{ "ticker": { "uuid": "61990da5-1aae-421c-ab27-e10cb36d0c8a", "symbol": "CAR", "name": "Avis Budget Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Rental & Leasing Services", "page_url": "https://sharemaestro.com/factors/ticker/61990da5-1aae-421c-ab27-e10cb36d0c8a/", "api_url": "https://sharemaestro.com/factors/api/tickers/61990da5-1aae-421c-ab27-e10cb36d0c8a/" }, "ticker_metadata": { "id": 5222, "uuid": "61990da5-1aae-421c-ab27-e10cb36d0c8a", "symbol": "CAR", "name": "Avis Budget Group Inc", "asset_type": "equity", "market_cap": 5832155000, "stock_exchange_id": 2, "industry": "Rental & Leasing Services", "sector": "Industrials", "description": "Avis Budget Group, Inc., offers car and truck rental, car sharing and ancillary services to businesses and consumers. The company is headquartered in Parsippany, New Jersey.", "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": "61990da5-1aae-421c-ab27-e10cb36d0c8a", "symbol": "CAR", "name": "Avis Budget Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Rental & Leasing Services", "page_url": "https://sharemaestro.com/factors/ticker/61990da5-1aae-421c-ab27-e10cb36d0c8a/", "api_url": "https://sharemaestro.com/factors/api/tickers/61990da5-1aae-421c-ab27-e10cb36d0c8a/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.68, "value": 0.58, "quality": 0.57, "momentum": 0.58, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 176.79, "market_cap": 6240687000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1718, "shareholder_yield": 0, "roe": 0.1953, "piotroski_f_score": 4, "momentum_12_1": 0.185, "volatility_252d": 1.3233 }, "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": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:16.879535+00:00", "batch_id": "" }, "size": { "price_close": 176.79, "market_cap": 6240687000, "market_cap_usd": 6240687000, "enterprise_value": 30790687000, "shares_outstanding": 35300000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.531, "pcf_ratio": 2.006, "pfcf_ratio": 0.2927, "ev_ebitda": 5.8194, "ev_ebit": 23.3972, "ev_sales": 2.62, "ev_fcf": 1.4442, "earnings_yield": null, "fcf_yield": 0.6924, "price_to_sales": 0.531, "price_to_book": null, "price_to_cashflow": 2.006, "ebitda_to_ev": 0.1718, "sales_yield": 0.3817 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2559, "operating_margin": 0.112, "net_margin": -0.0568, "ebitda_margin": 0.4502, "fcf_margin": 1.8142, "roe": 0.1953, "roa": -0.0218, "roic": 0.0467, "roc_greenblatt": null, "asset_turnover": 0.384, "cash_conversion": -31.964, "accruals_ratio": -0.1235, "sbc_to_revenue": 0.0012, "piotroski_f_score": 4, "altman_z_score": 0.6454, "earnings_stability_5y": 2.0677, "revenue_stability_5y": 0.2403, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0983, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -9.9224, "net_debt_to_ebitda": 4.64, "debt_to_assets": 0.8195, "interest_coverage": 0.9164, "current_ratio": 0.7389, "quick_ratio": 0.7389, "net_debt": 24550000000, "local_beta": 0.0023, "volatility_252d": 1.3233, "volatility_60d": 3.2342, "max_drawdown_12m": -0.7049, "risk_adjusted_momentum": 0.1398 }, "growth": { "revenue_growth_1y": 0.0072, "revenue_growth_3y_cagr": -0.0096, "revenue_growth_5y_cagr": 0.1662, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.6036, "book_value_growth_1y": null, "revenue_growth": 0.0072, "earnings_growth": null }, "momentum": { "price_return_1m": 0.213, "price_return_3m": 0.813, "price_return_6m": 0.311, "price_return_9m": 0.1312, "price_return_12m": 0.4373, "price_return_12m_ex1m": 0.185, "momentum_6m": 0.311, "momentum_12m": 0.4373, "momentum_12_1": 0.185, "distance_from_52w_high": -0.642, "distance_from_52w_low": 0.8326, "relative_strength": 0.2794 }, "raw_ttm": { "revenue_ttm": 11752000000, "gross_profit_ttm": 3007000000, "ebit_ttm": 1316000000, "ebitda_ttm": 5291000000, "net_income_ttm": -667000000, "eps_diluted_ttm": -18.8952, "operating_cash_flow_ttm": 3111000000, "capital_expenditure_ttm": 18209000000, "fcf_ttm": 21320000000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1436000000, "cash_and_equivalents": 528000000, "total_current_assets": 2179000000, "total_current_liabilities": 2949000000, "net_ppe": null, "total_assets": 30603000000, "total_debt": 25078000000, "total_equity": -3415000000, "net_working_capital": -632000000, "book_value_per_share": -96.7422, "retained_earnings": 856000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -5159000000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 42, "quality_composite": 43, "momentum_composite": 42, "growth_composite": 42, "yield_composite": 42, "svqf_composite": 41, "vc1_composite": 42, "vc2_composite": 42, "vc3_composite": 42, "trending_value_composite": null, "overall_composite": 32, "quality_value_composite": 0.575, "os_score": 0.68, "value_percentile": 0.58, "quality_percentile": 0.57, "momentum_percentile": 0.58, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 47, "small_cap_core_rank": 49, "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": 354, "ticker_id": 5222, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:16.879535+00:00", "batch_id": "", "os_score_delta": null, "price_close": 176.79, "market_cap": 6240687000, "market_cap_usd": 6240687000, "enterprise_value": 30790687000, "shares_outstanding": 35300000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.53103191, "pcf_ratio": 2.00600675, "pfcf_ratio": 0.29271515, "ev_ebitda": 5.81944566, "ev_ebit": 23.39717857, "ev_sales": 2.62003804, "ev_fcf": 1.44421609, "earnings_yield": null, "fcf_yield": 0.69241716, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.25587134, "operating_margin": 0.11198094, "net_margin": -0.0567563, "ebitda_margin": 0.45022124, "fcf_margin": 1.81415929, "roe": 0.19531479, "roa": -0.02179525, "roic": 0.04669979, "roc_greenblatt": null, "asset_turnover": 0.38401464, "cash_conversion": -31.96401799, "accruals_ratio": -0.12345195, "sbc_to_revenue": 0.00119129, "debt_to_equity": -9.92240117, "net_debt_to_ebitda": 4.63995464, "debt_to_assets": 0.81946214, "interest_coverage": 0.91643454, "current_ratio": 0.73889454, "quick_ratio": 0.73889454, "net_debt": 24550000000, "revenue_growth_1y": 0.00719918, "revenue_growth_3y_cagr": -0.00959655, "revenue_growth_5y_cagr": 0.16618964, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.60361038, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": 0.64539227, "earnings_stability_5y": 2.067736, "revenue_stability_5y": 0.240329, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.21296741, "price_return_3m": 0.81304482, "price_return_6m": 0.31101224, "price_return_9m": 0.1312388, "price_return_12m": 0.43731707, "price_return_12m_ex1m": 0.18495935, "distance_from_52w_high": -0.64202406, "distance_from_52w_low": 0.83259044, "relative_strength": 0.27937602, "local_beta": 0.0023, "volatility_252d": 1.323314, "volatility_60d": 3.234221, "max_drawdown_12m": -0.70487588, "revenue_ttm": 11752000000, "gross_profit_ttm": 3007000000, "ebit_ttm": 1316000000, "ebitda_ttm": 5291000000, "net_income_ttm": -667000000, "eps_diluted_ttm": -18.89518414, "operating_cash_flow_ttm": 3111000000, "capital_expenditure_ttm": 18209000000, "fcf_ttm": 21320000000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1436000000, "cash_and_equivalents": 528000000, "total_current_assets": 2179000000, "total_current_liabilities": 2949000000, "net_ppe": null, "total_assets": 30603000000, "total_debt": 25078000000, "total_equity": -3415000000, "net_working_capital": -632000000, "book_value_per_share": -96.74220963, "retained_earnings": 856000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -5159000000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 42, "quality_composite": 43, "momentum_composite": 42, "growth_composite": 42, "yield_composite": 42, "svqf_composite": 41, "vc1_composite": 42, "vc2_composite": 42, "vc3_composite": 42, "trending_value_composite": null, "overall_composite": 32, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 47, "small_cap_core_rank": 49, "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": 176.79, "os": 0.68, "value": 0.58, "quality": 0.57, "momentum": 0.58, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.1953, "momentum_12_1": 0.185, "complete_fields": { "id": 354, "ticker_id": 5222, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:16.879535+00:00", "batch_id": "", "os_score_delta": null, "price_close": 176.79, "market_cap": 6240687000, "market_cap_usd": 6240687000, "enterprise_value": 30790687000, "shares_outstanding": 35300000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.53103191, "pcf_ratio": 2.00600675, "pfcf_ratio": 0.29271515, "ev_ebitda": 5.81944566, "ev_ebit": 23.39717857, "ev_sales": 2.62003804, "ev_fcf": 1.44421609, "earnings_yield": null, "fcf_yield": 0.69241716, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.25587134, "operating_margin": 0.11198094, "net_margin": -0.0567563, "ebitda_margin": 0.45022124, "fcf_margin": 1.81415929, "roe": 0.19531479, "roa": -0.02179525, "roic": 0.04669979, "roc_greenblatt": null, "asset_turnover": 0.38401464, "cash_conversion": -31.96401799, "accruals_ratio": -0.12345195, "sbc_to_revenue": 0.00119129, "debt_to_equity": -9.92240117, "net_debt_to_ebitda": 4.63995464, "debt_to_assets": 0.81946214, "interest_coverage": 0.91643454, "current_ratio": 0.73889454, "quick_ratio": 0.73889454, "net_debt": 24550000000, "revenue_growth_1y": 0.00719918, "revenue_growth_3y_cagr": -0.00959655, "revenue_growth_5y_cagr": 0.16618964, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.60361038, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": 0.64539227, "earnings_stability_5y": 2.067736, "revenue_stability_5y": 0.240329, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.21296741, "price_return_3m": 0.81304482, "price_return_6m": 0.31101224, "price_return_9m": 0.1312388, "price_return_12m": 0.43731707, "price_return_12m_ex1m": 0.18495935, "distance_from_52w_high": -0.64202406, "distance_from_52w_low": 0.83259044, "relative_strength": 0.27937602, "local_beta": 0.0023, "volatility_252d": 1.323314, "volatility_60d": 3.234221, "max_drawdown_12m": -0.70487588, "revenue_ttm": 11752000000, "gross_profit_ttm": 3007000000, "ebit_ttm": 1316000000, "ebitda_ttm": 5291000000, "net_income_ttm": -667000000, "eps_diluted_ttm": -18.89518414, "operating_cash_flow_ttm": 3111000000, "capital_expenditure_ttm": 18209000000, "fcf_ttm": 21320000000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1436000000, "cash_and_equivalents": 528000000, "total_current_assets": 2179000000, "total_current_liabilities": 2949000000, "net_ppe": null, "total_assets": 30603000000, "total_debt": 25078000000, "total_equity": -3415000000, "net_working_capital": -632000000, "book_value_per_share": -96.74220963, "retained_earnings": 856000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -5159000000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 42, "quality_composite": 43, "momentum_composite": 42, "growth_composite": 42, "yield_composite": 42, "svqf_composite": 41, "vc1_composite": 42, "vc2_composite": 42, "vc3_composite": 42, "trending_value_composite": null, "overall_composite": 32, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 47, "small_cap_core_rank": 49, "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": "2026-06-06T19:58:42.669792+00:00", "is_restated": false, "income_statement": { "revenue": 11652000000, "cost_of_revenue": 8807000000, "gross_profit": 2845000000, "ebit": 1281000000, "ebitda": 5250000000, "pretax_income": -929000000, "tax_provision": 66000000, "net_income": -889000000, "net_income_to_common": -889000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 519000000, "total_current_assets": 2093000000, "total_assets": 32194000000, "short_term_debt": 704000000, "long_term_debt": 25237000000, "total_debt": 25941000000, "total_liabilities": 35236000000, "total_equity": -3129000000, "shares_outstanding": 35200000, "goodwill_and_intangibles": 1718000000 }, "cash_flow": { "operating_cash_flow": 3296000000, "capital_expenditure": 15274000000, "free_cash_flow": 18570000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 36269, "ticker_id": 5222, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:58:42.669792+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1281000000", "ebitda": "5250000000", "netIncome": "-889000000", "grossProfit": "2845000000", "depreciation": "None", "totalRevenue": "11652000000", "costOfRevenue": "8807000000", "interestIncome": "None", "incomeBeforeTax": "-929000000", "interestExpense": "1401000000", "operatingIncome": "1281000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "66000000", "reportedCurrency": "USD", "netInterestIncome": "-422000000", "nonInterestIncome": "None", "operatingExpenses": "1564000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8807000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3969000000", "sellingGeneralAndAdministrative": "1447000000", "netIncomeFromContinuingOperations": "-995000000" }, "balance": { "goodwill": "1129000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "32194000000", "longTermDebt": "25237000000", "shortTermDebt": "704000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "589000000", "reportedCurrency": "USD", "retainedEarnings": "1139000000", "totalLiabilities": "35236000000", "otherCurrentAssets": "450000000", "totalCurrentAssets": "2093000000", "currentLongTermDebt": "24000000", "longTermInvestments": "1727000000", "shortTermInvestments": "None", "currentNetReceivables": "1124000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30101000000", "currentAccountsPayable": "453000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "31169000000", "totalShareholderEquity": "-3129000000", "capitalLeaseObligations": "3294000000", "otherCurrentLiabilities": "1732000000", "totalCurrentLiabilities": "2889000000", "otherNonCurrentLiabilities": "882000000", "totalNonCurrentLiabilities": "32347000000", "cashAndShortTermInvestments": "519000000", "commonStockSharesOutstanding": "35200000", "intangibleAssetsExcludingGoodwill": "589000000", "cashAndCashEquivalentsAtCarryingValue": "519000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-889000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3296000000", "capitalExpenditures": "15274000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1675000000", "cashflowFromInvestment": "-4981000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3969000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11652000000, "cost_of_revenue": 8807000000, "gross_profit": 2845000000, "research_and_development": null, "selling_general_admin": 1447000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1281000000, "depreciation_amortisation": 3969000000, "ebitda": 5250000000, "interest_expense": 1401000000, "interest_income": null, "other_non_operating": null, "pretax_income": -929000000, "tax_provision": 66000000, "effective_tax_rate": null, "net_income": -889000000, "net_income_continuing_ops": -995000000, "net_income_to_common": -889000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 519000000, "short_term_investments": null, "net_receivables": 1124000000, "inventory": null, "other_current_assets": null, "total_current_assets": 2093000000, "net_ppe": null, "goodwill": 1129000000, "intangible_assets": 589000000, "goodwill_and_intangibles": 1718000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30101000000, "total_assets": 32194000000, "short_term_debt": 704000000, "accounts_payable": 453000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2889000000, "long_term_debt": 25237000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 32347000000, "total_liabilities": 35236000000, "total_debt": 25941000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1139000000, "total_equity": -3129000000, "shares_outstanding": 35200000, "operating_cash_flow": 3296000000, "stock_based_compensation": 19000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15274000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4981000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1675000000, "free_cash_flow": 18570000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1281000000", "ebitda": "5250000000", "netIncome": "-889000000", "grossProfit": "2845000000", "depreciation": "None", "totalRevenue": "11652000000", "costOfRevenue": "8807000000", "interestIncome": "None", "incomeBeforeTax": "-929000000", "interestExpense": "1401000000", "operatingIncome": "1281000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "66000000", "reportedCurrency": "USD", "netInterestIncome": "-422000000", "nonInterestIncome": "None", "operatingExpenses": "1564000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8807000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3969000000", "sellingGeneralAndAdministrative": "1447000000", "netIncomeFromContinuingOperations": "-995000000" }, "balance": { "goodwill": "1129000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "32194000000", "longTermDebt": "25237000000", "shortTermDebt": "704000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "589000000", "reportedCurrency": "USD", "retainedEarnings": "1139000000", "totalLiabilities": "35236000000", "otherCurrentAssets": "450000000", "totalCurrentAssets": "2093000000", "currentLongTermDebt": "24000000", "longTermInvestments": "1727000000", "shortTermInvestments": "None", "currentNetReceivables": "1124000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30101000000", "currentAccountsPayable": "453000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "31169000000", "totalShareholderEquity": "-3129000000", "capitalLeaseObligations": "3294000000", "otherCurrentLiabilities": "1732000000", "totalCurrentLiabilities": "2889000000", "otherNonCurrentLiabilities": "882000000", "totalNonCurrentLiabilities": "32347000000", "cashAndShortTermInvestments": "519000000", "commonStockSharesOutstanding": "35200000", "intangibleAssetsExcludingGoodwill": "589000000", "cashAndCashEquivalentsAtCarryingValue": "519000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-889000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3296000000", "capitalExpenditures": "15274000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1675000000", "cashflowFromInvestment": "-4981000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3969000000", "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": "2026-06-06T19:58:42.669792+00:00", "is_restated": false, "income_statement": { "revenue": 11789000000, "cost_of_revenue": 8791000000, "gross_profit": 2998000000, "ebit": -1335000000, "ebitda": 2674000000, "pretax_income": -2627000000, "tax_provision": -810000000, "net_income": -1821000000, "net_income_to_common": -1821000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 537000000, "total_current_assets": 2034000000, "total_assets": 29953000000, "short_term_debt": 648000000, "long_term_debt": 22909000000, "total_debt": 23557000000, "total_liabilities": 32270000000, "total_equity": -2327000000, "shares_outstanding": 35500000, "goodwill_and_intangibles": 1672000000 }, "cash_flow": { "operating_cash_flow": 3518000000, "capital_expenditure": 10062000000, "free_cash_flow": 13580000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 36274, "ticker_id": 5222, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:58:42.669792+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1335000000", "ebitda": "2674000000", "netIncome": "-1821000000", "grossProfit": "2998000000", "depreciation": "None", "totalRevenue": "11789000000", "costOfRevenue": "8791000000", "interestIncome": "None", "incomeBeforeTax": "-2627000000", "interestExpense": "358000000", "operatingIncome": "1499000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-810000000", "reportedCurrency": "USD", "netInterestIncome": "-358000000", "nonInterestIncome": "None", "operatingExpenses": "1499000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8791000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4009000000", "sellingGeneralAndAdministrative": "1332000000", "netIncomeFromContinuingOperations": "-1817000000" }, "balance": { "goodwill": "1071000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "29953000000", "longTermDebt": "22909000000", "shortTermDebt": "648000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "601000000", "reportedCurrency": "USD", "retainedEarnings": "2029000000", "totalLiabilities": "32270000000", "otherCurrentAssets": "472000000", "totalCurrentAssets": "2034000000", "currentLongTermDebt": "20000000", "longTermInvestments": "1408000000", "shortTermInvestments": "821000000", "currentNetReceivables": "1025000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27919000000", "currentAccountsPayable": "450000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26041000000", "totalShareholderEquity": "-2327000000", "capitalLeaseObligations": "3112000000", "otherCurrentLiabilities": "1168000000", "totalCurrentLiabilities": "2720000000", "otherNonCurrentLiabilities": "803000000", "totalNonCurrentLiabilities": "29550000000", "cashAndShortTermInvestments": "537000000", "commonStockSharesOutstanding": "35500000", "intangibleAssetsExcludingGoodwill": "601000000", "cashAndCashEquivalentsAtCarryingValue": "537000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1817000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3518000000", "capitalExpenditures": "10062000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-781000000", "cashflowFromInvestment": "-2753000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4009000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11789000000, "cost_of_revenue": 8791000000, "gross_profit": 2998000000, "research_and_development": null, "selling_general_admin": 1332000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1335000000, "depreciation_amortisation": 4009000000, "ebitda": 2674000000, "interest_expense": 358000000, "interest_income": null, "other_non_operating": null, "pretax_income": -2627000000, "tax_provision": -810000000, "effective_tax_rate": null, "net_income": -1821000000, "net_income_continuing_ops": -1817000000, "net_income_to_common": -1821000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 537000000, "short_term_investments": 821000000, "net_receivables": 1025000000, "inventory": null, "other_current_assets": null, "total_current_assets": 2034000000, "net_ppe": null, "goodwill": 1071000000, "intangible_assets": 601000000, "goodwill_and_intangibles": 1672000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 27919000000, "total_assets": 29953000000, "short_term_debt": 648000000, "accounts_payable": 450000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2720000000, "long_term_debt": 22909000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 29550000000, "total_liabilities": 32270000000, "total_debt": 23557000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2029000000, "total_equity": -2327000000, "shares_outstanding": 35500000, "operating_cash_flow": 3518000000, "stock_based_compensation": 19000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10062000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2753000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -781000000, "free_cash_flow": 13580000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1335000000", "ebitda": "2674000000", "netIncome": "-1821000000", "grossProfit": "2998000000", "depreciation": "None", "totalRevenue": "11789000000", "costOfRevenue": "8791000000", "interestIncome": "None", "incomeBeforeTax": "-2627000000", "interestExpense": "358000000", "operatingIncome": "1499000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-810000000", "reportedCurrency": "USD", "netInterestIncome": "-358000000", "nonInterestIncome": "None", "operatingExpenses": "1499000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8791000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4009000000", "sellingGeneralAndAdministrative": "1332000000", "netIncomeFromContinuingOperations": "-1817000000" }, "balance": { "goodwill": "1071000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "29953000000", "longTermDebt": "22909000000", "shortTermDebt": "648000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "601000000", "reportedCurrency": "USD", "retainedEarnings": "2029000000", "totalLiabilities": "32270000000", "otherCurrentAssets": "472000000", "totalCurrentAssets": "2034000000", "currentLongTermDebt": "20000000", "longTermInvestments": "1408000000", "shortTermInvestments": "821000000", "currentNetReceivables": "1025000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27919000000", "currentAccountsPayable": "450000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26041000000", "totalShareholderEquity": "-2327000000", "capitalLeaseObligations": "3112000000", "otherCurrentLiabilities": "1168000000", "totalCurrentLiabilities": "2720000000", "otherNonCurrentLiabilities": "803000000", "totalNonCurrentLiabilities": "29550000000", "cashAndShortTermInvestments": "537000000", "commonStockSharesOutstanding": "35500000", "intangibleAssetsExcludingGoodwill": "601000000", "cashAndCashEquivalentsAtCarryingValue": "537000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1817000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3518000000", "capitalExpenditures": "10062000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-781000000", "cashflowFromInvestment": "-2753000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4009000000", "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": "2026-06-06T19:58:42.669792+00:00", "is_restated": false, "income_statement": { "revenue": 12008000000, "cost_of_revenue": 8081000000, "gross_profit": 3927000000, "ebit": 2983000000, "ebitda": 6433000000, "pretax_income": 1914000000, "tax_provision": 279000000, "net_income": 1632000000, "net_income_to_common": 1632000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 559000000, "total_current_assets": 2139000000, "total_assets": 33419000000, "short_term_debt": 608000000, "long_term_debt": 23728000000, "total_debt": 24336000000, "total_liabilities": 33762000000, "total_equity": -349000000, "shares_outstanding": 38800000, "goodwill_and_intangibles": 1769000000 }, "cash_flow": { "operating_cash_flow": 3828000000, "capital_expenditure": 15458000000, "free_cash_flow": 19286000000, "dividends_paid": 355000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 36279, "ticker_id": 5222, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:58:42.669792+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2983000000", "ebitda": "6433000000", "netIncome": "1632000000", "grossProfit": "3927000000", "depreciation": "None", "totalRevenue": "12008000000", "costOfRevenue": "8081000000", "interestIncome": "None", "incomeBeforeTax": "1914000000", "interestExpense": "296000000", "operatingIncome": "2352000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "279000000", "reportedCurrency": "USD", "netInterestIncome": "-290000000", "nonInterestIncome": "None", "operatingExpenses": "1575000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8081000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3450000000", "sellingGeneralAndAdministrative": "1489000000", "netIncomeFromContinuingOperations": "1799000000" }, "balance": { "goodwill": "1099000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "33419000000", "longTermDebt": "23728000000", "shortTermDebt": "608000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "670000000", "reportedCurrency": "USD", "retainedEarnings": "3854000000", "totalLiabilities": "33762000000", "otherCurrentAssets": "488000000", "totalCurrentAssets": "2139000000", "currentLongTermDebt": "32000000", "longTermInvestments": "1304000000", "shortTermInvestments": "None", "currentNetReceivables": "1092000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31280000000", "currentAccountsPayable": "487000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26453000000", "totalShareholderEquity": "-349000000", "capitalLeaseObligations": "2693000000", "otherCurrentLiabilities": "1145000000", "totalCurrentLiabilities": "2659000000", "otherNonCurrentLiabilities": "990000000", "totalNonCurrentLiabilities": "31103000000", "cashAndShortTermInvestments": "559000000", "commonStockSharesOutstanding": "38800000", "intangibleAssetsExcludingGoodwill": "670000000", "cashAndCashEquivalentsAtCarryingValue": "559000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1632000000", "profitLoss": "None", "dividendPayout": "355000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3828000000", "capitalExpenditures": "15458000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3506000000", "cashflowFromInvestment": "-7346000000", "stockBasedCompensation": "30000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "355000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-951000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3450000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12008000000, "cost_of_revenue": 8081000000, "gross_profit": 3927000000, "research_and_development": null, "selling_general_admin": 1489000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2983000000, "depreciation_amortisation": 3450000000, "ebitda": 6433000000, "interest_expense": 296000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1914000000, "tax_provision": 279000000, "effective_tax_rate": null, "net_income": 1632000000, "net_income_continuing_ops": 1799000000, "net_income_to_common": 1632000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 559000000, "short_term_investments": null, "net_receivables": 1092000000, "inventory": null, "other_current_assets": null, "total_current_assets": 2139000000, "net_ppe": null, "goodwill": 1099000000, "intangible_assets": 670000000, "goodwill_and_intangibles": 1769000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31280000000, "total_assets": 33419000000, "short_term_debt": 608000000, "accounts_payable": 487000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2659000000, "long_term_debt": 23728000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 31103000000, "total_liabilities": 33762000000, "total_debt": 24336000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3854000000, "total_equity": -349000000, "shares_outstanding": 38800000, "operating_cash_flow": 3828000000, "stock_based_compensation": 30000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15458000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7346000000, "dividends_paid": 355000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3506000000, "free_cash_flow": 19286000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2983000000", "ebitda": "6433000000", "netIncome": "1632000000", "grossProfit": "3927000000", "depreciation": "None", "totalRevenue": "12008000000", "costOfRevenue": "8081000000", "interestIncome": "None", "incomeBeforeTax": "1914000000", "interestExpense": "296000000", "operatingIncome": "2352000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "279000000", "reportedCurrency": "USD", "netInterestIncome": "-290000000", "nonInterestIncome": "None", "operatingExpenses": "1575000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8081000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3450000000", "sellingGeneralAndAdministrative": "1489000000", "netIncomeFromContinuingOperations": "1799000000" }, "balance": { "goodwill": "1099000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "33419000000", "longTermDebt": "23728000000", "shortTermDebt": "608000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "670000000", "reportedCurrency": "USD", "retainedEarnings": "3854000000", "totalLiabilities": "33762000000", "otherCurrentAssets": "488000000", "totalCurrentAssets": "2139000000", "currentLongTermDebt": "32000000", "longTermInvestments": "1304000000", "shortTermInvestments": "None", "currentNetReceivables": "1092000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31280000000", "currentAccountsPayable": "487000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26453000000", "totalShareholderEquity": "-349000000", "capitalLeaseObligations": "2693000000", "otherCurrentLiabilities": "1145000000", "totalCurrentLiabilities": "2659000000", "otherNonCurrentLiabilities": "990000000", "totalNonCurrentLiabilities": "31103000000", "cashAndShortTermInvestments": "559000000", "commonStockSharesOutstanding": "38800000", "intangibleAssetsExcludingGoodwill": "670000000", "cashAndCashEquivalentsAtCarryingValue": "559000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1632000000", "profitLoss": "None", "dividendPayout": "355000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3828000000", "capitalExpenditures": "15458000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3506000000", "cashflowFromInvestment": "-7346000000", "stockBasedCompensation": "30000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "355000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-951000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3450000000", "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": "2026-06-06T19:58:42.669792+00:00", "is_restated": false, "income_statement": { "revenue": 11994000000, "cost_of_revenue": 7225000000, "gross_profit": 4769000000, "ebit": 4336000000, "ebitda": 7147000000, "pretax_income": 3636000000, "tax_provision": 880000000, "net_income": 2764000000, "net_income_to_common": 2764000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 572000000, "total_current_assets": 1886000000, "total_assets": 25927000000, "short_term_debt": 582000000, "long_term_debt": 4644000000, "total_debt": 5226000000, "total_liabilities": 26627000000, "total_equity": -703000000, "shares_outstanding": 48400000, "goodwill_and_intangibles": 1736000000 }, "cash_flow": { "operating_cash_flow": 4707000000, "capital_expenditure": 4131000000, "free_cash_flow": 8838000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 36284, "ticker_id": 5222, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:58:42.669792+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4336000000", "ebitda": "7147000000", "netIncome": "2764000000", "grossProfit": "4769000000", "depreciation": "None", "totalRevenue": "11994000000", "costOfRevenue": "7225000000", "interestIncome": "None", "incomeBeforeTax": "3636000000", "interestExpense": "250000000", "operatingIncome": "3283000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "880000000", "reportedCurrency": "USD", "netInterestIncome": "-250000000", "nonInterestIncome": "None", "operatingExpenses": "1486000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7225000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2811000000", "sellingGeneralAndAdministrative": "1284000000", "netIncomeFromContinuingOperations": "2756000000" }, "balance": { "goodwill": "1070000000", "inventory": "252000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "25927000000", "longTermDebt": "4644000000", "shortTermDebt": "582000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "666000000", "reportedCurrency": "USD", "retainedEarnings": "2579000000", "totalLiabilities": "26627000000", "otherCurrentAssets": "362000000", "totalCurrentAssets": "1886000000", "currentLongTermDebt": "27000000", "longTermInvestments": "1397000000", "shortTermInvestments": "None", "currentNetReceivables": "952000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24041000000", "currentAccountsPayable": "466000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "594000000", "shortLongTermDebtTotal": "20919000000", "totalShareholderEquity": "-703000000", "capitalLeaseObligations": "2439000000", "otherCurrentLiabilities": "1092000000", "totalCurrentLiabilities": "2574000000", "otherNonCurrentLiabilities": "962000000", "totalNonCurrentLiabilities": "24053000000", "cashAndShortTermInvestments": "572000000", "commonStockSharesOutstanding": "48400000", "intangibleAssetsExcludingGoodwill": "666000000", "cashAndCashEquivalentsAtCarryingValue": "572000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2756000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4707000000", "capitalExpenditures": "4131000000", "changeInReceivables": "-97000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-360000000", "cashflowFromInvestment": "-4299000000", "stockBasedCompensation": "25000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "48000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3329000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2811000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11994000000, "cost_of_revenue": 7225000000, "gross_profit": 4769000000, "research_and_development": null, "selling_general_admin": 1284000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4336000000, "depreciation_amortisation": 2811000000, "ebitda": 7147000000, "interest_expense": 250000000, "interest_income": null, "other_non_operating": null, "pretax_income": 3636000000, "tax_provision": 880000000, "effective_tax_rate": null, "net_income": 2764000000, "net_income_continuing_ops": 2756000000, "net_income_to_common": 2764000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 572000000, "short_term_investments": null, "net_receivables": 952000000, "inventory": 252000000, "other_current_assets": null, "total_current_assets": 1886000000, "net_ppe": null, "goodwill": 1070000000, "intangible_assets": 666000000, "goodwill_and_intangibles": 1736000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24041000000, "total_assets": 25927000000, "short_term_debt": 582000000, "accounts_payable": 466000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2574000000, "long_term_debt": 4644000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 24053000000, "total_liabilities": 26627000000, "total_debt": 5226000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2579000000, "total_equity": -703000000, "shares_outstanding": 48400000, "operating_cash_flow": 4707000000, "stock_based_compensation": 25000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4131000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4299000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -360000000, "free_cash_flow": 8838000000, "net_change_in_cash": 48000000 }, "raw_data": { "income": { "ebit": "4336000000", "ebitda": "7147000000", "netIncome": "2764000000", "grossProfit": "4769000000", "depreciation": "None", "totalRevenue": "11994000000", "costOfRevenue": "7225000000", "interestIncome": "None", "incomeBeforeTax": "3636000000", "interestExpense": "250000000", "operatingIncome": "3283000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "880000000", "reportedCurrency": "USD", "netInterestIncome": "-250000000", "nonInterestIncome": "None", "operatingExpenses": "1486000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7225000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2811000000", "sellingGeneralAndAdministrative": "1284000000", "netIncomeFromContinuingOperations": "2756000000" }, "balance": { "goodwill": "1070000000", "inventory": "252000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "25927000000", "longTermDebt": "4644000000", "shortTermDebt": "582000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "666000000", "reportedCurrency": "USD", "retainedEarnings": "2579000000", "totalLiabilities": "26627000000", "otherCurrentAssets": "362000000", "totalCurrentAssets": "1886000000", "currentLongTermDebt": "27000000", "longTermInvestments": "1397000000", "shortTermInvestments": "None", "currentNetReceivables": "952000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24041000000", "currentAccountsPayable": "466000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "594000000", "shortLongTermDebtTotal": "20919000000", "totalShareholderEquity": "-703000000", "capitalLeaseObligations": "2439000000", "otherCurrentLiabilities": "1092000000", "totalCurrentLiabilities": "2574000000", "otherNonCurrentLiabilities": "962000000", "totalNonCurrentLiabilities": "24053000000", "cashAndShortTermInvestments": "572000000", "commonStockSharesOutstanding": "48400000", "intangibleAssetsExcludingGoodwill": "666000000", "cashAndCashEquivalentsAtCarryingValue": "572000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2756000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4707000000", "capitalExpenditures": "4131000000", "changeInReceivables": "-97000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-360000000", "cashflowFromInvestment": "-4299000000", "stockBasedCompensation": "25000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "48000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3329000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2811000000", "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": "2026-06-06T19:58:42.669792+00:00", "is_restated": false, "income_statement": { "revenue": 9313000000, "cost_of_revenue": 5924000000, "gross_profit": 3389000000, "ebit": 2255000000, "ebitda": 4735000000, "pretax_income": 1708000000, "tax_provision": 425000000, "net_income": 1285000000, "net_income_to_common": 1285000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 537000000, "total_current_assets": 1847000000, "total_assets": 22600000000, "short_term_debt": 515000000, "long_term_debt": 3990000000, "total_debt": 4505000000, "total_liabilities": 22809000000, "total_equity": -220000000, "shares_outstanding": 66099999, "goodwill_and_intangibles": 1832000000 }, "cash_flow": { "operating_cash_flow": 3491000000, "capital_expenditure": 6085000000, "free_cash_flow": 9576000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 36289, "ticker_id": 5222, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:58:42.669792+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2255000000", "ebitda": "4735000000", "netIncome": "1285000000", "grossProfit": "3389000000", "depreciation": "None", "totalRevenue": "9313000000", "costOfRevenue": "5924000000", "interestIncome": "None", "incomeBeforeTax": "1708000000", "interestExpense": "218000000", "operatingIncome": "2088000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "425000000", "reportedCurrency": "USD", "netInterestIncome": "-531000000", "nonInterestIncome": "None", "operatingExpenses": "1301000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-136000000", "costofGoodsAndServicesSold": "5924000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2480000000", "sellingGeneralAndAdministrative": "1064000000", "netIncomeFromContinuingOperations": "1283000000" }, "balance": { "goodwill": "1108000000", "inventory": "205000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "22600000000", "longTermDebt": "3990000000", "shortTermDebt": "515000000", "treasuryStock": "-6579000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "724000000", "reportedCurrency": "USD", "retainedEarnings": "-185000000", "totalLiabilities": "22809000000", "otherCurrentAssets": "297000000", "totalCurrentAssets": "1847000000", "currentLongTermDebt": "19000000", "longTermInvestments": "1064000000", "shortTermInvestments": "None", "currentNetReceivables": "1013000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20753000000", "currentAccountsPayable": "407000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "537000000", "shortLongTermDebtTotal": "17805000000", "totalShareholderEquity": "-220000000", "capitalLeaseObligations": "2406000000", "otherCurrentLiabilities": "988000000", "totalCurrentLiabilities": "2408000000", "otherNonCurrentLiabilities": "869000000", "totalNonCurrentLiabilities": "20401000000", "cashAndShortTermInvestments": "537000000", "commonStockSharesOutstanding": "66099999", "intangibleAssetsExcludingGoodwill": "724000000", "cashAndCashEquivalentsAtCarryingValue": "537000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1283000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "143000000", "operatingCashflow": "3491000000", "capitalExpenditures": "6085000000", "changeInReceivables": "-143000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2687000000", "cashflowFromInvestment": "-6306000000", "stockBasedCompensation": "30000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-128000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1460000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2480000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9313000000, "cost_of_revenue": 5924000000, "gross_profit": 3389000000, "research_and_development": null, "selling_general_admin": 1064000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2255000000, "depreciation_amortisation": 2480000000, "ebitda": 4735000000, "interest_expense": 218000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1708000000, "tax_provision": 425000000, "effective_tax_rate": null, "net_income": 1285000000, "net_income_continuing_ops": 1283000000, "net_income_to_common": 1285000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 537000000, "short_term_investments": null, "net_receivables": 1013000000, "inventory": 205000000, "other_current_assets": null, "total_current_assets": 1847000000, "net_ppe": null, "goodwill": 1108000000, "intangible_assets": 724000000, "goodwill_and_intangibles": 1832000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20753000000, "total_assets": 22600000000, "short_term_debt": 515000000, "accounts_payable": 407000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2408000000, "long_term_debt": 3990000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 20401000000, "total_liabilities": 22809000000, "total_debt": 4505000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -185000000, "total_equity": -220000000, "shares_outstanding": 66099999, "operating_cash_flow": 3491000000, "stock_based_compensation": 30000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6085000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6306000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2687000000, "free_cash_flow": 9576000000, "net_change_in_cash": -128000000 }, "raw_data": { "income": { "ebit": "2255000000", "ebitda": "4735000000", "netIncome": "1285000000", "grossProfit": "3389000000", "depreciation": "None", "totalRevenue": "9313000000", "costOfRevenue": "5924000000", "interestIncome": "None", "incomeBeforeTax": "1708000000", "interestExpense": "218000000", "operatingIncome": "2088000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "425000000", "reportedCurrency": "USD", "netInterestIncome": "-531000000", "nonInterestIncome": "None", "operatingExpenses": "1301000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-136000000", "costofGoodsAndServicesSold": "5924000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2480000000", "sellingGeneralAndAdministrative": "1064000000", "netIncomeFromContinuingOperations": "1283000000" }, "balance": { "goodwill": "1108000000", "inventory": "205000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "22600000000", "longTermDebt": "3990000000", "shortTermDebt": "515000000", "treasuryStock": "-6579000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "724000000", "reportedCurrency": "USD", "retainedEarnings": "-185000000", "totalLiabilities": "22809000000", "otherCurrentAssets": "297000000", "totalCurrentAssets": "1847000000", "currentLongTermDebt": "19000000", "longTermInvestments": "1064000000", "shortTermInvestments": "None", "currentNetReceivables": "1013000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20753000000", "currentAccountsPayable": "407000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "537000000", "shortLongTermDebtTotal": "17805000000", "totalShareholderEquity": "-220000000", "capitalLeaseObligations": "2406000000", "otherCurrentLiabilities": "988000000", "totalCurrentLiabilities": "2408000000", "otherNonCurrentLiabilities": "869000000", "totalNonCurrentLiabilities": "20401000000", "cashAndShortTermInvestments": "537000000", "commonStockSharesOutstanding": "66099999", "intangibleAssetsExcludingGoodwill": "724000000", "cashAndCashEquivalentsAtCarryingValue": "537000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1283000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "143000000", "operatingCashflow": "3491000000", "capitalExpenditures": "6085000000", "changeInReceivables": "-143000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2687000000", "cashflowFromInvestment": "-6306000000", "stockBasedCompensation": "30000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-128000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1460000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2480000000", "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": "2026-06-06T19:58:42.669792+00:00", "is_restated": false, "income_statement": { "revenue": 5402000000, "cost_of_revenue": 4806000000, "gross_profit": 596000000, "ebit": -387000000, "ebitda": 2174000000, "pretax_income": -956000000, "tax_provision": -272000000, "net_income": -684000000, "net_income_to_common": -684000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 693000000, "total_current_assets": 1795000000, "total_assets": 17538000000, "short_term_debt": 533000000, "long_term_debt": 4191000000, "total_debt": 4724000000, "total_liabilities": 17693000000, "total_equity": -155000000, "shares_outstanding": 70500000, "goodwill_and_intangibles": 1911000000 }, "cash_flow": { "operating_cash_flow": 691000000, "capital_expenditure": 3258000000, "free_cash_flow": 3949000000, "dividends_paid": 14549000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 36294, "ticker_id": 5222, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:58:42.669792+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-387000000", "ebitda": "2174000000", "netIncome": "-684000000", "grossProfit": "596000000", "depreciation": "None", "totalRevenue": "5402000000", "costOfRevenue": "4806000000", "interestIncome": "None", "incomeBeforeTax": "-956000000", "interestExpense": "569000000", "operatingIncome": "-297000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-272000000", "reportedCurrency": "USD", "netInterestIncome": "-549000000", "nonInterestIncome": "None", "operatingExpenses": "893000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-9000000", "costofGoodsAndServicesSold": "4806000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2561000000", "sellingGeneralAndAdministrative": "703000000", "netIncomeFromContinuingOperations": "-684000000" }, "balance": { "goodwill": "1137000000", "inventory": "161000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "17538000000", "longTermDebt": "4191000000", "shortTermDebt": "533000000", "treasuryStock": "-5167000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "774000000", "reportedCurrency": "USD", "retainedEarnings": "-1470000000", "totalLiabilities": "17693000000", "otherCurrentAssets": "308000000", "totalCurrentAssets": "1795000000", "currentLongTermDebt": "19000000", "longTermInvestments": "948000000", "shortTermInvestments": "None", "currentNetReceivables": "794000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15743000000", "currentAccountsPayable": "394000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "657000000", "shortLongTermDebtTotal": "13659000000", "totalShareholderEquity": "-155000000", "capitalLeaseObligations": "2592000000", "otherCurrentLiabilities": "911000000", "totalCurrentLiabilities": "2053000000", "otherNonCurrentLiabilities": "1131000000", "totalNonCurrentLiabilities": "15640000000", "cashAndShortTermInvestments": "693000000", "commonStockSharesOutstanding": "70500000", "intangibleAssetsExcludingGoodwill": "774000000", "cashAndCashEquivalentsAtCarryingValue": "693000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-684000000", "profitLoss": "None", "dividendPayout": "14549000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-115000000", "operatingCashflow": "691000000", "capitalExpenditures": "3258000000", "changeInReceivables": "115000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4045000000", "cashflowFromInvestment": "3177000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14549000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-177000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-119000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2561000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5402000000, "cost_of_revenue": 4806000000, "gross_profit": 596000000, "research_and_development": null, "selling_general_admin": 703000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -387000000, "depreciation_amortisation": 2561000000, "ebitda": 2174000000, "interest_expense": 569000000, "interest_income": null, "other_non_operating": null, "pretax_income": -956000000, "tax_provision": -272000000, "effective_tax_rate": null, "net_income": -684000000, "net_income_continuing_ops": -684000000, "net_income_to_common": -684000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 693000000, "short_term_investments": null, "net_receivables": 794000000, "inventory": 161000000, "other_current_assets": null, "total_current_assets": 1795000000, "net_ppe": null, "goodwill": 1137000000, "intangible_assets": 774000000, "goodwill_and_intangibles": 1911000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15743000000, "total_assets": 17538000000, "short_term_debt": 533000000, "accounts_payable": 394000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2053000000, "long_term_debt": 4191000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15640000000, "total_liabilities": 17693000000, "total_debt": 4724000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1470000000, "total_equity": -155000000, "shares_outstanding": 70500000, "operating_cash_flow": 691000000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3258000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3177000000, "dividends_paid": 14549000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4045000000, "free_cash_flow": 3949000000, "net_change_in_cash": -177000000 }, "raw_data": { "income": { "ebit": "-387000000", "ebitda": "2174000000", "netIncome": "-684000000", "grossProfit": "596000000", "depreciation": "None", "totalRevenue": "5402000000", "costOfRevenue": "4806000000", "interestIncome": "None", "incomeBeforeTax": "-956000000", "interestExpense": "569000000", "operatingIncome": "-297000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-272000000", "reportedCurrency": "USD", "netInterestIncome": "-549000000", "nonInterestIncome": "None", "operatingExpenses": "893000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-9000000", "costofGoodsAndServicesSold": "4806000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2561000000", "sellingGeneralAndAdministrative": "703000000", "netIncomeFromContinuingOperations": "-684000000" }, "balance": { "goodwill": "1137000000", "inventory": "161000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "17538000000", "longTermDebt": "4191000000", "shortTermDebt": "533000000", "treasuryStock": "-5167000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "774000000", "reportedCurrency": "USD", "retainedEarnings": "-1470000000", "totalLiabilities": "17693000000", "otherCurrentAssets": "308000000", "totalCurrentAssets": "1795000000", "currentLongTermDebt": "19000000", "longTermInvestments": "948000000", "shortTermInvestments": "None", "currentNetReceivables": "794000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15743000000", "currentAccountsPayable": "394000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "657000000", "shortLongTermDebtTotal": "13659000000", "totalShareholderEquity": "-155000000", "capitalLeaseObligations": "2592000000", "otherCurrentLiabilities": "911000000", "totalCurrentLiabilities": "2053000000", "otherNonCurrentLiabilities": "1131000000", "totalNonCurrentLiabilities": "15640000000", "cashAndShortTermInvestments": "693000000", "commonStockSharesOutstanding": "70500000", "intangibleAssetsExcludingGoodwill": "774000000", "cashAndCashEquivalentsAtCarryingValue": "693000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-684000000", "profitLoss": "None", "dividendPayout": "14549000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-115000000", "operatingCashflow": "691000000", "capitalExpenditures": "3258000000", "changeInReceivables": "115000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4045000000", "cashflowFromInvestment": "3177000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14549000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-177000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-119000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2561000000", "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": "2026-06-06T19:58:42.669792+00:00", "is_restated": false, "income_statement": { "revenue": 9172000000, "cost_of_revenue": 6914000000, "gross_profit": 2258000000, "ebit": 816000000, "ebitda": 3958000000, "pretax_income": 287000000, "tax_provision": -15000000, "net_income": 302000000, "net_income_to_common": 302000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 689000000, "total_current_assets": 2145000000, "total_assets": 23929000000, "short_term_debt": 498000000, "long_term_debt": 3416000000, "total_debt": 3914000000, "total_liabilities": 23273000000, "total_equity": 656000000, "shares_outstanding": 75700000, "goodwill_and_intangibles": 1899000000 }, "cash_flow": { "operating_cash_flow": 2586000000, "capital_expenditure": 2677000000, "free_cash_flow": 5263000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 36299, "ticker_id": 5222, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:58:42.669792+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "816000000", "ebitda": "3958000000", "netIncome": "302000000", "grossProfit": "2258000000", "depreciation": "None", "totalRevenue": "9172000000", "costOfRevenue": "6914000000", "interestIncome": "526000000", "incomeBeforeTax": "287000000", "interestExpense": "529000000", "operatingIncome": "766000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-15000000", "reportedCurrency": "USD", "netInterestIncome": "-522000000", "nonInterestIncome": "None", "operatingExpenses": "1492000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-12000000", "costofGoodsAndServicesSold": "6914000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3142000000", "sellingGeneralAndAdministrative": "1237000000", "netIncomeFromContinuingOperations": "272000000" }, "balance": { "goodwill": "1101000000", "inventory": "234000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "23929000000", "longTermDebt": "3416000000", "shortTermDebt": "498000000", "treasuryStock": "-5144000000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "798000000", "reportedCurrency": "USD", "retainedEarnings": "-785000000", "totalLiabilities": "23273000000", "otherCurrentAssets": "372000000", "totalCurrentAssets": "2145000000", "currentLongTermDebt": "19000000", "longTermInvestments": "778000000", "shortTermInvestments": "None", "currentNetReceivables": "1084000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21784000000", "currentAccountsPayable": "378000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "792000000", "shortLongTermDebtTotal": "17122000000", "totalShareholderEquity": "656000000", "capitalLeaseObligations": "2619000000", "otherCurrentLiabilities": "1001000000", "totalCurrentLiabilities": "2225000000", "otherNonCurrentLiabilities": "757000000", "totalNonCurrentLiabilities": "21048000000", "cashAndShortTermInvestments": "689000000", "commonStockSharesOutstanding": "75700000", "intangibleAssetsExcludingGoodwill": "798000000", "cashAndCashEquivalentsAtCarryingValue": "689000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "302000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-10000000", "operatingCashflow": "2586000000", "capitalExpenditures": "2677000000", "changeInReceivables": "10000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "318000000", "cashflowFromInvestment": "-2752000000", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "152000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-67000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3142000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9172000000, "cost_of_revenue": 6914000000, "gross_profit": 2258000000, "research_and_development": null, "selling_general_admin": 1237000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 816000000, "depreciation_amortisation": 3142000000, "ebitda": 3958000000, "interest_expense": 529000000, "interest_income": null, "other_non_operating": null, "pretax_income": 287000000, "tax_provision": -15000000, "effective_tax_rate": null, "net_income": 302000000, "net_income_continuing_ops": 272000000, "net_income_to_common": 302000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 689000000, "short_term_investments": null, "net_receivables": 1084000000, "inventory": 234000000, "other_current_assets": null, "total_current_assets": 2145000000, "net_ppe": null, "goodwill": 1101000000, "intangible_assets": 798000000, "goodwill_and_intangibles": 1899000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21784000000, "total_assets": 23929000000, "short_term_debt": 498000000, "accounts_payable": 378000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2225000000, "long_term_debt": 3416000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21048000000, "total_liabilities": 23273000000, "total_debt": 3914000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -785000000, "total_equity": 656000000, "shares_outstanding": 75700000, "operating_cash_flow": 2586000000, "stock_based_compensation": 22000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2677000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2752000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 318000000, "free_cash_flow": 5263000000, "net_change_in_cash": 152000000 }, "raw_data": { "income": { "ebit": "816000000", "ebitda": "3958000000", "netIncome": "302000000", "grossProfit": "2258000000", "depreciation": "None", "totalRevenue": "9172000000", "costOfRevenue": "6914000000", "interestIncome": "526000000", "incomeBeforeTax": "287000000", "interestExpense": "529000000", "operatingIncome": "766000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-15000000", "reportedCurrency": "USD", "netInterestIncome": "-522000000", "nonInterestIncome": "None", "operatingExpenses": "1492000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-12000000", "costofGoodsAndServicesSold": "6914000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3142000000", "sellingGeneralAndAdministrative": "1237000000", "netIncomeFromContinuingOperations": "272000000" }, "balance": { "goodwill": "1101000000", "inventory": "234000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "23929000000", "longTermDebt": "3416000000", "shortTermDebt": "498000000", "treasuryStock": "-5144000000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "798000000", "reportedCurrency": "USD", "retainedEarnings": "-785000000", "totalLiabilities": "23273000000", "otherCurrentAssets": "372000000", "totalCurrentAssets": "2145000000", "currentLongTermDebt": "19000000", "longTermInvestments": "778000000", "shortTermInvestments": "None", "currentNetReceivables": "1084000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21784000000", "currentAccountsPayable": "378000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "792000000", "shortLongTermDebtTotal": "17122000000", "totalShareholderEquity": "656000000", "capitalLeaseObligations": "2619000000", "otherCurrentLiabilities": "1001000000", "totalCurrentLiabilities": "2225000000", "otherNonCurrentLiabilities": "757000000", "totalNonCurrentLiabilities": "21048000000", "cashAndShortTermInvestments": "689000000", "commonStockSharesOutstanding": "75700000", "intangibleAssetsExcludingGoodwill": "798000000", "cashAndCashEquivalentsAtCarryingValue": "689000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "302000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-10000000", "operatingCashflow": "2586000000", "capitalExpenditures": "2677000000", "changeInReceivables": "10000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "318000000", "cashflowFromInvestment": "-2752000000", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "152000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-67000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3142000000", "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": "2026-06-06T19:58:42.669792+00:00", "is_restated": false, "income_statement": { "revenue": 9124000000, "cost_of_revenue": 6885000000, "gross_profit": 2239000000, "ebit": 763000000, "ebitda": 2993000000, "pretax_income": 267000000, "tax_provision": 102000000, "net_income": 165000000, "net_income_to_common": 165000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 620000000, "total_current_assets": 2174000000, "total_assets": 19234000000, "short_term_debt": 23000000, "long_term_debt": 3528000000, "total_debt": 3551000000, "total_liabilities": 18820000000, "total_equity": 414000000, "shares_outstanding": 80100000, "goodwill_and_intangibles": 1917000000 }, "cash_flow": { "operating_cash_flow": 2609000000, "capital_expenditure": 3172000000, "free_cash_flow": 5781000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 36304, "ticker_id": 5222, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:58:42.669792+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "763000000", "ebitda": "2993000000", "netIncome": "165000000", "grossProfit": "2239000000", "depreciation": "None", "totalRevenue": "9124000000", "costOfRevenue": "6885000000", "interestIncome": "514000000", "incomeBeforeTax": "267000000", "interestExpense": "188000000", "operatingIncome": "766000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "102000000", "reportedCurrency": "USD", "netInterestIncome": "-502000000", "nonInterestIncome": "None", "operatingExpenses": "1473000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-19000000", "costofGoodsAndServicesSold": "6885000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2230000000", "sellingGeneralAndAdministrative": "1220000000", "netIncomeFromContinuingOperations": "369000000" }, "balance": { "goodwill": "1092000000", "inventory": "241000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "19234000000", "longTermDebt": "3528000000", "shortTermDebt": "23000000", "treasuryStock": "-5134000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "825000000", "reportedCurrency": "USD", "retainedEarnings": "-1091000000", "totalLiabilities": "18820000000", "otherCurrentAssets": "419000000", "totalCurrentAssets": "2174000000", "currentLongTermDebt": "23000000", "longTermInvestments": "631000000", "shortTermInvestments": "None", "currentNetReceivables": "1135000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17060000000", "currentAccountsPayable": "371000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "736000000", "shortLongTermDebtTotal": "13783000000", "totalShareholderEquity": "414000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "974000000", "totalCurrentLiabilities": "1716000000", "otherNonCurrentLiabilities": "767000000", "totalNonCurrentLiabilities": "17104000000", "cashAndShortTermInvestments": "620000000", "commonStockSharesOutstanding": "80100000", "intangibleAssetsExcludingGoodwill": "825000000", "cashAndCashEquivalentsAtCarryingValue": "620000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "165000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2609000000", "capitalExpenditures": "3172000000", "changeInReceivables": "-44000000", "changeInExchangeRate": "-16000000", "cashflowFromFinancing": "667000000", "cashflowFromInvestment": "-3426000000", "stockBasedCompensation": "24000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-166000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-216000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2230000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9124000000, "cost_of_revenue": 6885000000, "gross_profit": 2239000000, "research_and_development": 0, "selling_general_admin": 1220000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 763000000, "depreciation_amortisation": 2230000000, "ebitda": 2993000000, "interest_expense": 188000000, "interest_income": null, "other_non_operating": null, "pretax_income": 267000000, "tax_provision": 102000000, "effective_tax_rate": null, "net_income": 165000000, "net_income_continuing_ops": 369000000, "net_income_to_common": 165000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 620000000, "short_term_investments": null, "net_receivables": 1135000000, "inventory": 241000000, "other_current_assets": null, "total_current_assets": 2174000000, "net_ppe": null, "goodwill": 1092000000, "intangible_assets": 825000000, "goodwill_and_intangibles": 1917000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17060000000, "total_assets": 19234000000, "short_term_debt": 23000000, "accounts_payable": 371000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1716000000, "long_term_debt": 3528000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17104000000, "total_liabilities": 18820000000, "total_debt": 3551000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1091000000, "total_equity": 414000000, "shares_outstanding": 80100000, "operating_cash_flow": 2609000000, "stock_based_compensation": 24000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3172000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3426000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 667000000, "free_cash_flow": 5781000000, "net_change_in_cash": -166000000 }, "raw_data": { "income": { "ebit": "763000000", "ebitda": "2993000000", "netIncome": "165000000", "grossProfit": "2239000000", "depreciation": "None", "totalRevenue": "9124000000", "costOfRevenue": "6885000000", "interestIncome": "514000000", "incomeBeforeTax": "267000000", "interestExpense": "188000000", "operatingIncome": "766000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "102000000", "reportedCurrency": "USD", "netInterestIncome": "-502000000", "nonInterestIncome": "None", "operatingExpenses": "1473000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-19000000", "costofGoodsAndServicesSold": "6885000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2230000000", "sellingGeneralAndAdministrative": "1220000000", "netIncomeFromContinuingOperations": "369000000" }, "balance": { "goodwill": "1092000000", "inventory": "241000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "19234000000", "longTermDebt": "3528000000", "shortTermDebt": "23000000", "treasuryStock": "-5134000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "825000000", "reportedCurrency": "USD", "retainedEarnings": "-1091000000", "totalLiabilities": "18820000000", "otherCurrentAssets": "419000000", "totalCurrentAssets": "2174000000", "currentLongTermDebt": "23000000", "longTermInvestments": "631000000", "shortTermInvestments": "None", "currentNetReceivables": "1135000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17060000000", "currentAccountsPayable": "371000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "736000000", "shortLongTermDebtTotal": "13783000000", "totalShareholderEquity": "414000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "974000000", "totalCurrentLiabilities": "1716000000", "otherNonCurrentLiabilities": "767000000", "totalNonCurrentLiabilities": "17104000000", "cashAndShortTermInvestments": "620000000", "commonStockSharesOutstanding": "80100000", "intangibleAssetsExcludingGoodwill": "825000000", "cashAndCashEquivalentsAtCarryingValue": "620000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "165000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2609000000", "capitalExpenditures": "3172000000", "changeInReceivables": "-44000000", "changeInExchangeRate": "-16000000", "cashflowFromFinancing": "667000000", "cashflowFromInvestment": "-3426000000", "stockBasedCompensation": "24000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-166000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-216000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2230000000", "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": "2026-06-06T19:58:42.669792+00:00", "is_restated": false, "income_statement": { "revenue": 2530000000, "cost_of_revenue": 2118000000, "gross_profit": 412000000, "ebit": 48000000, "ebitda": 1065000000, "pretax_income": -340000000, "tax_provision": -106000000, "net_income": -283000000, "net_income_to_common": -283000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 528000000, "total_current_assets": 2179000000, "total_assets": 30603000000, "short_term_debt": 666000000, "long_term_debt": 24412000000, "total_debt": 25078000000, "total_liabilities": 33885000000, "total_equity": -3415000000, "shares_outstanding": 35300000, "goodwill_and_intangibles": 1744000000 }, "cash_flow": { "operating_cash_flow": 434000000, "capital_expenditure": 3523000000, "free_cash_flow": 3957000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 36267, "ticker_id": 5222, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:58:42.669792+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48000000", "ebitda": "1065000000", "netIncome": "-283000000", "grossProfit": "412000000", "depreciation": "None", "totalRevenue": "2530000000", "costOfRevenue": "2118000000", "interestIncome": "None", "incomeBeforeTax": "-340000000", "interestExpense": "347000000", "operatingIncome": "48000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-106000000", "reportedCurrency": "USD", "netInterestIncome": "-109000000", "nonInterestIncome": "None", "operatingExpenses": "364000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2118000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1017000000", "sellingGeneralAndAdministrative": "341000000", "netIncomeFromContinuingOperations": "-234000000" }, "balance": { "goodwill": "1120000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "30603000000", "longTermDebt": "24412000000", "shortTermDebt": "666000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "624000000", "reportedCurrency": "USD", "retainedEarnings": "856000000", "totalLiabilities": "33885000000", "otherCurrentAssets": "508000000", "totalCurrentAssets": "2179000000", "currentLongTermDebt": "23000000", "longTermInvestments": "1546000000", "shortTermInvestments": "None", "currentNetReceivables": "1143000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28424000000", "currentAccountsPayable": "488000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27672000000", "totalShareholderEquity": "-3415000000", "capitalLeaseObligations": "3237000000", "otherCurrentLiabilities": "1571000000", "totalCurrentLiabilities": "2949000000", "otherNonCurrentLiabilities": "1233000000", "totalNonCurrentLiabilities": "30936000000", "cashAndShortTermInvestments": "528000000", "commonStockSharesOutstanding": "35300000", "intangibleAssetsExcludingGoodwill": "624000000", "cashAndCashEquivalentsAtCarryingValue": "528000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-234000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "434000000", "capitalExpenditures": "3523000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-822000000", "cashflowFromInvestment": "428000000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1017000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2530000000, "cost_of_revenue": 2118000000, "gross_profit": 412000000, "research_and_development": null, "selling_general_admin": 341000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48000000, "depreciation_amortisation": 1017000000, "ebitda": 1065000000, "interest_expense": 347000000, "interest_income": null, "other_non_operating": null, "pretax_income": -340000000, "tax_provision": -106000000, "effective_tax_rate": null, "net_income": -283000000, "net_income_continuing_ops": -234000000, "net_income_to_common": -283000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 528000000, "short_term_investments": null, "net_receivables": 1143000000, "inventory": null, "other_current_assets": null, "total_current_assets": 2179000000, "net_ppe": null, "goodwill": 1120000000, "intangible_assets": 624000000, "goodwill_and_intangibles": 1744000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 28424000000, "total_assets": 30603000000, "short_term_debt": 666000000, "accounts_payable": 488000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2949000000, "long_term_debt": 24412000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 30936000000, "total_liabilities": 33885000000, "total_debt": 25078000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 856000000, "total_equity": -3415000000, "shares_outstanding": 35300000, "operating_cash_flow": 434000000, "stock_based_compensation": 1000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3523000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 428000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -822000000, "free_cash_flow": 3957000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "48000000", "ebitda": "1065000000", "netIncome": "-283000000", "grossProfit": "412000000", "depreciation": "None", "totalRevenue": "2530000000", "costOfRevenue": "2118000000", "interestIncome": "None", "incomeBeforeTax": "-340000000", "interestExpense": "347000000", "operatingIncome": "48000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-106000000", "reportedCurrency": "USD", "netInterestIncome": "-109000000", "nonInterestIncome": "None", "operatingExpenses": "364000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2118000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1017000000", "sellingGeneralAndAdministrative": "341000000", "netIncomeFromContinuingOperations": "-234000000" }, "balance": { "goodwill": "1120000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "30603000000", "longTermDebt": "24412000000", "shortTermDebt": "666000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "624000000", "reportedCurrency": "USD", "retainedEarnings": "856000000", "totalLiabilities": "33885000000", "otherCurrentAssets": "508000000", "totalCurrentAssets": "2179000000", "currentLongTermDebt": "23000000", "longTermInvestments": "1546000000", "shortTermInvestments": "None", "currentNetReceivables": "1143000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28424000000", "currentAccountsPayable": "488000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27672000000", "totalShareholderEquity": "-3415000000", "capitalLeaseObligations": "3237000000", "otherCurrentLiabilities": "1571000000", "totalCurrentLiabilities": "2949000000", "otherNonCurrentLiabilities": "1233000000", "totalNonCurrentLiabilities": "30936000000", "cashAndShortTermInvestments": "528000000", "commonStockSharesOutstanding": "35300000", "intangibleAssetsExcludingGoodwill": "624000000", "cashAndCashEquivalentsAtCarryingValue": "528000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-234000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "434000000", "capitalExpenditures": "3523000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-822000000", "cashflowFromInvestment": "428000000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1017000000", "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": "2026-06-06T19:58:42.669792+00:00", "is_restated": false, "income_statement": { "revenue": 2664000000, "cost_of_revenue": 2151000000, "gross_profit": 513000000, "ebit": 168000000, "ebitda": 1128000000, "pretax_income": -740000000, "tax_provision": 116000000, "net_income": -747000000, "net_income_to_common": -747000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 524000000, "total_current_assets": 2093000000, "total_assets": 32194000000, "short_term_debt": 704000000, "long_term_debt": 25237000000, "total_debt": 25941000000, "total_liabilities": 35236000000, "total_equity": -3129000000, "shares_outstanding": 35200000, "goodwill_and_intangibles": 1718000000 }, "cash_flow": { "operating_cash_flow": 437000000, "capital_expenditure": 6783000000, "free_cash_flow": 7220000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 36268, "ticker_id": 5222, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:58:42.669792+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "168000000", "ebitda": "1128000000", "netIncome": "-747000000", "grossProfit": "513000000", "depreciation": "None", "totalRevenue": "2664000000", "costOfRevenue": "2151000000", "interestIncome": "None", "incomeBeforeTax": "-740000000", "interestExpense": "378000000", "operatingIncome": "168000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "116000000", "reportedCurrency": "USD", "netInterestIncome": "-106000000", "nonInterestIncome": "None", "operatingExpenses": "345000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2151000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "960000000", "sellingGeneralAndAdministrative": "321000000", "netIncomeFromContinuingOperations": "-856000000" }, "balance": { "goodwill": "1129000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "32194000000", "longTermDebt": "25237000000", "shortTermDebt": "704000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "589000000", "reportedCurrency": "USD", "retainedEarnings": "1139000000", "totalLiabilities": "35236000000", "otherCurrentAssets": "445000000", "totalCurrentAssets": "2093000000", "currentLongTermDebt": "24000000", "longTermInvestments": "1727000000", "shortTermInvestments": "None", "currentNetReceivables": "1124000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30101000000", "currentAccountsPayable": "453000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "31169000000", "totalShareholderEquity": "-3129000000", "capitalLeaseObligations": "3294000000", "otherCurrentLiabilities": "1577000000", "totalCurrentLiabilities": "2889000000", "otherNonCurrentLiabilities": "882000000", "totalNonCurrentLiabilities": "32347000000", "cashAndShortTermInvestments": "524000000", "commonStockSharesOutstanding": "35200000", "intangibleAssetsExcludingGoodwill": "589000000", "cashAndCashEquivalentsAtCarryingValue": "524000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-747000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "437000000", "capitalExpenditures": "6783000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120000000", "cashflowFromInvestment": "-339000000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "960000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2664000000, "cost_of_revenue": 2151000000, "gross_profit": 513000000, "research_and_development": null, "selling_general_admin": 321000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 168000000, "depreciation_amortisation": 960000000, "ebitda": 1128000000, "interest_expense": 378000000, "interest_income": null, "other_non_operating": null, "pretax_income": -740000000, "tax_provision": 116000000, "effective_tax_rate": null, "net_income": -747000000, "net_income_continuing_ops": -856000000, "net_income_to_common": -747000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 524000000, "short_term_investments": null, "net_receivables": 1124000000, "inventory": null, "other_current_assets": null, "total_current_assets": 2093000000, "net_ppe": null, "goodwill": 1129000000, "intangible_assets": 589000000, "goodwill_and_intangibles": 1718000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30101000000, "total_assets": 32194000000, "short_term_debt": 704000000, "accounts_payable": 453000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2889000000, "long_term_debt": 25237000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 32347000000, "total_liabilities": 35236000000, "total_debt": 25941000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1139000000, "total_equity": -3129000000, "shares_outstanding": 35200000, "operating_cash_flow": 437000000, "stock_based_compensation": 3000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6783000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -339000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -120000000, "free_cash_flow": 7220000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "168000000", "ebitda": "1128000000", "netIncome": "-747000000", "grossProfit": "513000000", "depreciation": "None", "totalRevenue": "2664000000", "costOfRevenue": "2151000000", "interestIncome": "None", "incomeBeforeTax": "-740000000", "interestExpense": "378000000", "operatingIncome": "168000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "116000000", "reportedCurrency": "USD", "netInterestIncome": "-106000000", "nonInterestIncome": "None", "operatingExpenses": "345000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2151000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "960000000", "sellingGeneralAndAdministrative": "321000000", "netIncomeFromContinuingOperations": "-856000000" }, "balance": { "goodwill": "1129000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "32194000000", "longTermDebt": "25237000000", "shortTermDebt": "704000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "589000000", "reportedCurrency": "USD", "retainedEarnings": "1139000000", "totalLiabilities": "35236000000", "otherCurrentAssets": "445000000", "totalCurrentAssets": "2093000000", "currentLongTermDebt": "24000000", "longTermInvestments": "1727000000", "shortTermInvestments": "None", "currentNetReceivables": "1124000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30101000000", "currentAccountsPayable": "453000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "31169000000", "totalShareholderEquity": "-3129000000", "capitalLeaseObligations": "3294000000", "otherCurrentLiabilities": "1577000000", "totalCurrentLiabilities": "2889000000", "otherNonCurrentLiabilities": "882000000", "totalNonCurrentLiabilities": "32347000000", "cashAndShortTermInvestments": "524000000", "commonStockSharesOutstanding": "35200000", "intangibleAssetsExcludingGoodwill": "589000000", "cashAndCashEquivalentsAtCarryingValue": "524000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-747000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "437000000", "capitalExpenditures": "6783000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120000000", "cashflowFromInvestment": "-339000000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "960000000", "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": "2026-06-06T19:58:42.669792+00:00", "is_restated": false, "income_statement": { "revenue": 3519000000, "cost_of_revenue": 2246000000, "gross_profit": 1273000000, "ebit": 708000000, "ebitda": 1718000000, "pretax_income": 473000000, "tax_provision": 113000000, "net_income": 359000000, "net_income_to_common": 359000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 568000000, "total_current_assets": 2235000000, "total_assets": 32518000000, "short_term_debt": 694000000, "long_term_debt": 25282000000, "total_debt": 25976000000, "total_liabilities": 34892000000, "total_equity": -2399000000, "shares_outstanding": 35500000, "goodwill_and_intangibles": 1721000000 }, "cash_flow": { "operating_cash_flow": 1403000000, "capital_expenditure": 2882000000, "free_cash_flow": 4285000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 36270, "ticker_id": 5222, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:58:42.669792+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "708000000", "ebitda": "1718000000", "netIncome": "359000000", "grossProfit": "1273000000", "depreciation": "None", "totalRevenue": "3519000000", "costOfRevenue": "2246000000", "interestIncome": "None", "incomeBeforeTax": "473000000", "interestExpense": "349000000", "operatingIncome": "708000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "113000000", "reportedCurrency": "USD", "netInterestIncome": "-109000000", "nonInterestIncome": "None", "operatingExpenses": "565000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2246000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1010000000", "sellingGeneralAndAdministrative": "422000000", "netIncomeFromContinuingOperations": "360000000" }, "balance": { "goodwill": "1127000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "32518000000", "longTermDebt": "25282000000", "shortTermDebt": "694000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "594000000", "reportedCurrency": "USD", "retainedEarnings": "1886000000", "totalLiabilities": "34892000000", "otherCurrentAssets": "463000000", "totalCurrentAssets": "2235000000", "currentLongTermDebt": "38000000", "longTermInvestments": "1570000000", "shortTermInvestments": "None", "currentNetReceivables": "1204000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30283000000", "currentAccountsPayable": "597000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "28595000000", "totalShareholderEquity": "-2399000000", "capitalLeaseObligations": "3275000000", "otherCurrentLiabilities": "1688000000", "totalCurrentLiabilities": "3165000000", "otherNonCurrentLiabilities": "844000000", "totalNonCurrentLiabilities": "31727000000", "cashAndShortTermInvestments": "568000000", "commonStockSharesOutstanding": "35500000", "intangibleAssetsExcludingGoodwill": "594000000", "cashAndCashEquivalentsAtCarryingValue": "568000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "360000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1403000000", "capitalExpenditures": "2882000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-664000000", "cashflowFromInvestment": "-698000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1010000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3519000000, "cost_of_revenue": 2246000000, "gross_profit": 1273000000, "research_and_development": null, "selling_general_admin": 422000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 708000000, "depreciation_amortisation": 1010000000, "ebitda": 1718000000, "interest_expense": 349000000, "interest_income": null, "other_non_operating": null, "pretax_income": 473000000, "tax_provision": 113000000, "effective_tax_rate": null, "net_income": 359000000, "net_income_continuing_ops": 360000000, "net_income_to_common": 359000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 568000000, "short_term_investments": null, "net_receivables": 1204000000, "inventory": null, "other_current_assets": null, "total_current_assets": 2235000000, "net_ppe": null, "goodwill": 1127000000, "intangible_assets": 594000000, "goodwill_and_intangibles": 1721000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30283000000, "total_assets": 32518000000, "short_term_debt": 694000000, "accounts_payable": 597000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3165000000, "long_term_debt": 25282000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 31727000000, "total_liabilities": 34892000000, "total_debt": 25976000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1886000000, "total_equity": -2399000000, "shares_outstanding": 35500000, "operating_cash_flow": 1403000000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2882000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -698000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -664000000, "free_cash_flow": 4285000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "708000000", "ebitda": "1718000000", "netIncome": "359000000", "grossProfit": "1273000000", "depreciation": "None", "totalRevenue": "3519000000", "costOfRevenue": "2246000000", "interestIncome": "None", "incomeBeforeTax": "473000000", "interestExpense": "349000000", "operatingIncome": "708000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "113000000", "reportedCurrency": "USD", "netInterestIncome": "-109000000", "nonInterestIncome": "None", "operatingExpenses": "565000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2246000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1010000000", "sellingGeneralAndAdministrative": "422000000", "netIncomeFromContinuingOperations": "360000000" }, "balance": { "goodwill": "1127000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "32518000000", "longTermDebt": "25282000000", "shortTermDebt": "694000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "594000000", "reportedCurrency": "USD", "retainedEarnings": "1886000000", "totalLiabilities": "34892000000", "otherCurrentAssets": "463000000", "totalCurrentAssets": "2235000000", "currentLongTermDebt": "38000000", "longTermInvestments": "1570000000", "shortTermInvestments": "None", "currentNetReceivables": "1204000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30283000000", "currentAccountsPayable": "597000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "28595000000", "totalShareholderEquity": "-2399000000", "capitalLeaseObligations": "3275000000", "otherCurrentLiabilities": "1688000000", "totalCurrentLiabilities": "3165000000", "otherNonCurrentLiabilities": "844000000", "totalNonCurrentLiabilities": "31727000000", "cashAndShortTermInvestments": "568000000", "commonStockSharesOutstanding": "35500000", "intangibleAssetsExcludingGoodwill": "594000000", "cashAndCashEquivalentsAtCarryingValue": "568000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "360000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1403000000", "capitalExpenditures": "2882000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-664000000", "cashflowFromInvestment": "-698000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1010000000", "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": "2026-06-06T19:58:42.669792+00:00", "is_restated": false, "income_statement": { "revenue": 3039000000, "cost_of_revenue": 2230000000, "gross_profit": 809000000, "ebit": 392000000, "ebitda": 1380000000, "pretax_income": 15000000, "tax_provision": 10000000, "net_income": 4000000, "net_income_to_common": 4000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 546000000, "total_current_assets": 2456000000, "total_assets": 32371000000, "short_term_debt": 660000000, "long_term_debt": 25952000000, "total_debt": 26612000000, "total_liabilities": 35104000000, "total_equity": -2745000000, "shares_outstanding": 35400000, "goodwill_and_intangibles": 1735000000 }, "cash_flow": { "operating_cash_flow": 837000000, "capital_expenditure": 5021000000, "free_cash_flow": 5858000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 36271, "ticker_id": 5222, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:58:42.669792+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "392000000", "ebitda": "1380000000", "netIncome": "4000000", "grossProfit": "809000000", "depreciation": "None", "totalRevenue": "3039000000", "costOfRevenue": "2230000000", "interestIncome": "None", "incomeBeforeTax": "15000000", "interestExpense": "362000000", "operatingIncome": "392000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "10000000", "reportedCurrency": "USD", "netInterestIncome": "-110000000", "nonInterestIncome": "None", "operatingExpenses": "417000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2230000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "988000000", "sellingGeneralAndAdministrative": "396000000", "netIncomeFromContinuingOperations": "5000000" }, "balance": { "goodwill": "1133000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "32371000000", "longTermDebt": "25952000000", "shortTermDebt": "660000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "602000000", "reportedCurrency": "USD", "retainedEarnings": "1528000000", "totalLiabilities": "35104000000", "otherCurrentAssets": "508000000", "totalCurrentAssets": "2456000000", "currentLongTermDebt": "39000000", "longTermInvestments": "1528000000", "shortTermInvestments": "None", "currentNetReceivables": "1402000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29915000000", "currentAccountsPayable": "597000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "29242000000", "totalShareholderEquity": "-2745000000", "capitalLeaseObligations": "3251000000", "otherCurrentLiabilities": "1644000000", "totalCurrentLiabilities": "3207000000", "otherNonCurrentLiabilities": "1280000000", "totalNonCurrentLiabilities": "31897000000", "cashAndShortTermInvestments": "546000000", "commonStockSharesOutstanding": "35400000", "intangibleAssetsExcludingGoodwill": "602000000", "cashAndCashEquivalentsAtCarryingValue": "546000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "837000000", "capitalExpenditures": "5021000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2373000000", "cashflowFromInvestment": "-3241000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "988000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3039000000, "cost_of_revenue": 2230000000, "gross_profit": 809000000, "research_and_development": null, "selling_general_admin": 396000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 392000000, "depreciation_amortisation": 988000000, "ebitda": 1380000000, "interest_expense": 362000000, "interest_income": null, "other_non_operating": null, "pretax_income": 15000000, "tax_provision": 10000000, "effective_tax_rate": null, "net_income": 4000000, "net_income_continuing_ops": 5000000, "net_income_to_common": 4000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 546000000, "short_term_investments": null, "net_receivables": 1402000000, "inventory": null, "other_current_assets": null, "total_current_assets": 2456000000, "net_ppe": null, "goodwill": 1133000000, "intangible_assets": 602000000, "goodwill_and_intangibles": 1735000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29915000000, "total_assets": 32371000000, "short_term_debt": 660000000, "accounts_payable": 597000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3207000000, "long_term_debt": 25952000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 31897000000, "total_liabilities": 35104000000, "total_debt": 26612000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1528000000, "total_equity": -2745000000, "shares_outstanding": 35400000, "operating_cash_flow": 837000000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5021000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3241000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2373000000, "free_cash_flow": 5858000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "392000000", "ebitda": "1380000000", "netIncome": "4000000", "grossProfit": "809000000", "depreciation": "None", "totalRevenue": "3039000000", "costOfRevenue": "2230000000", "interestIncome": "None", "incomeBeforeTax": "15000000", "interestExpense": "362000000", "operatingIncome": "392000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "10000000", "reportedCurrency": "USD", "netInterestIncome": "-110000000", "nonInterestIncome": "None", "operatingExpenses": "417000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2230000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "988000000", "sellingGeneralAndAdministrative": "396000000", "netIncomeFromContinuingOperations": "5000000" }, "balance": { "goodwill": "1133000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "32371000000", "longTermDebt": "25952000000", "shortTermDebt": "660000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "602000000", "reportedCurrency": "USD", "retainedEarnings": "1528000000", "totalLiabilities": "35104000000", "otherCurrentAssets": "508000000", "totalCurrentAssets": "2456000000", "currentLongTermDebt": "39000000", "longTermInvestments": "1528000000", "shortTermInvestments": "None", "currentNetReceivables": "1402000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29915000000", "currentAccountsPayable": "597000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "29242000000", "totalShareholderEquity": "-2745000000", "capitalLeaseObligations": "3251000000", "otherCurrentLiabilities": "1644000000", "totalCurrentLiabilities": "3207000000", "otherNonCurrentLiabilities": "1280000000", "totalNonCurrentLiabilities": "31897000000", "cashAndShortTermInvestments": "546000000", "commonStockSharesOutstanding": "35400000", "intangibleAssetsExcludingGoodwill": "602000000", "cashAndCashEquivalentsAtCarryingValue": "546000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "837000000", "capitalExpenditures": "5021000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2373000000", "cashflowFromInvestment": "-3241000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "988000000", "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": "2026-06-06T19:58:42.669792+00:00", "is_restated": false, "income_statement": { "revenue": 2430000000, "cost_of_revenue": 2090000000, "gross_profit": 340000000, "ebit": 5000000, "ebitda": 1016000000, "pretax_income": -677000000, "tax_provision": -173000000, "net_income": -505000000, "net_income_to_common": -505000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 520000000, "total_current_assets": 2140000000, "total_assets": 29044000000, "short_term_debt": 1135000000, "long_term_debt": 22668000000, "total_debt": 23803000000, "total_liabilities": 31855000000, "total_equity": -2822000000, "shares_outstanding": 35200000, "goodwill_and_intangibles": 1689000000 }, "cash_flow": { "operating_cash_flow": 619000000, "capital_expenditure": 3819000000, "free_cash_flow": 4438000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 36272, "ticker_id": 5222, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:58:42.669792+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5000000", "ebitda": "1016000000", "netIncome": "-505000000", "grossProfit": "340000000", "depreciation": "None", "totalRevenue": "2430000000", "costOfRevenue": "2090000000", "interestIncome": "None", "incomeBeforeTax": "-677000000", "interestExpense": "299000000", "operatingIncome": "5000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-173000000", "reportedCurrency": "USD", "netInterestIncome": "-97000000", "nonInterestIncome": "None", "operatingExpenses": "335000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2090000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1011000000", "sellingGeneralAndAdministrative": "308000000", "netIncomeFromContinuingOperations": "-504000000" }, "balance": { "goodwill": "1091000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "29044000000", "longTermDebt": "22668000000", "shortTermDebt": "1135000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "598000000", "reportedCurrency": "USD", "retainedEarnings": "1524000000", "totalLiabilities": "31855000000", "otherCurrentAssets": "510000000", "totalCurrentAssets": "2140000000", "currentLongTermDebt": "508000000", "longTermInvestments": "1401000000", "shortTermInvestments": "None", "currentNetReceivables": "1110000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26904000000", "currentAccountsPayable": "499000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26396000000", "totalShareholderEquity": "-2822000000", "capitalLeaseObligations": "3220000000", "otherCurrentLiabilities": "1184000000", "totalCurrentLiabilities": "3368000000", "otherNonCurrentLiabilities": "1050000000", "totalNonCurrentLiabilities": "28487000000", "cashAndShortTermInvestments": "520000000", "commonStockSharesOutstanding": "35200000", "intangibleAssetsExcludingGoodwill": "598000000", "cashAndCashEquivalentsAtCarryingValue": "520000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-504000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "619000000", "capitalExpenditures": "3819000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "98000000", "cashflowFromInvestment": "-715000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1011000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2430000000, "cost_of_revenue": 2090000000, "gross_profit": 340000000, "research_and_development": null, "selling_general_admin": 308000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5000000, "depreciation_amortisation": 1011000000, "ebitda": 1016000000, "interest_expense": 299000000, "interest_income": null, "other_non_operating": null, "pretax_income": -677000000, "tax_provision": -173000000, "effective_tax_rate": null, "net_income": -505000000, "net_income_continuing_ops": -504000000, "net_income_to_common": -505000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 520000000, "short_term_investments": null, "net_receivables": 1110000000, "inventory": null, "other_current_assets": null, "total_current_assets": 2140000000, "net_ppe": null, "goodwill": 1091000000, "intangible_assets": 598000000, "goodwill_and_intangibles": 1689000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26904000000, "total_assets": 29044000000, "short_term_debt": 1135000000, "accounts_payable": 499000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3368000000, "long_term_debt": 22668000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28487000000, "total_liabilities": 31855000000, "total_debt": 23803000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1524000000, "total_equity": -2822000000, "shares_outstanding": 35200000, "operating_cash_flow": 619000000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3819000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -715000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 98000000, "free_cash_flow": 4438000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5000000", "ebitda": "1016000000", "netIncome": "-505000000", "grossProfit": "340000000", "depreciation": "None", "totalRevenue": "2430000000", "costOfRevenue": "2090000000", "interestIncome": "None", "incomeBeforeTax": "-677000000", "interestExpense": "299000000", "operatingIncome": "5000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-173000000", "reportedCurrency": "USD", "netInterestIncome": "-97000000", "nonInterestIncome": "None", "operatingExpenses": "335000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2090000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1011000000", "sellingGeneralAndAdministrative": "308000000", "netIncomeFromContinuingOperations": "-504000000" }, "balance": { "goodwill": "1091000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "29044000000", "longTermDebt": "22668000000", "shortTermDebt": "1135000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "598000000", "reportedCurrency": "USD", "retainedEarnings": "1524000000", "totalLiabilities": "31855000000", "otherCurrentAssets": "510000000", "totalCurrentAssets": "2140000000", "currentLongTermDebt": "508000000", "longTermInvestments": "1401000000", "shortTermInvestments": "None", "currentNetReceivables": "1110000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26904000000", "currentAccountsPayable": "499000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26396000000", "totalShareholderEquity": "-2822000000", "capitalLeaseObligations": "3220000000", "otherCurrentLiabilities": "1184000000", "totalCurrentLiabilities": "3368000000", "otherNonCurrentLiabilities": "1050000000", "totalNonCurrentLiabilities": "28487000000", "cashAndShortTermInvestments": "520000000", "commonStockSharesOutstanding": "35200000", "intangibleAssetsExcludingGoodwill": "598000000", "cashAndCashEquivalentsAtCarryingValue": "520000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-504000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "619000000", "capitalExpenditures": "3819000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "98000000", "cashflowFromInvestment": "-715000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1011000000", "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": "2026-06-06T19:58:42.669792+00:00", "is_restated": false, "income_statement": { "revenue": 2710000000, "cost_of_revenue": 2259000000, "gross_profit": 451000000, "ebit": -2539000000, "ebitda": -1478000000, "pretax_income": -2841000000, "tax_provision": -884000000, "net_income": -1958000000, "net_income_to_common": -1958000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 537000000, "total_current_assets": 2034000000, "total_assets": 29953000000, "short_term_debt": 648000000, "long_term_debt": 22909000000, "total_debt": 23557000000, "total_liabilities": 32270000000, "total_equity": -2327000000, "shares_outstanding": 35200000, "goodwill_and_intangibles": 1672000000 }, "cash_flow": { "operating_cash_flow": 772000000, "capital_expenditure": 1774000000, "free_cash_flow": 2546000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 36273, "ticker_id": 5222, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:58:42.669792+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2539000000", "ebitda": "-1478000000", "netIncome": "-1958000000", "grossProfit": "451000000", "depreciation": "None", "totalRevenue": "2710000000", "costOfRevenue": "2259000000", "interestIncome": "None", "incomeBeforeTax": "-2841000000", "interestExpense": "92000000", "operatingIncome": "103000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-884000000", "reportedCurrency": "USD", "netInterestIncome": "-92000000", "nonInterestIncome": "None", "operatingExpenses": "348000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2259000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1061000000", "sellingGeneralAndAdministrative": "312000000", "netIncomeFromContinuingOperations": "-1957000000" }, "balance": { "goodwill": "1071000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "29953000000", "longTermDebt": "22909000000", "shortTermDebt": "648000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "601000000", "reportedCurrency": "USD", "retainedEarnings": "2029000000", "totalLiabilities": "32270000000", "otherCurrentAssets": "472000000", "totalCurrentAssets": "2034000000", "currentLongTermDebt": "20000000", "longTermInvestments": "1408000000", "shortTermInvestments": "None", "currentNetReceivables": "1025000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27919000000", "currentAccountsPayable": "450000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26041000000", "totalShareholderEquity": "-2327000000", "capitalLeaseObligations": "3112000000", "otherCurrentLiabilities": "1168000000", "totalCurrentLiabilities": "2720000000", "otherNonCurrentLiabilities": "803000000", "totalNonCurrentLiabilities": "29550000000", "cashAndShortTermInvestments": "537000000", "commonStockSharesOutstanding": "35200000", "intangibleAssetsExcludingGoodwill": "601000000", "cashAndCashEquivalentsAtCarryingValue": "537000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1958000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "772000000", "capitalExpenditures": "1774000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-738000000", "cashflowFromInvestment": "-57000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1061000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2710000000, "cost_of_revenue": 2259000000, "gross_profit": 451000000, "research_and_development": null, "selling_general_admin": 312000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2539000000, "depreciation_amortisation": 1061000000, "ebitda": -1478000000, "interest_expense": 92000000, "interest_income": null, "other_non_operating": null, "pretax_income": -2841000000, "tax_provision": -884000000, "effective_tax_rate": null, "net_income": -1958000000, "net_income_continuing_ops": -1957000000, "net_income_to_common": -1958000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 537000000, "short_term_investments": null, "net_receivables": 1025000000, "inventory": null, "other_current_assets": null, "total_current_assets": 2034000000, "net_ppe": null, "goodwill": 1071000000, "intangible_assets": 601000000, "goodwill_and_intangibles": 1672000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 27919000000, "total_assets": 29953000000, "short_term_debt": 648000000, "accounts_payable": 450000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2720000000, "long_term_debt": 22909000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 29550000000, "total_liabilities": 32270000000, "total_debt": 23557000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2029000000, "total_equity": -2327000000, "shares_outstanding": 35200000, "operating_cash_flow": 772000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1774000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -738000000, "free_cash_flow": 2546000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2539000000", "ebitda": "-1478000000", "netIncome": "-1958000000", "grossProfit": "451000000", "depreciation": "None", "totalRevenue": "2710000000", "costOfRevenue": "2259000000", "interestIncome": "None", "incomeBeforeTax": "-2841000000", "interestExpense": "92000000", "operatingIncome": "103000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-884000000", "reportedCurrency": "USD", "netInterestIncome": "-92000000", "nonInterestIncome": "None", "operatingExpenses": "348000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2259000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1061000000", "sellingGeneralAndAdministrative": "312000000", "netIncomeFromContinuingOperations": "-1957000000" }, "balance": { "goodwill": "1071000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "29953000000", "longTermDebt": "22909000000", "shortTermDebt": "648000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "601000000", "reportedCurrency": "USD", "retainedEarnings": "2029000000", "totalLiabilities": "32270000000", "otherCurrentAssets": "472000000", "totalCurrentAssets": "2034000000", "currentLongTermDebt": "20000000", "longTermInvestments": "1408000000", "shortTermInvestments": "None", "currentNetReceivables": "1025000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27919000000", "currentAccountsPayable": "450000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26041000000", "totalShareholderEquity": "-2327000000", "capitalLeaseObligations": "3112000000", "otherCurrentLiabilities": "1168000000", "totalCurrentLiabilities": "2720000000", "otherNonCurrentLiabilities": "803000000", "totalNonCurrentLiabilities": "29550000000", "cashAndShortTermInvestments": "537000000", "commonStockSharesOutstanding": "35200000", "intangibleAssetsExcludingGoodwill": "601000000", "cashAndCashEquivalentsAtCarryingValue": "537000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1958000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "772000000", "capitalExpenditures": "1774000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-738000000", "cashflowFromInvestment": "-57000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1061000000", "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": "2026-06-06T19:58:42.669792+00:00", "is_restated": false, "income_statement": { "revenue": 3480000000, "cost_of_revenue": 2356000000, "gross_profit": 1124000000, "ebit": 658000000, "ebitda": 1737000000, "pretax_income": 329000000, "tax_provision": 91000000, "net_income": 237000000, "net_income_to_common": 237000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 605000000, "total_current_assets": 2319000000, "total_assets": 32749000000, "short_term_debt": 1123000000, "long_term_debt": 23358000000, "total_debt": 24481000000, "total_liabilities": 32978000000, "total_equity": -238000000, "shares_outstanding": 35700000, "goodwill_and_intangibles": 1756000000 }, "cash_flow": { "operating_cash_flow": 1273000000, "capital_expenditure": 1295000000, "free_cash_flow": 2568000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 36275, "ticker_id": 5222, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:58:42.669792+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "658000000", "ebitda": "1737000000", "netIncome": "237000000", "grossProfit": "1124000000", "depreciation": "None", "totalRevenue": "3480000000", "costOfRevenue": "2356000000", "interestIncome": "None", "incomeBeforeTax": "329000000", "interestExpense": "95000000", "operatingIncome": "716000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "91000000", "reportedCurrency": "USD", "netInterestIncome": "-95000000", "nonInterestIncome": "None", "operatingExpenses": "408000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2356000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1079000000", "sellingGeneralAndAdministrative": "367000000", "netIncomeFromContinuingOperations": "238000000" }, "balance": { "goodwill": "1109000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "32749000000", "longTermDebt": "23358000000", "shortTermDebt": "1123000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "647000000", "reportedCurrency": "USD", "retainedEarnings": "3988000000", "totalLiabilities": "32978000000", "otherCurrentAssets": "505000000", "totalCurrentAssets": "2319000000", "currentLongTermDebt": "540000000", "longTermInvestments": "1387000000", "shortTermInvestments": "None", "currentNetReceivables": "1209000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30430000000", "currentAccountsPayable": "516000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26832000000", "totalShareholderEquity": "-238000000", "capitalLeaseObligations": "2934000000", "otherCurrentLiabilities": "1094000000", "totalCurrentLiabilities": "3326000000", "otherNonCurrentLiabilities": "829000000", "totalNonCurrentLiabilities": "29652000000", "cashAndShortTermInvestments": "605000000", "commonStockSharesOutstanding": "35700000", "intangibleAssetsExcludingGoodwill": "647000000", "cashAndCashEquivalentsAtCarryingValue": "605000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "237000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1273000000", "capitalExpenditures": "1295000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1079000000", "cashflowFromInvestment": "-141000000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1079000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3480000000, "cost_of_revenue": 2356000000, "gross_profit": 1124000000, "research_and_development": null, "selling_general_admin": 367000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 658000000, "depreciation_amortisation": 1079000000, "ebitda": 1737000000, "interest_expense": 95000000, "interest_income": null, "other_non_operating": null, "pretax_income": 329000000, "tax_provision": 91000000, "effective_tax_rate": null, "net_income": 237000000, "net_income_continuing_ops": 238000000, "net_income_to_common": 237000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 605000000, "short_term_investments": null, "net_receivables": 1209000000, "inventory": null, "other_current_assets": null, "total_current_assets": 2319000000, "net_ppe": null, "goodwill": 1109000000, "intangible_assets": 647000000, "goodwill_and_intangibles": 1756000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30430000000, "total_assets": 32749000000, "short_term_debt": 1123000000, "accounts_payable": 516000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3326000000, "long_term_debt": 23358000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 29652000000, "total_liabilities": 32978000000, "total_debt": 24481000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3988000000, "total_equity": -238000000, "shares_outstanding": 35700000, "operating_cash_flow": 1273000000, "stock_based_compensation": 1000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1295000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -141000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1079000000, "free_cash_flow": 2568000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "658000000", "ebitda": "1737000000", "netIncome": "237000000", "grossProfit": "1124000000", "depreciation": "None", "totalRevenue": "3480000000", "costOfRevenue": "2356000000", "interestIncome": "None", "incomeBeforeTax": "329000000", "interestExpense": "95000000", "operatingIncome": "716000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "91000000", "reportedCurrency": "USD", "netInterestIncome": "-95000000", "nonInterestIncome": "None", "operatingExpenses": "408000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2356000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1079000000", "sellingGeneralAndAdministrative": "367000000", "netIncomeFromContinuingOperations": "238000000" }, "balance": { "goodwill": "1109000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "32749000000", "longTermDebt": "23358000000", "shortTermDebt": "1123000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "647000000", "reportedCurrency": "USD", "retainedEarnings": "3988000000", "totalLiabilities": "32978000000", "otherCurrentAssets": "505000000", "totalCurrentAssets": "2319000000", "currentLongTermDebt": "540000000", "longTermInvestments": "1387000000", "shortTermInvestments": "None", "currentNetReceivables": "1209000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30430000000", "currentAccountsPayable": "516000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26832000000", "totalShareholderEquity": "-238000000", "capitalLeaseObligations": "2934000000", "otherCurrentLiabilities": "1094000000", "totalCurrentLiabilities": "3326000000", "otherNonCurrentLiabilities": "829000000", "totalNonCurrentLiabilities": "29652000000", "cashAndShortTermInvestments": "605000000", "commonStockSharesOutstanding": "35700000", "intangibleAssetsExcludingGoodwill": "647000000", "cashAndCashEquivalentsAtCarryingValue": "605000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "237000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1273000000", "capitalExpenditures": "1295000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1079000000", "cashflowFromInvestment": "-141000000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1079000000", "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": "2026-06-06T19:58:42.669792+00:00", "is_restated": false, "income_statement": { "revenue": 3048000000, "cost_of_revenue": 2233000000, "gross_profit": 815000000, "ebit": 360000000, "ebitda": 1304000000, "pretax_income": 27000000, "tax_provision": 12000000, "net_income": 14000000, "net_income_to_common": 14000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 515000000, "total_current_assets": 2460000000, "total_assets": 33882000000, "short_term_debt": 595000000, "long_term_debt": 24767000000, "total_debt": 25362000000, "total_liabilities": 34364000000, "total_equity": -490000000, "shares_outstanding": 35700000, "goodwill_and_intangibles": 1737000000 }, "cash_flow": { "operating_cash_flow": 884000000, "capital_expenditure": 2859000000, "free_cash_flow": 3743000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 36276, "ticker_id": 5222, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:58:42.669792+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "360000000", "ebitda": "1304000000", "netIncome": "14000000", "grossProfit": "815000000", "depreciation": "None", "totalRevenue": "3048000000", "costOfRevenue": "2233000000", "interestIncome": "None", "incomeBeforeTax": "27000000", "interestExpense": "88000000", "operatingIncome": "428000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "12000000", "reportedCurrency": "USD", "netInterestIncome": "-88000000", "nonInterestIncome": "None", "operatingExpenses": "387000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2233000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "944000000", "sellingGeneralAndAdministrative": "348000000", "netIncomeFromContinuingOperations": "15000000" }, "balance": { "goodwill": "1087000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "33882000000", "longTermDebt": "24767000000", "shortTermDebt": "595000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "650000000", "reportedCurrency": "USD", "retainedEarnings": "3751000000", "totalLiabilities": "34364000000", "otherCurrentAssets": "506000000", "totalCurrentAssets": "2460000000", "currentLongTermDebt": "28000000", "longTermInvestments": "1297000000", "shortTermInvestments": "None", "currentNetReceivables": "1439000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31422000000", "currentAccountsPayable": "555000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27596000000", "totalShareholderEquity": "-490000000", "capitalLeaseObligations": "2801000000", "otherCurrentLiabilities": "1083000000", "totalCurrentLiabilities": "2866000000", "otherNonCurrentLiabilities": "1266000000", "totalNonCurrentLiabilities": "31498000000", "cashAndShortTermInvestments": "515000000", "commonStockSharesOutstanding": "35700000", "intangibleAssetsExcludingGoodwill": "650000000", "cashAndCashEquivalentsAtCarryingValue": "515000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "884000000", "capitalExpenditures": "2859000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "139000000", "cashflowFromInvestment": "-1037000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "944000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3048000000, "cost_of_revenue": 2233000000, "gross_profit": 815000000, "research_and_development": null, "selling_general_admin": 348000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 360000000, "depreciation_amortisation": 944000000, "ebitda": 1304000000, "interest_expense": 88000000, "interest_income": null, "other_non_operating": null, "pretax_income": 27000000, "tax_provision": 12000000, "effective_tax_rate": null, "net_income": 14000000, "net_income_continuing_ops": 15000000, "net_income_to_common": 14000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 515000000, "short_term_investments": null, "net_receivables": 1439000000, "inventory": null, "other_current_assets": null, "total_current_assets": 2460000000, "net_ppe": null, "goodwill": 1087000000, "intangible_assets": 650000000, "goodwill_and_intangibles": 1737000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31422000000, "total_assets": 33882000000, "short_term_debt": 595000000, "accounts_payable": 555000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2866000000, "long_term_debt": 24767000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 31498000000, "total_liabilities": 34364000000, "total_debt": 25362000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3751000000, "total_equity": -490000000, "shares_outstanding": 35700000, "operating_cash_flow": 884000000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2859000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1037000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 139000000, "free_cash_flow": 3743000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "360000000", "ebitda": "1304000000", "netIncome": "14000000", "grossProfit": "815000000", "depreciation": "None", "totalRevenue": "3048000000", "costOfRevenue": "2233000000", "interestIncome": "None", "incomeBeforeTax": "27000000", "interestExpense": "88000000", "operatingIncome": "428000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "12000000", "reportedCurrency": "USD", "netInterestIncome": "-88000000", "nonInterestIncome": "None", "operatingExpenses": "387000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2233000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "944000000", "sellingGeneralAndAdministrative": "348000000", "netIncomeFromContinuingOperations": "15000000" }, "balance": { "goodwill": "1087000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "33882000000", "longTermDebt": "24767000000", "shortTermDebt": "595000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "650000000", "reportedCurrency": "USD", "retainedEarnings": "3751000000", "totalLiabilities": "34364000000", "otherCurrentAssets": "506000000", "totalCurrentAssets": "2460000000", "currentLongTermDebt": "28000000", "longTermInvestments": "1297000000", "shortTermInvestments": "None", "currentNetReceivables": "1439000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31422000000", "currentAccountsPayable": "555000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27596000000", "totalShareholderEquity": "-490000000", "capitalLeaseObligations": "2801000000", "otherCurrentLiabilities": "1083000000", "totalCurrentLiabilities": "2866000000", "otherNonCurrentLiabilities": "1266000000", "totalNonCurrentLiabilities": "31498000000", "cashAndShortTermInvestments": "515000000", "commonStockSharesOutstanding": "35700000", "intangibleAssetsExcludingGoodwill": "650000000", "cashAndCashEquivalentsAtCarryingValue": "515000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "884000000", "capitalExpenditures": "2859000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "139000000", "cashflowFromInvestment": "-1037000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "944000000", "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": "2026-06-06T19:58:42.669792+00:00", "is_restated": false, "income_statement": { "revenue": 2551000000, "cost_of_revenue": 1972000000, "gross_profit": 579000000, "ebit": 181000000, "ebitda": 1106000000, "pretax_income": -142000000, "tax_provision": -29000000, "net_income": -114000000, "net_income_to_common": -114000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 526000000, "total_current_assets": 2333000000, "total_assets": 33528000000, "short_term_debt": 963000000, "long_term_debt": 24222000000, "total_debt": 25185000000, "total_liabilities": 34036000000, "total_equity": -515000000, "shares_outstanding": 35600000, "goodwill_and_intangibles": 1746000000 }, "cash_flow": { "operating_cash_flow": 589000000, "capital_expenditure": 1465000000, "free_cash_flow": 2054000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 36277, "ticker_id": 5222, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:58:42.669792+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "181000000", "ebitda": "1106000000", "netIncome": "-114000000", "grossProfit": "579000000", "depreciation": "None", "totalRevenue": "2551000000", "costOfRevenue": "1972000000", "interestIncome": "None", "incomeBeforeTax": "-142000000", "interestExpense": "83000000", "operatingIncome": "219000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-29000000", "reportedCurrency": "USD", "netInterestIncome": "-83000000", "nonInterestIncome": "None", "operatingExpenses": "360000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1972000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "925000000", "sellingGeneralAndAdministrative": "325000000", "netIncomeFromContinuingOperations": "-114000000" }, "balance": { "goodwill": "1088000000", "inventory": "312000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "33528000000", "longTermDebt": "24222000000", "shortTermDebt": "963000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "658000000", "reportedCurrency": "USD", "retainedEarnings": "3738000000", "totalLiabilities": "34036000000", "otherCurrentAssets": "554000000", "totalCurrentAssets": "2333000000", "currentLongTermDebt": "405000000", "longTermInvestments": "1300000000", "shortTermInvestments": "None", "currentNetReceivables": "1253000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31195000000", "currentAccountsPayable": "504000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27419000000", "totalShareholderEquity": "-515000000", "capitalLeaseObligations": "2792000000", "otherCurrentLiabilities": "1082000000", "totalCurrentLiabilities": "3074000000", "otherNonCurrentLiabilities": "1181000000", "totalNonCurrentLiabilities": "30962000000", "cashAndShortTermInvestments": "526000000", "commonStockSharesOutstanding": "35600000", "intangibleAssetsExcludingGoodwill": "658000000", "cashAndCashEquivalentsAtCarryingValue": "526000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-114000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "589000000", "capitalExpenditures": "1465000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "897000000", "cashflowFromInvestment": "-1518000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "925000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2551000000, "cost_of_revenue": 1972000000, "gross_profit": 579000000, "research_and_development": null, "selling_general_admin": 325000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 181000000, "depreciation_amortisation": 925000000, "ebitda": 1106000000, "interest_expense": 83000000, "interest_income": null, "other_non_operating": null, "pretax_income": -142000000, "tax_provision": -29000000, "effective_tax_rate": null, "net_income": -114000000, "net_income_continuing_ops": -114000000, "net_income_to_common": -114000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 526000000, "short_term_investments": null, "net_receivables": 1253000000, "inventory": 312000000, "other_current_assets": null, "total_current_assets": 2333000000, "net_ppe": null, "goodwill": 1088000000, "intangible_assets": 658000000, "goodwill_and_intangibles": 1746000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31195000000, "total_assets": 33528000000, "short_term_debt": 963000000, "accounts_payable": 504000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3074000000, "long_term_debt": 24222000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 30962000000, "total_liabilities": 34036000000, "total_debt": 25185000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3738000000, "total_equity": -515000000, "shares_outstanding": 35600000, "operating_cash_flow": 589000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1465000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1518000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 897000000, "free_cash_flow": 2054000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "181000000", "ebitda": "1106000000", "netIncome": "-114000000", "grossProfit": "579000000", "depreciation": "None", "totalRevenue": "2551000000", "costOfRevenue": "1972000000", "interestIncome": "None", "incomeBeforeTax": "-142000000", "interestExpense": "83000000", "operatingIncome": "219000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-29000000", "reportedCurrency": "USD", "netInterestIncome": "-83000000", "nonInterestIncome": "None", "operatingExpenses": "360000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1972000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "925000000", "sellingGeneralAndAdministrative": "325000000", "netIncomeFromContinuingOperations": "-114000000" }, "balance": { "goodwill": "1088000000", "inventory": "312000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "33528000000", "longTermDebt": "24222000000", "shortTermDebt": "963000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "658000000", "reportedCurrency": "USD", "retainedEarnings": "3738000000", "totalLiabilities": "34036000000", "otherCurrentAssets": "554000000", "totalCurrentAssets": "2333000000", "currentLongTermDebt": "405000000", "longTermInvestments": "1300000000", "shortTermInvestments": "None", "currentNetReceivables": "1253000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31195000000", "currentAccountsPayable": "504000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27419000000", "totalShareholderEquity": "-515000000", "capitalLeaseObligations": "2792000000", "otherCurrentLiabilities": "1082000000", "totalCurrentLiabilities": "3074000000", "otherNonCurrentLiabilities": "1181000000", "totalNonCurrentLiabilities": "30962000000", "cashAndShortTermInvestments": "526000000", "commonStockSharesOutstanding": "35600000", "intangibleAssetsExcludingGoodwill": "658000000", "cashAndCashEquivalentsAtCarryingValue": "526000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-114000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "589000000", "capitalExpenditures": "1465000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "897000000", "cashflowFromInvestment": "-1518000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "925000000", "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": "2026-06-06T19:58:42.669792+00:00", "is_restated": false, "income_statement": { "revenue": 2764000000, "cost_of_revenue": 1989000000, "gross_profit": 775000000, "ebit": 466000000, "ebitda": 1298000000, "pretax_income": 162000000, "tax_provision": -98000000, "net_income": 259000000, "net_income_to_common": 259000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 559000000, "total_current_assets": 2139000000, "total_assets": 33419000000, "short_term_debt": 608000000, "long_term_debt": 23728000000, "total_debt": 24336000000, "total_liabilities": 33762000000, "total_equity": -349000000, "shares_outstanding": 36400000, "goodwill_and_intangibles": 1769000000 }, "cash_flow": { "operating_cash_flow": 793000000, "capital_expenditure": 2669000000, "free_cash_flow": 3462000000, "dividends_paid": 355000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 36278, "ticker_id": 5222, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:58:42.669792+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "466000000", "ebitda": "1298000000", "netIncome": "259000000", "grossProfit": "775000000", "depreciation": "None", "totalRevenue": "2764000000", "costOfRevenue": "1989000000", "interestIncome": "None", "incomeBeforeTax": "162000000", "interestExpense": "75000000", "operatingIncome": "425000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-98000000", "reportedCurrency": "USD", "netInterestIncome": "-75000000", "nonInterestIncome": "None", "operatingExpenses": "350000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1989000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "832000000", "sellingGeneralAndAdministrative": "223000000", "netIncomeFromContinuingOperations": "260000000" }, "balance": { "goodwill": "1099000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "33419000000", "longTermDebt": "23728000000", "shortTermDebt": "608000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "670000000", "reportedCurrency": "USD", "retainedEarnings": "3854000000", "totalLiabilities": "33762000000", "otherCurrentAssets": "488000000", "totalCurrentAssets": "2139000000", "currentLongTermDebt": "32000000", "longTermInvestments": "1304000000", "shortTermInvestments": "None", "currentNetReceivables": "1092000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31280000000", "currentAccountsPayable": "487000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26453000000", "totalShareholderEquity": "-349000000", "capitalLeaseObligations": "2693000000", "otherCurrentLiabilities": "1145000000", "totalCurrentLiabilities": "2659000000", "otherNonCurrentLiabilities": "990000000", "totalNonCurrentLiabilities": "31103000000", "cashAndShortTermInvestments": "559000000", "commonStockSharesOutstanding": "36400000", "intangibleAssetsExcludingGoodwill": "670000000", "cashAndCashEquivalentsAtCarryingValue": "559000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "259000000", "profitLoss": "None", "dividendPayout": "355000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1000000", "operatingCashflow": "793000000", "capitalExpenditures": "2669000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-472000000", "cashflowFromInvestment": "-416000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "355000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-261000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "832000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2764000000, "cost_of_revenue": 1989000000, "gross_profit": 775000000, "research_and_development": null, "selling_general_admin": 223000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 466000000, "depreciation_amortisation": 832000000, "ebitda": 1298000000, "interest_expense": 75000000, "interest_income": null, "other_non_operating": null, "pretax_income": 162000000, "tax_provision": -98000000, "effective_tax_rate": null, "net_income": 259000000, "net_income_continuing_ops": 260000000, "net_income_to_common": 259000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 559000000, "short_term_investments": null, "net_receivables": 1092000000, "inventory": null, "other_current_assets": null, "total_current_assets": 2139000000, "net_ppe": null, "goodwill": 1099000000, "intangible_assets": 670000000, "goodwill_and_intangibles": 1769000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31280000000, "total_assets": 33419000000, "short_term_debt": 608000000, "accounts_payable": 487000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2659000000, "long_term_debt": 23728000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 31103000000, "total_liabilities": 33762000000, "total_debt": 24336000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3854000000, "total_equity": -349000000, "shares_outstanding": 36400000, "operating_cash_flow": 793000000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2669000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -416000000, "dividends_paid": 355000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -472000000, "free_cash_flow": 3462000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "466000000", "ebitda": "1298000000", "netIncome": "259000000", "grossProfit": "775000000", "depreciation": "None", "totalRevenue": "2764000000", "costOfRevenue": "1989000000", "interestIncome": "None", "incomeBeforeTax": "162000000", "interestExpense": "75000000", "operatingIncome": "425000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-98000000", "reportedCurrency": "USD", "netInterestIncome": "-75000000", "nonInterestIncome": "None", "operatingExpenses": "350000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1989000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "832000000", "sellingGeneralAndAdministrative": "223000000", "netIncomeFromContinuingOperations": "260000000" }, "balance": { "goodwill": "1099000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "33419000000", "longTermDebt": "23728000000", "shortTermDebt": "608000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "670000000", "reportedCurrency": "USD", "retainedEarnings": "3854000000", "totalLiabilities": "33762000000", "otherCurrentAssets": "488000000", "totalCurrentAssets": "2139000000", "currentLongTermDebt": "32000000", "longTermInvestments": "1304000000", "shortTermInvestments": "None", "currentNetReceivables": "1092000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31280000000", "currentAccountsPayable": "487000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26453000000", "totalShareholderEquity": "-349000000", "capitalLeaseObligations": "2693000000", "otherCurrentLiabilities": "1145000000", "totalCurrentLiabilities": "2659000000", "otherNonCurrentLiabilities": "990000000", "totalNonCurrentLiabilities": "31103000000", "cashAndShortTermInvestments": "559000000", "commonStockSharesOutstanding": "36400000", "intangibleAssetsExcludingGoodwill": "670000000", "cashAndCashEquivalentsAtCarryingValue": "559000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "259000000", "profitLoss": "None", "dividendPayout": "355000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1000000", "operatingCashflow": "793000000", "capitalExpenditures": "2669000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-472000000", "cashflowFromInvestment": "-416000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "355000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-261000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "832000000", "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": "2026-06-06T19:58:42.669792+00:00", "is_restated": false, "income_statement": { "revenue": 3564000000, "cost_of_revenue": 2212000000, "gross_profit": 1352000000, "ebit": 1050000000, "ebitda": 2040000000, "pretax_income": 757000000, "tax_provision": 130000000, "net_income": 626000000, "net_income_to_common": 626000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 575000000, "total_current_assets": 2226000000, "total_assets": 32304000000, "short_term_debt": 551000000, "long_term_debt": 23389000000, "total_debt": 23940000000, "total_liabilities": 32332000000, "total_equity": -33000000, "shares_outstanding": 37300000, "goodwill_and_intangibles": 1739000000 }, "cash_flow": { "operating_cash_flow": 1253000000, "capital_expenditure": 3803000000, "free_cash_flow": 5056000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 36280, "ticker_id": 5222, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:58:42.669792+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1050000000", "ebitda": "2040000000", "netIncome": "626000000", "grossProfit": "1352000000", "depreciation": "None", "totalRevenue": "3564000000", "costOfRevenue": "2212000000", "interestIncome": "None", "incomeBeforeTax": "757000000", "interestExpense": "80000000", "operatingIncome": "907000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "130000000", "reportedCurrency": "USD", "netInterestIncome": "-80000000", "nonInterestIncome": "None", "operatingExpenses": "445000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2212000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "990000000", "sellingGeneralAndAdministrative": "397000000", "netIncomeFromContinuingOperations": "627000000" }, "balance": { "goodwill": "1081000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "32304000000", "longTermDebt": "23389000000", "shortTermDebt": "551000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "658000000", "reportedCurrency": "USD", "retainedEarnings": "3952000000", "totalLiabilities": "32332000000", "otherCurrentAssets": "457000000", "totalCurrentAssets": "2226000000", "currentLongTermDebt": "30000000", "longTermInvestments": "1261000000", "shortTermInvestments": "None", "currentNetReceivables": "1194000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30078000000", "currentAccountsPayable": "514000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3308000000", "shortLongTermDebtTotal": "26118000000", "totalShareholderEquity": "-33000000", "capitalLeaseObligations": "2699000000", "otherCurrentLiabilities": "1141000000", "totalCurrentLiabilities": "2763000000", "otherNonCurrentLiabilities": "910000000", "totalNonCurrentLiabilities": "29569000000", "cashAndShortTermInvestments": "575000000", "commonStockSharesOutstanding": "37300000", "intangibleAssetsExcludingGoodwill": "658000000", "cashAndCashEquivalentsAtCarryingValue": "575000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "627000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1253000000", "capitalExpenditures": "3803000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "512000000", "cashflowFromInvestment": "-1716000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-490000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "990000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3564000000, "cost_of_revenue": 2212000000, "gross_profit": 1352000000, "research_and_development": null, "selling_general_admin": 397000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1050000000, "depreciation_amortisation": 990000000, "ebitda": 2040000000, "interest_expense": 80000000, "interest_income": null, "other_non_operating": null, "pretax_income": 757000000, "tax_provision": 130000000, "effective_tax_rate": null, "net_income": 626000000, "net_income_continuing_ops": 627000000, "net_income_to_common": 626000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 575000000, "short_term_investments": null, "net_receivables": 1194000000, "inventory": null, "other_current_assets": null, "total_current_assets": 2226000000, "net_ppe": null, "goodwill": 1081000000, "intangible_assets": 658000000, "goodwill_and_intangibles": 1739000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 30078000000, "total_assets": 32304000000, "short_term_debt": 551000000, "accounts_payable": 514000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2763000000, "long_term_debt": 23389000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 29569000000, "total_liabilities": 32332000000, "total_debt": 23940000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3952000000, "total_equity": -33000000, "shares_outstanding": 37300000, "operating_cash_flow": 1253000000, "stock_based_compensation": 8000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3803000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1716000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 512000000, "free_cash_flow": 5056000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1050000000", "ebitda": "2040000000", "netIncome": "626000000", "grossProfit": "1352000000", "depreciation": "None", "totalRevenue": "3564000000", "costOfRevenue": "2212000000", "interestIncome": "None", "incomeBeforeTax": "757000000", "interestExpense": "80000000", "operatingIncome": "907000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "130000000", "reportedCurrency": "USD", "netInterestIncome": "-80000000", "nonInterestIncome": "None", "operatingExpenses": "445000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2212000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "990000000", "sellingGeneralAndAdministrative": "397000000", "netIncomeFromContinuingOperations": "627000000" }, "balance": { "goodwill": "1081000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "32304000000", "longTermDebt": "23389000000", "shortTermDebt": "551000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "658000000", "reportedCurrency": "USD", "retainedEarnings": "3952000000", "totalLiabilities": "32332000000", "otherCurrentAssets": "457000000", "totalCurrentAssets": "2226000000", "currentLongTermDebt": "30000000", "longTermInvestments": "1261000000", "shortTermInvestments": "None", "currentNetReceivables": "1194000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "30078000000", "currentAccountsPayable": "514000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3308000000", "shortLongTermDebtTotal": "26118000000", "totalShareholderEquity": "-33000000", "capitalLeaseObligations": "2699000000", "otherCurrentLiabilities": "1141000000", "totalCurrentLiabilities": "2763000000", "otherNonCurrentLiabilities": "910000000", "totalNonCurrentLiabilities": "29569000000", "cashAndShortTermInvestments": "575000000", "commonStockSharesOutstanding": "37300000", "intangibleAssetsExcludingGoodwill": "658000000", "cashAndCashEquivalentsAtCarryingValue": "575000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "627000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1253000000", "capitalExpenditures": "3803000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "512000000", "cashflowFromInvestment": "-1716000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-490000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "990000000", "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": "2026-06-06T19:58:42.669792+00:00", "is_restated": false, "income_statement": { "revenue": 3123000000, "cost_of_revenue": 2067000000, "gross_profit": 1056000000, "ebit": 834000000, "ebitda": 1678000000, "pretax_income": 598000000, "tax_provision": 162000000, "net_income": 435000000, "net_income_to_common": 435000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 573000000, "total_current_assets": 2233000000, "total_assets": 31395000000, "short_term_debt": 540000000, "long_term_debt": 4668000000, "total_debt": 5208000000, "total_liabilities": 31520000000, "total_equity": -129000000, "shares_outstanding": 39500000, "goodwill_and_intangibles": 1751000000 }, "cash_flow": { "operating_cash_flow": 963000000, "capital_expenditure": 3368000000, "free_cash_flow": 4331000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 36281, "ticker_id": 5222, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:58:42.669792+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "834000000", "ebitda": "1678000000", "netIncome": "435000000", "grossProfit": "1056000000", "depreciation": "None", "totalRevenue": "3123000000", "costOfRevenue": "2067000000", "interestIncome": "None", "incomeBeforeTax": "598000000", "interestExpense": "68000000", "operatingIncome": "638000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "162000000", "reportedCurrency": "USD", "netInterestIncome": "-68000000", "nonInterestIncome": "None", "operatingExpenses": "418000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2067000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "844000000", "sellingGeneralAndAdministrative": "378000000", "netIncomeFromContinuingOperations": "436000000" }, "balance": { "goodwill": "1082000000", "inventory": "-501000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "31395000000", "longTermDebt": "4668000000", "shortTermDebt": "540000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "669000000", "reportedCurrency": "USD", "retainedEarnings": "3326000000", "totalLiabilities": "31520000000", "otherCurrentAssets": "451000000", "totalCurrentAssets": "2233000000", "currentLongTermDebt": "34000000", "longTermInvestments": "1569000000", "shortTermInvestments": "None", "currentNetReceivables": "1209000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29162000000", "currentAccountsPayable": "573000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "624000000", "shortLongTermDebtTotal": "25061000000", "totalShareholderEquity": "-129000000", "capitalLeaseObligations": "2585000000", "otherCurrentLiabilities": "1098000000", "totalCurrentLiabilities": "2844000000", "otherNonCurrentLiabilities": "1158000000", "totalNonCurrentLiabilities": "28676000000", "cashAndShortTermInvestments": "573000000", "commonStockSharesOutstanding": "39500000", "intangibleAssetsExcludingGoodwill": "669000000", "cashAndCashEquivalentsAtCarryingValue": "573000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "436000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "963000000", "capitalExpenditures": "3368000000", "changeInReceivables": "-86000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2625000000", "cashflowFromInvestment": "-3536000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "52000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-149000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "844000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3123000000, "cost_of_revenue": 2067000000, "gross_profit": 1056000000, "research_and_development": null, "selling_general_admin": 378000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 834000000, "depreciation_amortisation": 844000000, "ebitda": 1678000000, "interest_expense": 68000000, "interest_income": null, "other_non_operating": null, "pretax_income": 598000000, "tax_provision": 162000000, "effective_tax_rate": null, "net_income": 435000000, "net_income_continuing_ops": 436000000, "net_income_to_common": 435000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 573000000, "short_term_investments": null, "net_receivables": 1209000000, "inventory": -501000000, "other_current_assets": null, "total_current_assets": 2233000000, "net_ppe": null, "goodwill": 1082000000, "intangible_assets": 669000000, "goodwill_and_intangibles": 1751000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 29162000000, "total_assets": 31395000000, "short_term_debt": 540000000, "accounts_payable": 573000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2844000000, "long_term_debt": 4668000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28676000000, "total_liabilities": 31520000000, "total_debt": 5208000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3326000000, "total_equity": -129000000, "shares_outstanding": 39500000, "operating_cash_flow": 963000000, "stock_based_compensation": 8000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3368000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3536000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2625000000, "free_cash_flow": 4331000000, "net_change_in_cash": 52000000 }, "raw_data": { "income": { "ebit": "834000000", "ebitda": "1678000000", "netIncome": "435000000", "grossProfit": "1056000000", "depreciation": "None", "totalRevenue": "3123000000", "costOfRevenue": "2067000000", "interestIncome": "None", "incomeBeforeTax": "598000000", "interestExpense": "68000000", "operatingIncome": "638000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "162000000", "reportedCurrency": "USD", "netInterestIncome": "-68000000", "nonInterestIncome": "None", "operatingExpenses": "418000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2067000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "844000000", "sellingGeneralAndAdministrative": "378000000", "netIncomeFromContinuingOperations": "436000000" }, "balance": { "goodwill": "1082000000", "inventory": "-501000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "31395000000", "longTermDebt": "4668000000", "shortTermDebt": "540000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "669000000", "reportedCurrency": "USD", "retainedEarnings": "3326000000", "totalLiabilities": "31520000000", "otherCurrentAssets": "451000000", "totalCurrentAssets": "2233000000", "currentLongTermDebt": "34000000", "longTermInvestments": "1569000000", "shortTermInvestments": "None", "currentNetReceivables": "1209000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "29162000000", "currentAccountsPayable": "573000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "624000000", "shortLongTermDebtTotal": "25061000000", "totalShareholderEquity": "-129000000", "capitalLeaseObligations": "2585000000", "otherCurrentLiabilities": "1098000000", "totalCurrentLiabilities": "2844000000", "otherNonCurrentLiabilities": "1158000000", "totalNonCurrentLiabilities": "28676000000", "cashAndShortTermInvestments": "573000000", "commonStockSharesOutstanding": "39500000", "intangibleAssetsExcludingGoodwill": "669000000", "cashAndCashEquivalentsAtCarryingValue": "573000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "436000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "963000000", "capitalExpenditures": "3368000000", "changeInReceivables": "-86000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2625000000", "cashflowFromInvestment": "-3536000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "52000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-149000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "844000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }