+00:00", "is_restated": false, "income_statement": { "revenue": 1115000000, "cost_of_revenue": 133000000, "gross_profit": 982000000, "ebit": -83000000, "ebitda": 122000000, "pretax_income": -83000000, "tax_provision": 44000000, "net_income": -131000000, "net_income_to_common": -131000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1662833700, "total_current_assets": 2882711700, "total_assets": 8812118700, "short_term_debt": 1110888900, "long_term_debt": null, "total_debt": 1110888900, "total_liabilities": 7165283400, "total_equity": 1381861800, "shares_outstanding": 68760000, "goodwill_and_intangibles": 1534846500 }, "cash_flow": { "operating_cash_flow": 323000000, "capital_expenditure": 164962317, "free_cash_flow": 487962317, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 194578, "ticker_id": 8795, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:12.632509+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-83000000", "ebitda": "122000000", "netIncome": "-131000000", "grossProfit": "982000000", "depreciation": "None", "totalRevenue": "1115000000", "costOfRevenue": "133000000", "interestIncome": "None", "incomeBeforeTax": "-83000000", "interestExpense": "131466367", "operatingIncome": "59000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "44000000", "reportedCurrency": "USD", "netInterestIncome": "-132000000", "nonInterestIncome": "None", "operatingExpenses": "923000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "205000000", "sellingGeneralAndAdministrative": "633000000", "netIncomeFromContinuingOperations": "-127000000" }, "balance": { "goodwill": "384961500", "inventory": "23997600", "commonStock": "1999800", "currentDebt": "None", "investments": "None", "totalAssets": "8812118700", "longTermDebt": "None", "shortTermDebt": "1110888900", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1149885000", "reportedCurrency": "USD", "retainedEarnings": "-2966703300", "totalLiabilities": "7165283400", "otherCurrentAssets": "232976700", "totalCurrentAssets": "2882711700", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "364963500", "currentNetReceivables": "597940200", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5929407000", "currentAccountsPayable": "1255874400", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5143000000", "totalShareholderEquity": "1381861800", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "670932900", "totalCurrentLiabilities": "3037696200", "otherNonCurrentLiabilities": "92000000", "totalNonCurrentLiabilities": "4127587200", "cashAndShortTermInvestments": "1662833700", "commonStockSharesOutstanding": "68760000", "intangibleAssetsExcludingGoodwill": "1149885000", "cashAndCashEquivalentsAtCarryingValue": "1662833700", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-131000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-7094844", "operatingCashflow": "323000000", "capitalExpenditures": "164962317", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "223586467", "cashflowFromInvestment": "-162355317", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "70038320", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "205000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1115000000, "cost_of_revenue": 133000000, "gross_profit": 982000000, "research_and_development": null, "selling_general_admin": 633000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -83000000, "depreciation_amortisation": 205000000, "ebitda": 122000000, "interest_expense": 131466367, "interest_income": null, "other_non_operating": null, "pretax_income": -83000000, "tax_provision": 44000000, "effective_tax_rate": null, "net_income": -131000000, "net_income_continuing_ops": -127000000, "net_income_to_common": -131000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1662833700, "short_term_investments": 364963500, "net_receivables": 597940200, "inventory": 23997600, "other_current_assets": null, "total_current_assets": 2882711700, "net_ppe": null, "goodwill": 384961500, "intangible_assets": 1149885000, "goodwill_and_intangibles": 1534846500, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5929407000, "total_assets": 8812118700, "short_term_debt": 1110888900, "accounts_payable": 1255874400, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3037696200, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4127587200, "total_liabilities": 7165283400, "total_debt": 1110888900, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2966703300, "total_equity": 1381861800, "shares_outstanding": 68760000, "operating_cash_flow": 323000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 164962317, "acquisitions": null, "other_investing": null, "investing_cash_flow": -162355317, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 223586467, "free_cash_flow": 487962317, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-83000000", "ebitda": "122000000", "netIncome": "-131000000", "grossProfit": "982000000", "depreciation": "None", "totalRevenue": "1115000000", "costOfRevenue": "133000000", "interestIncome": "None", "incomeBeforeTax": "-83000000", "interestExpense": "131466367", "operatingIncome": "59000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "44000000", "reportedCurrency": "USD", "netInterestIncome": "-132000000", "nonInterestIncome": "None", "operatingExpenses": "923000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "205000000", "sellingGeneralAndAdministrative": "633000000", "netIncomeFromContinuingOperations": "-127000000" }, "balance": { "goodwill": "384961500", "inventory": "23997600", "commonStock": "1999800", "currentDebt": "None", "investments": "None", "totalAssets": "8812118700", "longTermDebt": "None", "shortTermDebt": "1110888900", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1149885000", "reportedCurrency": "USD", "retainedEarnings": "-2966703300", "totalLiabilities": "7165283400", "otherCurrentAssets": "232976700", "totalCurrentAssets": "2882711700", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "364963500", "currentNetReceivables": "597940200", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5929407000", "currentAccountsPayable": "1255874400", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5143000000", "totalShareholderEquity": "1381861800", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "670932900", "totalCurrentLiabilities": "3037696200", "otherNonCurrentLiabilities": "92000000", "totalNonCurrentLiabilities": "4127587200", "cashAndShortTermInvestments": "1662833700", "commonStockSharesOutstanding": "68760000", "intangibleAssetsExcludingGoodwill": "1149885000", "cashAndCashEquivalentsAtCarryingValue": "1662833700", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-131000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-7094844", "operatingCashflow": "323000000", "capitalExpenditures": "164962317", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "223586467", "cashflowFromInvestment": "-162355317", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "70038320", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "205000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:12.632509+00:00", "is_restated": false, "income_statement": { "revenue": 1087000000, "cost_of_revenue": 104000000, "gross_profit": 983000000, "ebit": 324000000, "ebitda": 520000000, "pretax_income": 682000000, "tax_provision": 74000000, "net_income": 595000000, "net_income_to_common": 595000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1282000000, "total_current_assets": 2645000000, "total_assets": 8463000000, "short_term_debt": 1061188858, "long_term_debt": null, "total_debt": 1061188858, "total_liabilities": 6968240126, "total_equity": 1306000000, "shares_outstanding": 70099600, "goodwill_and_intangibles": 1553000000 }, "cash_flow": { "operating_cash_flow": 136000000, "capital_expenditure": 184000000, "free_cash_flow": 320000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 194579, "ticker_id": 8795, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:12.632509+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "324000000", "ebitda": "520000000", "netIncome": "595000000", "grossProfit": "983000000", "depreciation": "None", "totalRevenue": "1087000000", "costOfRevenue": "104000000", "interestIncome": "None", "incomeBeforeTax": "682000000", "interestExpense": "129292653", "operatingIncome": "820000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "74000000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "163000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "196000000", "sellingGeneralAndAdministrative": "462000000", "netIncomeFromContinuingOperations": "608000000" }, "balance": { "goodwill": "382000000", "inventory": "None", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "8463000000", "longTermDebt": "None", "shortTermDebt": "1061188858", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1171000000", "reportedCurrency": "USD", "retainedEarnings": "-2836000000", "totalLiabilities": "6968240126", "otherCurrentAssets": "343000000", "totalCurrentAssets": "2645000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "504000000", "currentNetReceivables": "516000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5818000000", "currentAccountsPayable": "1334237452", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4913000000", "totalShareholderEquity": "1306000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "597106266", "totalCurrentLiabilities": "2992532576", "otherNonCurrentLiabilities": "87000000", "totalNonCurrentLiabilities": "3975707549", "cashAndShortTermInvestments": "1282000000", "commonStockSharesOutstanding": "70099600", "intangibleAssetsExcludingGoodwill": "1171000000", "cashAndCashEquivalentsAtCarryingValue": "1282000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "595000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "2000000", "operatingCashflow": "136000000", "capitalExpenditures": "184000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-516000000", "cashflowFromInvestment": "-108000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "196000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1087000000, "cost_of_revenue": 104000000, "gross_profit": 983000000, "research_and_development": null, "selling_general_admin": 462000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 324000000, "depreciation_amortisation": 196000000, "ebitda": 520000000, "interest_expense": 129292653, "interest_income": null, "other_non_operating": null, "pretax_income": 682000000, "tax_provision": 74000000, "effective_tax_rate": null, "net_income": 595000000, "net_income_continuing_ops": 608000000, "net_income_to_common": 595000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1282000000, "short_term_investments": 504000000, "net_receivables": 516000000, "inventory": null, "other_current_assets": null, "total_current_assets": 2645000000, "net_ppe": null, "goodwill": 382000000, "intangible_assets": 1171000000, "goodwill_and_intangibles": 1553000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5818000000, "total_assets": 8463000000, "short_term_debt": 1061188858, "accounts_payable": 1334237452, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2992532576, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3975707549, "total_liabilities": 6968240126, "total_debt": 1061188858, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2836000000, "total_equity": 1306000000, "shares_outstanding": 70099600, "operating_cash_flow": 136000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 184000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -108000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -516000000, "free_cash_flow": 320000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "324000000", "ebitda": "520000000", "netIncome": "595000000", "grossProfit": "983000000", "depreciation": "None", "totalRevenue": "1087000000", "costOfRevenue": "104000000", "interestIncome": "None", "incomeBeforeTax": "682000000", "interestExpense": "129292653", "operatingIncome": "820000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "74000000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "163000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "196000000", "sellingGeneralAndAdministrative": "462000000", "netIncomeFromContinuingOperations": "608000000" }, "balance": { "goodwill": "382000000", "inventory": "None", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "8463000000", "longTermDebt": "None", "shortTermDebt": "1061188858", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1171000000", "reportedCurrency": "USD", "retainedEarnings": "-2836000000", "totalLiabilities": "6968240126", "otherCurrentAssets": "343000000", "totalCurrentAssets": "2645000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "504000000", "currentNetReceivables": "516000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5818000000", "currentAccountsPayable": "1334237452", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4913000000", "totalShareholderEquity": "1306000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "597106266", "totalCurrentLiabilities": "2992532576", "otherNonCurrentLiabilities": "87000000", "totalNonCurrentLiabilities": "3975707549", "cashAndShortTermInvestments": "1282000000", "commonStockSharesOutstanding": "70099600", "intangibleAssetsExcludingGoodwill": "1171000000", "cashAndCashEquivalentsAtCarryingValue": "1282000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "595000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "2000000", "operatingCashflow": "136000000", "capitalExpenditures": "184000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-516000000", "cashflowFromInvestment": "-108000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "196000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:12.632509+00:00", "is_restated": false, "income_statement": { "revenue": 1026000000, "cost_of_revenue": 129000000, "gross_profit": 897000000, "ebit": 241000000, "ebitda": 439000000, "pretax_income": 130000000, "tax_provision": 12000000, "net_income": 99000000, "net_income_to_common": 99000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1773000000, "total_current_assets": 2974000000, "total_assets": 8246000000, "short_term_debt": 1696084800, "long_term_debt": null, "total_debt": 1696084800, "total_liabilities": 6858342900, "total_equity": 1207000000, "shares_outstanding": 70099584, "goodwill_and_intangibles": 1477000000 }, "cash_flow": { "operating_cash_flow": 428000000, "capital_expenditure": 173000000, "free_cash_flow": 601000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 194580, "ticker_id": 8795, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:12.632509+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "241000000", "ebitda": "439000000", "netIncome": "99000000", "grossProfit": "897000000", "depreciation": "None", "totalRevenue": "1026000000", "costOfRevenue": "129000000", "interestIncome": "10000000", "incomeBeforeTax": "130000000", "interestExpense": "122963354", "operatingIncome": "239000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "12000000", "reportedCurrency": "USD", "netInterestIncome": "-109000000", "nonInterestIncome": "None", "operatingExpenses": "658000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "129000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "198000000", "sellingGeneralAndAdministrative": "458000000", "netIncomeFromContinuingOperations": "118000000" }, "balance": { "goodwill": "341000000", "inventory": "16000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "8246000000", "longTermDebt": "None", "shortTermDebt": "1696084800", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1136000000", "reportedCurrency": "USD", "retainedEarnings": "-3431171550", "totalLiabilities": "6858342900", "otherCurrentAssets": "258000000", "totalCurrentAssets": "2974000000", "currentLongTermDebt": "None", "longTermInvestments": "62000000", "shortTermInvestments": "358000000", "currentNetReceivables": "569000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5272000000", "currentAccountsPayable": "1345067250", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4703000000", "totalShareholderEquity": "1207000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "695034750", "totalCurrentLiabilities": "3736186800", "otherNonCurrentLiabilities": "21000000", "totalNonCurrentLiabilities": "3122156099", "cashAndShortTermInvestments": "1773000000", "commonStockSharesOutstanding": "70099584", "intangibleAssetsExcludingGoodwill": "1136000000", "cashAndCashEquivalentsAtCarryingValue": "1773000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102297244", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-5000000", "operatingCashflow": "428000000", "capitalExpenditures": "173000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-146000000", "cashflowFromInvestment": "-210000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "204594489", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1026000000, "cost_of_revenue": 129000000, "gross_profit": 897000000, "research_and_development": null, "selling_general_admin": 458000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 241000000, "depreciation_amortisation": 198000000, "ebitda": 439000000, "interest_expense": 122963354, "interest_income": null, "other_non_operating": null, "pretax_income": 130000000, "tax_provision": 12000000, "effective_tax_rate": null, "net_income": 99000000, "net_income_continuing_ops": 118000000, "net_income_to_common": 99000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1773000000, "short_term_investments": 358000000, "net_receivables": 569000000, "inventory": 16000000, "other_current_assets": null, "total_current_assets": 2974000000, "net_ppe": null, "goodwill": 341000000, "intangible_assets": 1136000000, "goodwill_and_intangibles": 1477000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5272000000, "total_assets": 8246000000, "short_term_debt": 1696084800, "accounts_payable": 1345067250, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3736186800, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3122156099, "total_liabilities": 6858342900, "total_debt": 1696084800, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3431171550, "total_equity": 1207000000, "shares_outstanding": 70099584, "operating_cash_flow": 428000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 173000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -210000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -146000000, "free_cash_flow": 601000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "241000000", "ebitda": "439000000", "netIncome": "99000000", "grossProfit": "897000000", "depreciation": "None", "totalRevenue": "1026000000", "costOfRevenue": "129000000", "interestIncome": "10000000", "incomeBeforeTax": "130000000", "interestExpense": "122963354", "operatingIncome": "239000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "12000000", "reportedCurrency": "USD", "netInterestIncome": "-109000000", "nonInterestIncome": "None", "operatingExpenses": "658000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "129000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "198000000", "sellingGeneralAndAdministrative": "458000000", "netIncomeFromContinuingOperations": "118000000" }, "balance": { "goodwill": "341000000", "inventory": "16000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "8246000000", "longTermDebt": "None", "shortTermDebt": "1696084800", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1136000000", "reportedCurrency": "USD", "retainedEarnings": "-3431171550", "totalLiabilities": "6858342900", "otherCurrentAssets": "258000000", "totalCurrentAssets": "2974000000", "currentLongTermDebt": "None", "longTermInvestments": "62000000", "shortTermInvestments": "358000000", "currentNetReceivables": "569000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5272000000", "currentAccountsPayable": "1345067250", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4703000000", "totalShareholderEquity": "1207000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "695034750", "totalCurrentLiabilities": "3736186800", "otherNonCurrentLiabilities": "21000000", "totalNonCurrentLiabilities": "3122156099", "cashAndShortTermInvestments": "1773000000", "commonStockSharesOutstanding": "70099584", "intangibleAssetsExcludingGoodwill": "1136000000", "cashAndCashEquivalentsAtCarryingValue": "1773000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102297244", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-5000000", "operatingCashflow": "428000000", "capitalExpenditures": "173000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-146000000", "cashflowFromInvestment": "-210000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "204594489", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:12.632509+00:00", "is_restated": false, "income_statement": { "revenue": 998000000, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1689000000, "total_current_assets": 2885000000, "total_assets": 8036000000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 6779000000, "total_equity": 1099000000, "shares_outstanding": 1766318855, "goodwill_and_intangibles": 1510000000 }, "cash_flow": { "operating_cash_flow": 363000000, "capital_expenditure": 0, "free_cash_flow": 363000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 194581, "ticker_id": 8795, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:12.632509+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "None", "grossProfit": "None", "depreciation": "None", "totalRevenue": "998000000", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "None", "interestExpense": "None", "operatingIncome": "None", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "None", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "338000000", "inventory": "15000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8036000000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1172000000", "reportedCurrency": "USD", "retainedEarnings": "-3530000000", "totalLiabilities": "6779000000", "otherCurrentAssets": "80000000", "totalCurrentAssets": "2885000000", "currentLongTermDebt": "None", "longTermInvestments": "65000000", "shortTermInvestments": "357000000", "currentNetReceivables": "177000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5151000000", "currentAccountsPayable": "1276000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "1099000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "138000000", "totalCurrentLiabilities": "3654000000", "otherNonCurrentLiabilities": "14000000", "totalNonCurrentLiabilities": "3125000000", "cashAndShortTermInvestments": "1689000000", "commonStockSharesOutstanding": "1766318855", "intangibleAssetsExcludingGoodwill": "1172000000", "cashAndCashEquivalentsAtCarryingValue": "1689000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "363000000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 998000000, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1689000000, "short_term_investments": 357000000, "net_receivables": 177000000, "inventory": 15000000, "other_current_assets": null, "total_current_assets": 2885000000, "net_ppe": null, "goodwill": 338000000, "intangible_assets": 1172000000, "goodwill_and_intangibles": 1510000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5151000000, "total_assets": 8036000000, "short_term_debt": null, "accounts_payable": 1276000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3654000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3125000000, "total_liabilities": 6779000000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3530000000, "total_equity": 1099000000, "shares_outstanding": 1766318855, "operating_cash_flow": 363000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 363000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "None", "grossProfit": "None", "depreciation": "None", "totalRevenue": "998000000", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "None", "interestExpense": "None", "operatingIncome": "None", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "None", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "338000000", "inventory": "15000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8036000000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1172000000", "reportedCurrency": "USD", "retainedEarnings": "-3530000000", "totalLiabilities": "6779000000", "otherCurrentAssets": "80000000", "totalCurrentAssets": "2885000000", "currentLongTermDebt": "None", "longTermInvestments": "65000000", "shortTermInvestments": "357000000", "currentNetReceivables": "177000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5151000000", "currentAccountsPayable": "1276000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "1099000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "138000000", "totalCurrentLiabilities": "3654000000", "otherNonCurrentLiabilities": "14000000", "totalNonCurrentLiabilities": "3125000000", "cashAndShortTermInvestments": "1689000000", "commonStockSharesOutstanding": "1766318855", "intangibleAssetsExcludingGoodwill": "1172000000", "cashAndCashEquivalentsAtCarryingValue": "1689000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "363000000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:12.632509+00:00", "is_restated": false, "income_statement": { "revenue": 1037000000, "cost_of_revenue": 144000000, "gross_profit": 893000000, "ebit": 256000000, "ebitda": 437000000, "pretax_income": 294000000, "tax_provision": 67000000, "net_income": 209000000, "net_income_to_common": 209000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1019000000, "total_current_assets": 2458000000, "total_assets": 7496000000, "short_term_debt": 1353000000, "long_term_debt": null, "total_debt": 1353000000, "total_liabilities": 6222000000, "total_equity": 1071000000, "shares_outstanding": 70735432, "goodwill_and_intangibles": 1481000000 }, "cash_flow": { "operating_cash_flow": 324000000, "capital_expenditure": 149000000, "free_cash_flow": 473000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 194583, "ticker_id": 8795, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:12.632509+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "256000000", "ebitda": "437000000", "netIncome": "209000000", "grossProfit": "893000000", "depreciation": "None", "totalRevenue": "1037000000", "costOfRevenue": "144000000", "interestIncome": "None", "incomeBeforeTax": "294000000", "interestExpense": "123000000", "operatingIncome": "401000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "67000000", "reportedCurrency": "EUR", "netInterestIncome": "-113000000", "nonInterestIncome": "None", "operatingExpenses": "492000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "144000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "181000000", "sellingGeneralAndAdministrative": "457000000", "netIncomeFromContinuingOperations": "227000000" }, "balance": { "goodwill": "343000000", "inventory": "24000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7496000000", "longTermDebt": "None", "shortTermDebt": "1353000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1138000000", "reportedCurrency": "EUR", "retainedEarnings": "-3609000000", "totalLiabilities": "6222000000", "otherCurrentAssets": "291000000", "totalCurrentAssets": "2458000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "606000000", "currentNetReceivables": "518000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5038000000", "currentAccountsPayable": "1135000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4333000000", "totalShareholderEquity": "1071000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "617000000", "totalCurrentLiabilities": "3105000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3117000000", "cashAndShortTermInvestments": "1019000000", "commonStockSharesOutstanding": "70735432", "intangibleAssetsExcludingGoodwill": "1138000000", "cashAndCashEquivalentsAtCarryingValue": "1019000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "209000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1000000", "operatingCashflow": "324000000", "capitalExpenditures": "149000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18000000", "cashflowFromInvestment": "-205000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "181000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1037000000, "cost_of_revenue": 144000000, "gross_profit": 893000000, "research_and_development": null, "selling_general_admin": 457000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 256000000, "depreciation_amortisation": 181000000, "ebitda": 437000000, "interest_expense": 123000000, "interest_income": null, "other_non_operating": null, "pretax_income": 294000000, "tax_provision": 67000000, "effective_tax_rate": null, "net_income": 209000000, "net_income_continuing_ops": 227000000, "net_income_to_common": 209000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1019000000, "short_term_investments": 606000000, "net_receivables": 518000000, "inventory": 24000000, "other_current_assets": null, "total_current_assets": 2458000000, "net_ppe": null, "goodwill": 343000000, "intangible_assets": 1138000000, "goodwill_and_intangibles": 1481000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5038000000, "total_assets": 7496000000, "short_term_debt": 1353000000, "accounts_payable": 1135000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3105000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3117000000, "total_liabilities": 6222000000, "total_debt": 1353000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3609000000, "total_equity": 1071000000, "shares_outstanding": 70735432, "operating_cash_flow": 324000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 149000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -205000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18000000, "free_cash_flow": 473000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "256000000", "ebitda": "437000000", "netIncome": "209000000", "grossProfit": "893000000", "depreciation": "None", "totalRevenue": "1037000000", "costOfRevenue": "144000000", "interestIncome": "None", "incomeBeforeTax": "294000000", "interestExpense": "123000000", "operatingIncome": "401000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "67000000", "reportedCurrency": "EUR", "netInterestIncome": "-113000000", "nonInterestIncome": "None", "operatingExpenses": "492000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "144000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "181000000", "sellingGeneralAndAdministrative": "457000000", "netIncomeFromContinuingOperations": "227000000" }, "balance": { "goodwill": "343000000", "inventory": "24000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7496000000", "longTermDebt": "None", "shortTermDebt": "1353000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1138000000", "reportedCurrency": "EUR", "retainedEarnings": "-3609000000", "totalLiabilities": "6222000000", "otherCurrentAssets": "291000000", "totalCurrentAssets": "2458000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "606000000", "currentNetReceivables": "518000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5038000000", "currentAccountsPayable": "1135000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4333000000", "totalShareholderEquity": "1071000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "617000000", "totalCurrentLiabilities": "3105000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3117000000", "cashAndShortTermInvestments": "1019000000", "commonStockSharesOutstanding": "70735432", "intangibleAssetsExcludingGoodwill": "1138000000", "cashAndCashEquivalentsAtCarryingValue": "1019000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "209000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1000000", "operatingCashflow": "324000000", "capitalExpenditures": "149000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18000000", "cashflowFromInvestment": "-205000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "181000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:12.632509+00:00", "is_restated": false, "income_statement": { "revenue": 1027000000, "cost_of_revenue": 121000000, "gross_profit": 906000000, "ebit": 280000000, "ebitda": 460000000, "pretax_income": 142000000, "tax_provision": 53000000, "net_income": 68000000, "net_income_to_common": 68000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 862000000, "total_current_assets": 2393000000, "total_assets": 7329000000, "short_term_debt": 1352000000, "long_term_debt": null, "total_debt": 1352000000, "total_liabilities": 6204000000, "total_equity": 911000000, "shares_outstanding": 70652754, "goodwill_and_intangibles": 1514000000 }, "cash_flow": { "operating_cash_flow": 201000000, "capital_expenditure": 129000000, "free_cash_flow": 330000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 194584, "ticker_id": 8795, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:12.632509+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "280000000", "ebitda": "460000000", "netIncome": "68000000", "grossProfit": "906000000", "depreciation": "None", "totalRevenue": "1027000000", "costOfRevenue": "121000000", "interestIncome": "11000000", "incomeBeforeTax": "142000000", "interestExpense": "117000000", "operatingIncome": "278000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "53000000", "reportedCurrency": "EUR", "netInterestIncome": "-106000000", "nonInterestIncome": "None", "operatingExpenses": "628000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180000000", "sellingGeneralAndAdministrative": "446000000", "netIncomeFromContinuingOperations": "98000000" }, "balance": { "goodwill": "345000000", "inventory": "22000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7329000000", "longTermDebt": "None", "shortTermDebt": "1352000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1169000000", "reportedCurrency": "EUR", "retainedEarnings": "-3817000000", "totalLiabilities": "6204000000", "otherCurrentAssets": "384000000", "totalCurrentAssets": "2393000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "571000000", "currentNetReceivables": "554000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4936000000", "currentAccountsPayable": "1058000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4339000000", "totalShareholderEquity": "911000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "496000000", "totalCurrentLiabilities": "3072000000", "otherNonCurrentLiabilities": "31000000", "totalNonCurrentLiabilities": "3132000000", "cashAndShortTermInvestments": "862000000", "commonStockSharesOutstanding": "70652754", "intangibleAssetsExcludingGoodwill": "1169000000", "cashAndCashEquivalentsAtCarryingValue": "862000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "EUR", "changeInInventory": "-5000000", "operatingCashflow": "201000000", "capitalExpenditures": "129000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "204000000", "cashflowFromInvestment": "-345000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "180000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1027000000, "cost_of_revenue": 121000000, "gross_profit": 906000000, "research_and_development": null, "selling_general_admin": 446000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 280000000, "depreciation_amortisation": 180000000, "ebitda": 460000000, "interest_expense": 117000000, "interest_income": null, "other_non_operating": null, "pretax_income": 142000000, "tax_provision": 53000000, "effective_tax_rate": null, "net_income": 68000000, "net_income_continuing_ops": 98000000, "net_income_to_common": 68000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 862000000, "short_term_investments": 571000000, "net_receivables": 554000000, "inventory": 22000000, "other_current_assets": null, "total_current_assets": 2393000000, "net_ppe": null, "goodwill": 345000000, "intangible_assets": 1169000000, "goodwill_and_intangibles": 1514000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4936000000, "total_assets": 7329000000, "short_term_debt": 1352000000, "accounts_payable": 1058000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3072000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3132000000, "total_liabilities": 6204000000, "total_debt": 1352000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3817000000, "total_equity": 911000000, "shares_outstanding": 70652754, "operating_cash_flow": 201000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 129000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -345000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 204000000, "free_cash_flow": 330000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "280000000", "ebitda": "460000000", "netIncome": "68000000", "grossProfit": "906000000", "depreciation": "None", "totalRevenue": "1027000000", "costOfRevenue": "121000000", "interestIncome": "11000000", "incomeBeforeTax": "142000000", "interestExpense": "117000000", "operatingIncome": "278000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "53000000", "reportedCurrency": "EUR", "netInterestIncome": "-106000000", "nonInterestIncome": "None", "operatingExpenses": "628000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180000000", "sellingGeneralAndAdministrative": "446000000", "netIncomeFromContinuingOperations": "98000000" }, "balance": { "goodwill": "345000000", "inventory": "22000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7329000000", "longTermDebt": "None", "shortTermDebt": "1352000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1169000000", "reportedCurrency": "EUR", "retainedEarnings": "-3817000000", "totalLiabilities": "6204000000", "otherCurrentAssets": "384000000", "totalCurrentAssets": "2393000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "571000000", "currentNetReceivables": "554000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4936000000", "currentAccountsPayable": "1058000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4339000000", "totalShareholderEquity": "911000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "496000000", "totalCurrentLiabilities": "3072000000", "otherNonCurrentLiabilities": "31000000", "totalNonCurrentLiabilities": "3132000000", "cashAndShortTermInvestments": "862000000", "commonStockSharesOutstanding": "70652754", "intangibleAssetsExcludingGoodwill": "1169000000", "cashAndCashEquivalentsAtCarryingValue": "862000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "EUR", "changeInInventory": "-5000000", "operatingCashflow": "201000000", "capitalExpenditures": "129000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "204000000", "cashflowFromInvestment": "-345000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "180000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:12.632509+00:00", "is_restated": false, "income_statement": { "revenue": 942000000, "cost_of_revenue": 303000000, "gross_profit": 639000000, "ebit": 202000000, "ebitda": 386000000, "pretax_income": 119000000, "tax_provision": 41000000, "net_income": 57000000, "net_income_to_common": 57000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 832000000, "total_current_assets": 2126000000, "total_assets": 7268000000, "short_term_debt": 643000000, "long_term_debt": null, "total_debt": 643000000, "total_liabilities": 6128000000, "total_equity": 903000000, "shares_outstanding": 2809543, "goodwill_and_intangibles": 353000000 }, "cash_flow": { "operating_cash_flow": 262000000, "capital_expenditure": 212000000, "free_cash_flow": 474000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 194585, "ticker_id": 8795, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:12.632509+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "202000000", "ebitda": "386000000", "netIncome": "57000000", "grossProfit": "639000000", "depreciation": "None", "totalRevenue": "942000000", "costOfRevenue": "303000000", "interestIncome": "None", "incomeBeforeTax": "119000000", "interestExpense": "None", "operatingIncome": "202000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "41000000", "reportedCurrency": "EUR", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "437000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "303000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "353000000", "inventory": "24000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7268000000", "longTermDebt": "None", "shortTermDebt": "643000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "EUR", "retainedEarnings": "-3882000000", "totalLiabilities": "6128000000", "otherCurrentAssets": "230000000", "totalCurrentAssets": "2126000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "483000000", "currentNetReceivables": "557000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5142000000", "currentAccountsPayable": "1160000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4169000000", "totalShareholderEquity": "903000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "519000000", "totalCurrentLiabilities": "2479000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3649000000", "cashAndShortTermInvestments": "832000000", "commonStockSharesOutstanding": "2809543", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "832000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "EUR", "changeInInventory": "-5000000", "operatingCashflow": "262000000", "capitalExpenditures": "212000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1113000000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "184000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 942000000, "cost_of_revenue": 303000000, "gross_profit": 639000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 202000000, "depreciation_amortisation": 184000000, "ebitda": 386000000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 119000000, "tax_provision": 41000000, "effective_tax_rate": null, "net_income": 57000000, "net_income_continuing_ops": null, "net_income_to_common": 57000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 832000000, "short_term_investments": 483000000, "net_receivables": 557000000, "inventory": 24000000, "other_current_assets": null, "total_current_assets": 2126000000, "net_ppe": null, "goodwill": 353000000, "intangible_assets": null, "goodwill_and_intangibles": 353000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5142000000, "total_assets": 7268000000, "short_term_debt": 643000000, "accounts_payable": 1160000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2479000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3649000000, "total_liabilities": 6128000000, "total_debt": 643000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3882000000, "total_equity": 903000000, "shares_outstanding": 2809543, "operating_cash_flow": 262000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 212000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1113000000, "free_cash_flow": 474000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "202000000", "ebitda": "386000000", "netIncome": "57000000", "grossProfit": "639000000", "depreciation": "None", "totalRevenue": "942000000", "costOfRevenue": "303000000", "interestIncome": "None", "incomeBeforeTax": "119000000", "interestExpense": "None", "operatingIncome": "202000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "41000000", "reportedCurrency": "EUR", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "437000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "303000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "353000000", "inventory": "24000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "7268000000", "longTermDebt": "None", "shortTermDebt": "643000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "EUR", "retainedEarnings": "-3882000000", "totalLiabilities": "6128000000", "otherCurrentAssets": "230000000", "totalCurrentAssets": "2126000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "483000000", "currentNetReceivables": "557000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5142000000", "currentAccountsPayable": "1160000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4169000000", "totalShareholderEquity": "903000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "519000000", "totalCurrentLiabilities": "2479000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3649000000", "cashAndShortTermInvestments": "832000000", "commonStockSharesOutstanding": "2809543", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "832000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "EUR", "changeInInventory": "-5000000", "operatingCashflow": "262000000", "capitalExpenditures": "212000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1113000000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "184000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:12.632509+00:00", "is_restated": false, "income_statement": { "revenue": 953000000, "cost_of_revenue": null, "gross_profit": 953000000, "ebit": 269000000, "ebitda": 452000000, "pretax_income": 148000000, "tax_provision": 57000000, "net_income": 72000000, "net_income_to_common": 72000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1737000000, "total_current_assets": 2713000000, "total_assets": 8218000000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 4944000000, "total_equity": 1076000000, "shares_outstanding": 73927000, "goodwill_and_intangibles": 1619000000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 194586, "ticker_id": 8795, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:12.632509+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "269000000", "ebitda": "452000000", "netIncome": "72000000", "grossProfit": "953000000", "depreciation": "None", "totalRevenue": "953000000", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "148000000", "interestExpense": "107000000", "operatingIncome": "226000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "57000000", "reportedCurrency": "EUR", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "697000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "183000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "92000000" }, "balance": { "goodwill": "349000000", "inventory": "23000000", "commonStock": "1076000000", "currentDebt": "None", "investments": "None", "totalAssets": "8218000000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1270000000", "reportedCurrency": "EUR", "retainedEarnings": "-3939000000", "totalLiabilities": "4944000000", "otherCurrentAssets": "976000000", "totalCurrentAssets": "2713000000", "currentLongTermDebt": "None", "longTermInvestments": "53000000", "shortTermInvestments": "433000000", "currentNetReceivables": "412000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5505000000", "currentAccountsPayable": "1200000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4761000000", "totalShareholderEquity": "1076000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2197000000", "totalCurrentLiabilities": "2197000000", "otherNonCurrentLiabilities": "16000000", "totalNonCurrentLiabilities": "4945000000", "cashAndShortTermInvestments": "1737000000", "commonStockSharesOutstanding": "73927000", "intangibleAssetsExcludingGoodwill": "1270000000", "cashAndCashEquivalentsAtCarryingValue": "1737000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3565000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "EUR", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 953000000, "cost_of_revenue": null, "gross_profit": 953000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 269000000, "depreciation_amortisation": 183000000, "ebitda": 452000000, "interest_expense": 107000000, "interest_income": null, "other_non_operating": null, "pretax_income": 148000000, "tax_provision": 57000000, "effective_tax_rate": null, "net_income": 72000000, "net_income_continuing_ops": 92000000, "net_income_to_common": 72000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1737000000, "short_term_investments": 433000000, "net_receivables": 412000000, "inventory": 23000000, "other_current_assets": null, "total_current_assets": 2713000000, "net_ppe": null, "goodwill": 349000000, "intangible_assets": 1270000000, "goodwill_and_intangibles": 1619000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5505000000, "total_assets": 8218000000, "short_term_debt": null, "accounts_payable": 1200000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2197000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4945000000, "total_liabilities": 4944000000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3939000000, "total_equity": 1076000000, "shares_outstanding": 73927000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "269000000", "ebitda": "452000000", "netIncome": "72000000", "grossProfit": "953000000", "depreciation": "None", "totalRevenue": "953000000", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "148000000", "interestExpense": "107000000", "operatingIncome": "226000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "57000000", "reportedCurrency": "EUR", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "697000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "183000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "92000000" }, "balance": { "goodwill": "349000000", "inventory": "23000000", "commonStock": "1076000000", "currentDebt": "None", "investments": "None", "totalAssets": "8218000000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1270000000", "reportedCurrency": "EUR", "retainedEarnings": "-3939000000", "totalLiabilities": "4944000000", "otherCurrentAssets": "976000000", "totalCurrentAssets": "2713000000", "currentLongTermDebt": "None", "longTermInvestments": "53000000", "shortTermInvestments": "433000000", "currentNetReceivables": "412000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5505000000", "currentAccountsPayable": "1200000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4761000000", "totalShareholderEquity": "1076000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2197000000", "totalCurrentLiabilities": "2197000000", "otherNonCurrentLiabilities": "16000000", "totalNonCurrentLiabilities": "4945000000", "cashAndShortTermInvestments": "1737000000", "commonStockSharesOutstanding": "73927000", "intangibleAssetsExcludingGoodwill": "1270000000", "cashAndCashEquivalentsAtCarryingValue": "1737000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3565000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "EUR", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:12.632509+00:00", "is_restated": false, "income_statement": { "revenue": 945000000, "cost_of_revenue": 107000000, "gross_profit": 838000000, "ebit": 258000000, "ebitda": 445000000, "pretax_income": 184000000, "tax_provision": 53000000, "net_income": 448000000, "net_income_to_common": 448000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2249000000, "total_current_assets": 3118000000, "total_assets": 12584000000, "short_term_debt": 1602000000, "long_term_debt": null, "total_debt": 1602000000, "total_liabilities": 11313000000, "total_equity": 1066000000, "shares_outstanding": 70229000, "goodwill_and_intangibles": 1608000000 }, "cash_flow": { "operating_cash_flow": 646000000, "capital_expenditure": 199000000, "free_cash_flow": 845000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 194588, "ticker_id": 8795, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:12.632509+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "258000000", "ebitda": "445000000", "netIncome": "448000000", "grossProfit": "838000000", "depreciation": "None", "totalRevenue": "945000000", "costOfRevenue": "107000000", "interestIncome": "None", "incomeBeforeTax": "184000000", "interestExpense": "132000000", "operatingIncome": "259000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "53000000", "reportedCurrency": "EUR", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "579000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "341000000", "inventory": "22000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "12584000000", "longTermDebt": "None", "shortTermDebt": "1602000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1267000000", "reportedCurrency": "EUR", "retainedEarnings": "-374000000", "totalLiabilities": "11313000000", "otherCurrentAssets": "191000000", "totalCurrentAssets": "3118000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "159000000", "currentNetReceivables": "497000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9466000000", "currentAccountsPayable": "951000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4846000000", "totalShareholderEquity": "1066000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "491000000", "totalCurrentLiabilities": "3198000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8115000000", "cashAndShortTermInvestments": "2249000000", "commonStockSharesOutstanding": "70229000", "intangibleAssetsExcludingGoodwill": "1267000000", "cashAndCashEquivalentsAtCarryingValue": "2249000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "119000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "EUR", "changeInInventory": "-6999999", "operatingCashflow": "646000000", "capitalExpenditures": "199000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-390000000", "cashflowFromInvestment": "-337000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "187000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 945000000, "cost_of_revenue": 107000000, "gross_profit": 838000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 258000000, "depreciation_amortisation": 187000000, "ebitda": 445000000, "interest_expense": 132000000, "interest_income": null, "other_non_operating": null, "pretax_income": 184000000, "tax_provision": 53000000, "effective_tax_rate": null, "net_income": 448000000, "net_income_continuing_ops": null, "net_income_to_common": 448000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2249000000, "short_term_investments": 159000000, "net_receivables": 497000000, "inventory": 22000000, "other_current_assets": null, "total_current_assets": 3118000000, "net_ppe": null, "goodwill": 341000000, "intangible_assets": 1267000000, "goodwill_and_intangibles": 1608000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9466000000, "total_assets": 12584000000, "short_term_debt": 1602000000, "accounts_payable": 951000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3198000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8115000000, "total_liabilities": 11313000000, "total_debt": 1602000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -374000000, "total_equity": 1066000000, "shares_outstanding": 70229000, "operating_cash_flow": 646000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 199000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -337000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -390000000, "free_cash_flow": 845000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "258000000", "ebitda": "445000000", "netIncome": "448000000", "grossProfit": "838000000", "depreciation": "None", "totalRevenue": "945000000", "costOfRevenue": "107000000", "interestIncome": "None", "incomeBeforeTax": "184000000", "interestExpense": "132000000", "operatingIncome": "259000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "53000000", "reportedCurrency": "EUR", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "579000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "341000000", "inventory": "22000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "12584000000", "longTermDebt": "None", "shortTermDebt": "1602000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1267000000", "reportedCurrency": "EUR", "retainedEarnings": "-374000000", "totalLiabilities": "11313000000", "otherCurrentAssets": "191000000", "totalCurrentAssets": "3118000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "159000000", "currentNetReceivables": "497000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9466000000", "currentAccountsPayable": "951000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4846000000", "totalShareholderEquity": "1066000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "491000000", "totalCurrentLiabilities": "3198000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8115000000", "cashAndShortTermInvestments": "2249000000", "commonStockSharesOutstanding": "70229000", "intangibleAssetsExcludingGoodwill": "1267000000", "cashAndCashEquivalentsAtCarryingValue": "2249000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "119000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "EUR", "changeInInventory": "-6999999", "operatingCashflow": "646000000", "capitalExpenditures": "199000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-390000000", "cashflowFromInvestment": "-337000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "187000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:12.632509+00:00", "is_restated": false, "income_statement": { "revenue": 916000000, "cost_of_revenue": 110000000, "gross_profit": 806000000, "ebit": 231000000, "ebitda": 415000000, "pretax_income": 188000000, "tax_provision": 40000000, "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": 3106000000, "total_current_assets": 9815000000, "total_assets": 15096000000, "short_term_debt": 1869000000, "long_term_debt": null, "total_debt": 1869000000, "total_liabilities": 14320000000, "total_equity": 776000000, "shares_outstanding": 70136369, "goodwill_and_intangibles": 1705000000 }, "cash_flow": { "operating_cash_flow": 458000000, "capital_expenditure": 138000000, "free_cash_flow": 596000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 194589, "ticker_id": 8795, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:12:12.632509+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "231000000", "ebitda": "415000000", "netIncome": "250000000", "grossProfit": "806000000", "depreciation": "None", "totalRevenue": "916000000", "costOfRevenue": "110000000", "interestIncome": "17000000", "incomeBeforeTax": "188000000", "interestExpense": "140000000", "operatingIncome": "242000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "40000000", "reportedCurrency": "EUR", "netInterestIncome": "-123000000", "nonInterestIncome": "None", "operatingExpenses": "564000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "110000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184000000", "sellingGeneralAndAdministrative": "391000000", "netIncomeFromContinuingOperations": "148000000" }, "balance": { "goodwill": "394000000", "inventory": "19000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "15096000000", "longTermDebt": "None", "shortTermDebt": "1869000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1311000000", "reportedCurrency": "EUR", "retainedEarnings": "-819000000", "totalLiabilities": "14320000000", "otherCurrentAssets": "5805000000", "totalCurrentAssets": "9815000000", "currentLongTermDebt": "None", "longTermInvestments": "63000000", "shortTermInvestments": "904000000", "currentNetReceivables": "510000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5281000000", "currentAccountsPayable": "1001000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2726000000", "shortLongTermDebtTotal": "7571000000", "totalShareholderEquity": "776000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6585000000", "totalCurrentLiabilities": "6585000000", "otherNonCurrentLiabilities": "25000000", "totalNonCurrentLiabilities": "7735000000", "cashAndShortTermInvestments": "3106000000", "commonStockSharesOutstanding": "70136369", "intangibleAssetsExcludingGoodwill": "1311000000", "cashAndCashEquivalentsAtCarryingValue": "3106000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "250000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "EUR", "changeInInventory": "-2000000", "operatingCashflow": "458000000", "capitalExpenditures": "138000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-616000000", "cashflowFromInvestment": "-397000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "184000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 916000000, "cost_of_revenue": 110000000, "gross_profit": 806000000, "research_and_development": null, "selling_general_admin": 391000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 231000000, "depreciation_amortisation": 184000000, "ebitda": 415000000, "interest_expense": 140000000, "interest_income": null, "other_non_operating": null, "pretax_income": 188000000, "tax_provision": 40000000, "effective_tax_rate": null, "net_income": 250000000, "net_income_continuing_ops": 148000000, "net_income_to_common": 250000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3106000000, "short_term_investments": 904000000, "net_receivables": 510000000, "inventory": 19000000, "other_current_assets": null, "total_current_assets": 9815000000, "net_ppe": null, "goodwill": 394000000, "intangible_assets": 1311000000, "goodwill_and_intangibles": 1705000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5281000000, "total_assets": 15096000000, "short_term_debt": 1869000000, "accounts_payable": 1001000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6585000000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7735000000, "total_liabilities": 14320000000, "total_debt": 1869000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -819000000, "total_equity": 776000000, "shares_outstanding": 70136369, "operating_cash_flow": 458000000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 138000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -397000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -616000000, "free_cash_flow": 596000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "231000000", "ebitda": "415000000", "netIncome": "250000000", "grossProfit": "806000000", "depreciation": "None", "totalRevenue": "916000000", "costOfRevenue": "110000000", "interestIncome": "17000000", "incomeBeforeTax": "188000000", "interestExpense": "140000000", "operatingIncome": "242000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "40000000", "reportedCurrency": "EUR", "netInterestIncome": "-123000000", "nonInterestIncome": "None", "operatingExpenses": "564000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "110000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184000000", "sellingGeneralAndAdministrative": "391000000", "netIncomeFromContinuingOperations": "148000000" }, "balance": { "goodwill": "394000000", "inventory": "19000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "15096000000", "longTermDebt": "None", "shortTermDebt": "1869000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1311000000", "reportedCurrency": "EUR", "retainedEarnings": "-819000000", "totalLiabilities": "14320000000", "otherCurrentAssets": "5805000000", "totalCurrentAssets": "9815000000", "currentLongTermDebt": "None", "longTermInvestments": "63000000", "shortTermInvestments": "904000000", "currentNetReceivables": "510000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5281000000", "currentAccountsPayable": "1001000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2726000000", "shortLongTermDebtTotal": "7571000000", "totalShareholderEquity": "776000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6585000000", "totalCurrentLiabilities": "6585000000", "otherNonCurrentLiabilities": "25000000", "totalNonCurrentLiabilities": "7735000000", "cashAndShortTermInvestments": "3106000000", "commonStockSharesOutstanding": "70136369", "intangibleAssetsExcludingGoodwill": "1311000000", "cashAndCashEquivalentsAtCarryingValue": "3106000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "250000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "EUR", "changeInInventory": "-2000000", "operatingCashflow": "458000000", "capitalExpenditures": "138000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-616000000", "cashflowFromInvestment": "-397000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "184000000", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }