{ "ticker": { "uuid": "62af4e6b-fc3f-498c-9c94-cbc7b9509025", "symbol": "CF", "name": "CF Industries Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Agricultural Inputs", "page_url": "https://sharemaestro.com/factors/ticker/62af4e6b-fc3f-498c-9c94-cbc7b9509025/", "api_url": "https://sharemaestro.com/factors/api/tickers/62af4e6b-fc3f-498c-9c94-cbc7b9509025/" }, "ticker_metadata": { "id": 678, "uuid": "62af4e6b-fc3f-498c-9c94-cbc7b9509025", "symbol": "CF", "name": "CF Industries Holdings Inc", "asset_type": "equity", "market_cap": 17260249000, "stock_exchange_id": 3, "industry": "Agricultural Inputs", "sector": "Basic Materials", "description": "CF Industries Holdings, Inc. is a North American manufacturer and distributor of agricultural fertilizers, based in Deerfield, Illinois.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "62af4e6b-fc3f-498c-9c94-cbc7b9509025", "symbol": "CF", "name": "CF Industries Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Agricultural Inputs", "page_url": "https://sharemaestro.com/factors/ticker/62af4e6b-fc3f-498c-9c94-cbc7b9509025/", "api_url": "https://sharemaestro.com/factors/api/tickers/62af4e6b-fc3f-498c-9c94-cbc7b9509025/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.96, "value": 0.84, "quality": 0.97, "momentum": 0.74, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 113.49, "market_cap": 17534205000, "pe_ratio": 9.974, "earnings_yield": 0.1003, "ebitda_to_ev": 0.1842, "shareholder_yield": 0.0181, "roe": 0.3291, "piotroski_f_score": 8, "momentum_12_1": 0.2696, "volatility_252d": 0.3993 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:23.604898+00:00", "batch_id": "" }, "size": { "price_close": 113.49, "market_cap": 17534205000, "market_cap_usd": 17534205000, "enterprise_value": 18815205000, "shares_outstanding": 154500000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 9.974, "pb_ratio": 3.2823, "ptbv_ratio": 7.3673, "ps_ratio": 2.3672, "pcf_ratio": 6.5869, "pfcf_ratio": 4.7351, "ev_ebitda": 5.4301, "ev_ebit": 7.3497, "ev_sales": 2.5402, "ev_fcf": 5.0811, "earnings_yield": 0.1003, "fcf_yield": 0.1968, "price_to_sales": 2.3672, "price_to_book": 3.2823, "price_to_cashflow": 6.5869, "ebitda_to_ev": 0.1842, "sales_yield": 0.3937 }, "yield": { "dividend_yield": 0.0181, "buyback_yield": 0, "shareholder_yield": 0.0181, "debt_paydown_yield": null, "total_yield": 0.0181 }, "quality": { "gross_margin": 0.4041, "operating_margin": 0.3456, "net_margin": 0.2373, "ebitda_margin": 0.4678, "fcf_margin": 0.4999, "roe": 0.3291, "roa": 0.1203, "roic": 0.3101, "roc_greenblatt": null, "asset_turnover": 0.5071, "cash_conversion": 2.1064, "accruals_ratio": -0.0619, "sbc_to_revenue": 0.0062, "piotroski_f_score": 8, "altman_z_score": 3.3643, "earnings_stability_5y": 0.2693, "revenue_stability_5y": 0.3501, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2049, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.1891, "net_debt_to_ebitda": 0.3697, "debt_to_assets": 0.2275, "interest_coverage": 16.3057, "current_ratio": 3.5397, "quick_ratio": 3.1524, "net_debt": 1281000000, "local_beta": 0, "volatility_252d": 0.3993, "volatility_60d": 0.8909, "max_drawdown_12m": -0.2192, "risk_adjusted_momentum": 0.6753 }, "growth": { "revenue_growth_1y": 0.2085, "revenue_growth_3y_cagr": -0.1412, "revenue_growth_5y_cagr": 0.1143, "eps_growth_1y": 0.3159, "eps_growth_3y_cagr": -0.2424, "eps_growth_5y_cagr": 0.3563, "fcf_growth_1y": 0.2493, "book_value_growth_1y": 0.0812, "revenue_growth": 0.2085, "earnings_growth": 0.3159 }, "momentum": { "price_return_1m": -0.0094, "price_return_3m": -0.0159, "price_return_6m": 0.4708, "price_return_9m": 0.3639, "price_return_12m": 0.2577, "price_return_12m_ex1m": 0.2696, "momentum_6m": 0.4708, "momentum_12m": 0.2577, "momentum_12_1": 0.2696, "distance_from_52w_high": -0.1649, "distance_from_52w_low": 0.479, "relative_strength": 0.1578 }, "raw_ttm": { "revenue_ttm": 7407000000, "gross_profit_ttm": 2993000000, "ebit_ttm": 2560000000, "ebitda_ttm": 3465000000, "net_income_ttm": 1758000000, "eps_diluted_ttm": 11.3786, "operating_cash_flow_ttm": 2662000000, "capital_expenditure_ttm": 1041000000, "fcf_ttm": 3703000000, "dividends_paid_ttm": 318000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 157000000, "cash_and_equivalents": 2042000000, "total_current_assets": 3391000000, "total_current_liabilities": 958000000, "net_ppe": null, "total_assets": 14608000000, "total_debt": 3323000000, "total_equity": 5342000000, "net_working_capital": 498000000, "book_value_per_share": 34.5761, "retained_earnings": 4412000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2380000000, "tangible_book_per_share": 15.4045 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 19, "rank_pb": 67, "rank_ptbv": 76, "rank_ps": 54, "rank_pcf": 25, "rank_ev_ebitda": 14, "rank_ev_ebit": 33, "rank_earnings_yield": 19, "rank_fcf_yield": 17, "rank_dividend_yield": 37, "rank_shareholder_yield": 37, "rank_total_yield": 37, "rank_roe": 9, "rank_roc": 50, "rank_roic": 9, "rank_gross_margin": 56, "rank_fcf_margin": 15, "rank_piotroski": 5, "rank_accruals": 36, "rank_sue": 50, "rank_eps_growth_1y": 32, "rank_eps_growth_5y": 14, "rank_revenue_growth_1y": 22, "rank_momentum_12m": 40, "rank_momentum_12m_ex1m": 39, "rank_relative_strength": 38 }, "composites": { "value_composite": 16, "quality_composite": 3, "momentum_composite": 26, "growth_composite": 4, "yield_composite": 25, "svqf_composite": 10, "vc1_composite": 18, "vc2_composite": 17, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 4, "quality_value_composite": 0.9027, "os_score": 0.96, "value_percentile": 0.84, "quality_percentile": 0.97, "momentum_percentile": 0.74, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 21, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 3733, "ticker_id": 678, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:23.604898+00:00", "batch_id": "", "os_score_delta": null, "price_close": 113.49, "market_cap": 17534205000, "market_cap_usd": 17534205000, "enterprise_value": 18815205000, "shares_outstanding": 154500000, "fx_rate_to_usd": null, "pe_ratio": 9.97395051, "pb_ratio": 3.28232965, "ptbv_ratio": 7.36731303, "ps_ratio": 2.36724787, "pcf_ratio": 6.58685387, "pfcf_ratio": 4.73513503, "ev_ebitda": 5.43007359, "ev_ebit": 7.34968945, "ev_sales": 2.54019239, "ev_fcf": 5.08107075, "earnings_yield": 0.10026118, "fcf_yield": 0.19680891, "dividend_yield": 0.01813598, "buyback_yield": 0, "shareholder_yield": 0.01813598, "debt_paydown_yield": null, "total_yield": 0.01813598, "gross_margin": 0.40407722, "operating_margin": 0.34561901, "net_margin": 0.23734305, "ebitda_margin": 0.46780073, "fcf_margin": 0.4999325, "roe": 0.32909023, "roa": 0.12034502, "roic": 0.31013113, "roc_greenblatt": null, "asset_turnover": 0.50705093, "cash_conversion": 2.10637088, "accruals_ratio": -0.0618839, "sbc_to_revenue": 0.00621034, "debt_to_equity": 1.18906776, "net_debt_to_ebitda": 0.36969697, "debt_to_assets": 0.22747809, "interest_coverage": 16.30573248, "current_ratio": 3.53966597, "quick_ratio": 3.15240084, "net_debt": 1281000000, "revenue_growth_1y": 0.20851689, "revenue_growth_3y_cagr": -0.1412477, "revenue_growth_5y_cagr": 0.11427395, "eps_growth_1y": 0.31586826, "eps_growth_3y_cagr": -0.24239002, "eps_growth_5y_cagr": 0.35631557, "fcf_growth_1y": 0.24932524, "book_value_growth_1y": 0.0812049, "piotroski_f_score": 8, "altman_z_score": 3.3643177, "earnings_stability_5y": 0.269322, "revenue_stability_5y": 0.350095, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00936257, "price_return_3m": -0.01586547, "price_return_6m": 0.47078835, "price_return_9m": 0.36385432, "price_return_12m": 0.25774942, "price_return_12m_ex1m": 0.26963647, "distance_from_52w_high": -0.16494613, "distance_from_52w_low": 0.47895336, "relative_strength": 0.15778584, "local_beta": 0, "volatility_252d": 0.399307, "volatility_60d": 0.890942, "max_drawdown_12m": -0.21922236, "revenue_ttm": 7407000000, "gross_profit_ttm": 2993000000, "ebit_ttm": 2560000000, "ebitda_ttm": 3465000000, "net_income_ttm": 1758000000, "eps_diluted_ttm": 11.37864078, "operating_cash_flow_ttm": 2662000000, "capital_expenditure_ttm": 1041000000, "fcf_ttm": 3703000000, "dividends_paid_ttm": 318000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 157000000, "cash_and_equivalents": 2042000000, "total_current_assets": 3391000000, "total_current_liabilities": 958000000, "net_ppe": null, "total_assets": 14608000000, "total_debt": 3323000000, "total_equity": 5342000000, "net_working_capital": 498000000, "book_value_per_share": 34.57605178, "retained_earnings": 4412000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2380000000, "tangible_book_per_share": 15.40453074, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 19, "rank_pb": 67, "rank_ptbv": 76, "rank_ps": 54, "rank_pcf": 25, "rank_ev_ebitda": 14, "rank_ev_ebit": 33, "rank_earnings_yield": 19, "rank_fcf_yield": 17, "rank_dividend_yield": 37, "rank_shareholder_yield": 37, "rank_total_yield": 37, "rank_roe": 9, "rank_roc": 50, "rank_roic": 9, "rank_gross_margin": 56, "rank_fcf_margin": 15, "rank_piotroski": 5, "rank_accruals": 36, "rank_sue": 50, "rank_eps_growth_1y": 32, "rank_eps_growth_5y": 14, "rank_revenue_growth_1y": 22, "rank_momentum_12m": 40, "rank_momentum_12m_ex1m": 39, "rank_relative_strength": 38, "value_composite": 16, "quality_composite": 3, "momentum_composite": 26, "growth_composite": 4, "yield_composite": 25, "svqf_composite": 10, "vc1_composite": 18, "vc2_composite": 17, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 4, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 21, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 113.49, "os": 0.96, "value": 0.84, "quality": 0.97, "momentum": 0.74, "confidence": 1, "coverage": 1, "pe_ratio": 9.974, "earnings_yield": 0.1003, "shareholder_yield": 0.0181, "roe": 0.3291, "momentum_12_1": 0.2696, "complete_fields": { "id": 3733, "ticker_id": 678, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:23.604898+00:00", "batch_id": "", "os_score_delta": null, "price_close": 113.49, "market_cap": 17534205000, "market_cap_usd": 17534205000, "enterprise_value": 18815205000, "shares_outstanding": 154500000, "fx_rate_to_usd": null, "pe_ratio": 9.97395051, "pb_ratio": 3.28232965, "ptbv_ratio": 7.36731303, "ps_ratio": 2.36724787, "pcf_ratio": 6.58685387, "pfcf_ratio": 4.73513503, "ev_ebitda": 5.43007359, "ev_ebit": 7.34968945, "ev_sales": 2.54019239, "ev_fcf": 5.08107075, "earnings_yield": 0.10026118, "fcf_yield": 0.19680891, "dividend_yield": 0.01813598, "buyback_yield": 0, "shareholder_yield": 0.01813598, "debt_paydown_yield": null, "total_yield": 0.01813598, "gross_margin": 0.40407722, "operating_margin": 0.34561901, "net_margin": 0.23734305, "ebitda_margin": 0.46780073, "fcf_margin": 0.4999325, "roe": 0.32909023, "roa": 0.12034502, "roic": 0.31013113, "roc_greenblatt": null, "asset_turnover": 0.50705093, "cash_conversion": 2.10637088, "accruals_ratio": -0.0618839, "sbc_to_revenue": 0.00621034, "debt_to_equity": 1.18906776, "net_debt_to_ebitda": 0.36969697, "debt_to_assets": 0.22747809, "interest_coverage": 16.30573248, "current_ratio": 3.53966597, "quick_ratio": 3.15240084, "net_debt": 1281000000, "revenue_growth_1y": 0.20851689, "revenue_growth_3y_cagr": -0.1412477, "revenue_growth_5y_cagr": 0.11427395, "eps_growth_1y": 0.31586826, "eps_growth_3y_cagr": -0.24239002, "eps_growth_5y_cagr": 0.35631557, "fcf_growth_1y": 0.24932524, "book_value_growth_1y": 0.0812049, "piotroski_f_score": 8, "altman_z_score": 3.3643177, "earnings_stability_5y": 0.269322, "revenue_stability_5y": 0.350095, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00936257, "price_return_3m": -0.01586547, "price_return_6m": 0.47078835, "price_return_9m": 0.36385432, "price_return_12m": 0.25774942, "price_return_12m_ex1m": 0.26963647, "distance_from_52w_high": -0.16494613, "distance_from_52w_low": 0.47895336, "relative_strength": 0.15778584, "local_beta": 0, "volatility_252d": 0.399307, "volatility_60d": 0.890942, "max_drawdown_12m": -0.21922236, "revenue_ttm": 7407000000, "gross_profit_ttm": 2993000000, "ebit_ttm": 2560000000, "ebitda_ttm": 3465000000, "net_income_ttm": 1758000000, "eps_diluted_ttm": 11.37864078, "operating_cash_flow_ttm": 2662000000, "capital_expenditure_ttm": 1041000000, "fcf_ttm": 3703000000, "dividends_paid_ttm": 318000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 157000000, "cash_and_equivalents": 2042000000, "total_current_assets": 3391000000, "total_current_liabilities": 958000000, "net_ppe": null, "total_assets": 14608000000, "total_debt": 3323000000, "total_equity": 5342000000, "net_working_capital": 498000000, "book_value_per_share": 34.57605178, "retained_earnings": 4412000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2380000000, "tangible_book_per_share": 15.40453074, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 19, "rank_pb": 67, "rank_ptbv": 76, "rank_ps": 54, "rank_pcf": 25, "rank_ev_ebitda": 14, "rank_ev_ebit": 33, "rank_earnings_yield": 19, "rank_fcf_yield": 17, "rank_dividend_yield": 37, "rank_shareholder_yield": 37, "rank_total_yield": 37, "rank_roe": 9, "rank_roc": 50, "rank_roic": 9, "rank_gross_margin": 56, "rank_fcf_margin": 15, "rank_piotroski": 5, "rank_accruals": 36, "rank_sue": 50, "rank_eps_growth_1y": 32, "rank_eps_growth_5y": 14, "rank_revenue_growth_1y": 22, "rank_momentum_12m": 40, "rank_momentum_12m_ex1m": 39, "rank_relative_strength": 38, "value_composite": 16, "quality_composite": 3, "momentum_composite": 26, "growth_composite": 4, "yield_composite": 25, "svqf_composite": 10, "vc1_composite": 18, "vc2_composite": 17, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 4, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 21, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "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": "2026-06-07T01:20:08.558827+00:00", "is_restated": false, "income_statement": { "revenue": 7084000000, "cost_of_revenue": 4360000000, "gross_profit": 2724000000, "ebit": 2394000000, "ebitda": 3292000000, "pretax_income": 2239000000, "tax_provision": 441000000, "net_income": 1455000000, "net_income_to_common": 1455000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1982000000, "total_current_assets": 2985000000, "total_assets": 14088000000, "short_term_debt": 110000000, "long_term_debt": 3215000000, "total_debt": 3325000000, "total_liabilities": 6313000000, "total_equity": 4838000000, "shares_outstanding": 162200000, "goodwill_and_intangibles": 2966000000 }, "cash_flow": { "operating_cash_flow": 2752000000, "capital_expenditure": 950000000, "free_cash_flow": 3702000000, "dividends_paid": 326000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235995, "ticker_id": 678, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:20:08.558827+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2394000000", "ebitda": "3292000000", "netIncome": "1455000000", "grossProfit": "2724000000", "depreciation": "None", "totalRevenue": "7084000000", "costOfRevenue": "4360000000", "interestIncome": "74000000", "incomeBeforeTax": "2239000000", "interestExpense": "155000000", "operatingIncome": "2365000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "441000000", "reportedCurrency": "USD", "netInterestIncome": "-74000000", "nonInterestIncome": "None", "operatingExpenses": "364000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4360000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "898000000", "sellingGeneralAndAdministrative": "364000000", "netIncomeFromContinuingOperations": "1798000000" }, "balance": { "goodwill": "2493000000", "inventory": "383000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "14088000000", "longTermDebt": "3215000000", "shortTermDebt": "110000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "473000000", "reportedCurrency": "USD", "retainedEarnings": "3874000000", "totalLiabilities": "6313000000", "otherCurrentAssets": "132000000", "totalCurrentAssets": "2985000000", "currentLongTermDebt": "None", "longTermInvestments": "32000000", "shortTermInvestments": "1069000000", "currentNetReceivables": "488000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11103000000", "currentAccountsPayable": "681000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7125000000", "shortLongTermDebtTotal": "3947000000", "totalShareholderEquity": "4838000000", "capitalLeaseObligations": "421000000", "otherCurrentLiabilities": "-86000000", "totalCurrentLiabilities": "887000000", "otherNonCurrentLiabilities": "28000000", "totalNonCurrentLiabilities": "5426000000", "cashAndShortTermInvestments": "1982000000", "commonStockSharesOutstanding": "162200000", "intangibleAssetsExcludingGoodwill": "473000000", "cashAndCashEquivalentsAtCarryingValue": "1982000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1798000000", "profitLoss": "None", "dividendPayout": "326000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-88000000", "operatingCashflow": "2752000000", "capitalExpenditures": "950000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1484000000", "cashflowFromInvestment": "-933000000", "stockBasedCompensation": "45000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "326000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1364000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "898000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7084000000, "cost_of_revenue": 4360000000, "gross_profit": 2724000000, "research_and_development": null, "selling_general_admin": 364000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2394000000, "depreciation_amortisation": 898000000, "ebitda": 3292000000, "interest_expense": 155000000, "interest_income": null, "other_non_operating": null, "pretax_income": 2239000000, "tax_provision": 441000000, "effective_tax_rate": null, "net_income": 1455000000, "net_income_continuing_ops": 1798000000, "net_income_to_common": 1455000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1982000000, "short_term_investments": 1069000000, "net_receivables": 488000000, "inventory": 383000000, "other_current_assets": null, "total_current_assets": 2985000000, "net_ppe": null, "goodwill": 2493000000, "intangible_assets": 473000000, "goodwill_and_intangibles": 2966000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11103000000, "total_assets": 14088000000, "short_term_debt": 110000000, "accounts_payable": 681000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 887000000, "long_term_debt": 3215000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5426000000, "total_liabilities": 6313000000, "total_debt": 3325000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3874000000, "total_equity": 4838000000, "shares_outstanding": 162200000, "operating_cash_flow": 2752000000, "stock_based_compensation": 45000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 950000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -933000000, "dividends_paid": 326000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1484000000, "free_cash_flow": 3702000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2394000000", "ebitda": "3292000000", "netIncome": "1455000000", "grossProfit": "2724000000", "depreciation": "None", "totalRevenue": "7084000000", "costOfRevenue": "4360000000", "interestIncome": "74000000", "incomeBeforeTax": "2239000000", "interestExpense": "155000000", "operatingIncome": "2365000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "441000000", "reportedCurrency": "USD", "netInterestIncome": "-74000000", "nonInterestIncome": "None", "operatingExpenses": "364000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4360000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "898000000", "sellingGeneralAndAdministrative": "364000000", "netIncomeFromContinuingOperations": "1798000000" }, "balance": { "goodwill": "2493000000", "inventory": "383000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "14088000000", "longTermDebt": "3215000000", "shortTermDebt": "110000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "473000000", "reportedCurrency": "USD", "retainedEarnings": "3874000000", "totalLiabilities": "6313000000", "otherCurrentAssets": "132000000", "totalCurrentAssets": "2985000000", "currentLongTermDebt": "None", "longTermInvestments": "32000000", "shortTermInvestments": "1069000000", "currentNetReceivables": "488000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11103000000", "currentAccountsPayable": "681000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7125000000", "shortLongTermDebtTotal": "3947000000", "totalShareholderEquity": "4838000000", "capitalLeaseObligations": "421000000", "otherCurrentLiabilities": "-86000000", "totalCurrentLiabilities": "887000000", "otherNonCurrentLiabilities": "28000000", "totalNonCurrentLiabilities": "5426000000", "cashAndShortTermInvestments": "1982000000", "commonStockSharesOutstanding": "162200000", "intangibleAssetsExcludingGoodwill": "473000000", "cashAndCashEquivalentsAtCarryingValue": "1982000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1798000000", "profitLoss": "None", "dividendPayout": "326000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-88000000", "operatingCashflow": "2752000000", "capitalExpenditures": "950000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1484000000", "cashflowFromInvestment": "-933000000", "stockBasedCompensation": "45000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "326000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1364000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "898000000", "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": "2026-06-07T01:20:08.558827+00:00", "is_restated": false, "income_statement": { "revenue": 5936000000, "cost_of_revenue": 3880000000, "gross_profit": 2056000000, "ebit": 1901000000, "ebitda": 2826000000, "pretax_income": 1762000000, "tax_provision": 285000000, "net_income": 1218000000, "net_income_to_common": 1218000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1614000000, "total_current_assets": 2520000000, "total_assets": 13466000000, "short_term_debt": 86000000, "long_term_debt": 2971000000, "total_debt": 3057000000, "total_liabilities": 5874000000, "total_equity": 4985000000, "shares_outstanding": 180700000, "goodwill_and_intangibles": 2999000000 }, "cash_flow": { "operating_cash_flow": 2271000000, "capital_expenditure": 518000000, "free_cash_flow": 2789000000, "dividends_paid": 364000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 236000, "ticker_id": 678, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:20:08.558827+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1901000000", "ebitda": "2826000000", "netIncome": "1218000000", "grossProfit": "2056000000", "depreciation": "None", "totalRevenue": "5936000000", "costOfRevenue": "3880000000", "interestIncome": "150000000", "incomeBeforeTax": "1762000000", "interestExpense": "121000000", "operatingIncome": "1746000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "285000000", "reportedCurrency": "USD", "netInterestIncome": "2000000", "nonInterestIncome": "None", "operatingExpenses": "310000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3880000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "925000000", "sellingGeneralAndAdministrative": "320000000", "netIncomeFromContinuingOperations": "1477000000" }, "balance": { "goodwill": "2492000000", "inventory": "314000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "13466000000", "longTermDebt": "2971000000", "shortTermDebt": "86000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "507000000", "reportedCurrency": "USD", "retainedEarnings": "4009000000", "totalLiabilities": "5874000000", "otherCurrentAssets": "188000000", "totalCurrentAssets": "2520000000", "currentLongTermDebt": "None", "longTermInvestments": "29000000", "shortTermInvestments": "514000000", "currentNetReceivables": "404000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10946000000", "currentAccountsPayable": "125000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7001000000", "shortLongTermDebtTotal": "3246000000", "totalShareholderEquity": "4985000000", "capitalLeaseObligations": "275000000", "otherCurrentLiabilities": "487000000", "totalCurrentLiabilities": "818000000", "otherNonCurrentLiabilities": "16000000", "totalNonCurrentLiabilities": "5056000000", "cashAndShortTermInvestments": "1614000000", "commonStockSharesOutstanding": "180700000", "intangibleAssetsExcludingGoodwill": "507000000", "cashAndCashEquivalentsAtCarryingValue": "1614000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1477000000", "profitLoss": "None", "dividendPayout": "364000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-28000000", "operatingCashflow": "2271000000", "capitalExpenditures": "518000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2205000000", "cashflowFromInvestment": "-469000000", "stockBasedCompensation": "36000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "364000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1509000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "925000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5936000000, "cost_of_revenue": 3880000000, "gross_profit": 2056000000, "research_and_development": null, "selling_general_admin": 320000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1901000000, "depreciation_amortisation": 925000000, "ebitda": 2826000000, "interest_expense": 121000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1762000000, "tax_provision": 285000000, "effective_tax_rate": null, "net_income": 1218000000, "net_income_continuing_ops": 1477000000, "net_income_to_common": 1218000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1614000000, "short_term_investments": 514000000, "net_receivables": 404000000, "inventory": 314000000, "other_current_assets": null, "total_current_assets": 2520000000, "net_ppe": null, "goodwill": 2492000000, "intangible_assets": 507000000, "goodwill_and_intangibles": 2999000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10946000000, "total_assets": 13466000000, "short_term_debt": 86000000, "accounts_payable": 125000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 818000000, "long_term_debt": 2971000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5056000000, "total_liabilities": 5874000000, "total_debt": 3057000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4009000000, "total_equity": 4985000000, "shares_outstanding": 180700000, "operating_cash_flow": 2271000000, "stock_based_compensation": 36000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 518000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -469000000, "dividends_paid": 364000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2205000000, "free_cash_flow": 2789000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1901000000", "ebitda": "2826000000", "netIncome": "1218000000", "grossProfit": "2056000000", "depreciation": "None", "totalRevenue": "5936000000", "costOfRevenue": "3880000000", "interestIncome": "150000000", "incomeBeforeTax": "1762000000", "interestExpense": "121000000", "operatingIncome": "1746000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "285000000", "reportedCurrency": "USD", "netInterestIncome": "2000000", "nonInterestIncome": "None", "operatingExpenses": "310000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3880000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "925000000", "sellingGeneralAndAdministrative": "320000000", "netIncomeFromContinuingOperations": "1477000000" }, "balance": { "goodwill": "2492000000", "inventory": "314000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "13466000000", "longTermDebt": "2971000000", "shortTermDebt": "86000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "507000000", "reportedCurrency": "USD", "retainedEarnings": "4009000000", "totalLiabilities": "5874000000", "otherCurrentAssets": "188000000", "totalCurrentAssets": "2520000000", "currentLongTermDebt": "None", "longTermInvestments": "29000000", "shortTermInvestments": "514000000", "currentNetReceivables": "404000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10946000000", "currentAccountsPayable": "125000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7001000000", "shortLongTermDebtTotal": "3246000000", "totalShareholderEquity": "4985000000", "capitalLeaseObligations": "275000000", "otherCurrentLiabilities": "487000000", "totalCurrentLiabilities": "818000000", "otherNonCurrentLiabilities": "16000000", "totalNonCurrentLiabilities": "5056000000", "cashAndShortTermInvestments": "1614000000", "commonStockSharesOutstanding": "180700000", "intangibleAssetsExcludingGoodwill": "507000000", "cashAndCashEquivalentsAtCarryingValue": "1614000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1477000000", "profitLoss": "None", "dividendPayout": "364000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-28000000", "operatingCashflow": "2271000000", "capitalExpenditures": "518000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2205000000", "cashflowFromInvestment": "-469000000", "stockBasedCompensation": "36000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "364000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1509000000", "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": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:20:08.558827+00:00", "is_restated": false, "income_statement": { "revenue": 6631000000, "cost_of_revenue": 3986000000, "gross_profit": 2645000000, "ebit": 2398000000, "ebitda": 3267000000, "pretax_income": 2248000000, "tax_provision": 410000000, "net_income": 1525000000, "net_income_to_common": 1525000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2032000000, "total_current_assets": 3050000000, "total_assets": 14376000000, "short_term_debt": 96000000, "long_term_debt": 2968000000, "total_debt": 3064000000, "total_liabilities": 6003000000, "total_equity": 5717000000, "shares_outstanding": 193800000, "goodwill_and_intangibles": 3033000000 }, "cash_flow": { "operating_cash_flow": 2757000000, "capital_expenditure": 501000000, "free_cash_flow": 3258000000, "dividends_paid": 311000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 236005, "ticker_id": 678, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:20:08.558827+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2398000000", "ebitda": "3267000000", "netIncome": "1525000000", "grossProfit": "2645000000", "depreciation": "None", "totalRevenue": "6631000000", "costOfRevenue": "3986000000", "interestIncome": "124000000", "incomeBeforeTax": "2248000000", "interestExpense": "150000000", "operatingIncome": "2356000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "410000000", "reportedCurrency": "USD", "netInterestIncome": "34000000", "nonInterestIncome": "None", "operatingExpenses": "289000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3986000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "869000000", "sellingGeneralAndAdministrative": "289000000", "netIncomeFromContinuingOperations": "2495000000" }, "balance": { "goodwill": "2495000000", "inventory": "299000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "14376000000", "longTermDebt": "2968000000", "shortTermDebt": "96000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "538000000", "reportedCurrency": "USD", "retainedEarnings": "4535000000", "totalLiabilities": "6003000000", "otherCurrentAssets": "214000000", "totalCurrentAssets": "3050000000", "currentLongTermDebt": "None", "longTermInvestments": "26000000", "shortTermInvestments": "336000000", "currentNetReceivables": "505000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11326000000", "currentAccountsPayable": "114000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7400000000", "shortLongTermDebtTotal": "3232000000", "totalShareholderEquity": "5717000000", "capitalLeaseObligations": "264000000", "otherCurrentLiabilities": "448000000", "totalCurrentLiabilities": "800000000", "otherNonCurrentLiabilities": "16000000", "totalNonCurrentLiabilities": "5203000000", "cashAndShortTermInvestments": "2032000000", "commonStockSharesOutstanding": "193800000", "intangibleAssetsExcludingGoodwill": "538000000", "cashAndCashEquivalentsAtCarryingValue": "2032000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1525000000", "profitLoss": "None", "dividendPayout": "311000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "152000000", "operatingCashflow": "2757000000", "capitalExpenditures": "501000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1372000000", "cashflowFromInvestment": "-1679000000", "stockBasedCompensation": "37000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "311000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-580000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "869000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6631000000, "cost_of_revenue": 3986000000, "gross_profit": 2645000000, "research_and_development": null, "selling_general_admin": 289000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2398000000, "depreciation_amortisation": 869000000, "ebitda": 3267000000, "interest_expense": 150000000, "interest_income": null, "other_non_operating": null, "pretax_income": 2248000000, "tax_provision": 410000000, "effective_tax_rate": null, "net_income": 1525000000, "net_income_continuing_ops": 2495000000, "net_income_to_common": 1525000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2032000000, "short_term_investments": 336000000, "net_receivables": 505000000, "inventory": 299000000, "other_current_assets": null, "total_current_assets": 3050000000, "net_ppe": null, "goodwill": 2495000000, "intangible_assets": 538000000, "goodwill_and_intangibles": 3033000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11326000000, "total_assets": 14376000000, "short_term_debt": 96000000, "accounts_payable": 114000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 800000000, "long_term_debt": 2968000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5203000000, "total_liabilities": 6003000000, "total_debt": 3064000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4535000000, "total_equity": 5717000000, "shares_outstanding": 193800000, "operating_cash_flow": 2757000000, "stock_based_compensation": 37000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 501000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1679000000, "dividends_paid": 311000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1372000000, "free_cash_flow": 3258000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2398000000", "ebitda": "3267000000", "netIncome": "1525000000", "grossProfit": "2645000000", "depreciation": "None", "totalRevenue": "6631000000", "costOfRevenue": "3986000000", "interestIncome": "124000000", "incomeBeforeTax": "2248000000", "interestExpense": "150000000", "operatingIncome": "2356000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "410000000", "reportedCurrency": "USD", "netInterestIncome": "34000000", "nonInterestIncome": "None", "operatingExpenses": "289000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3986000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "869000000", "sellingGeneralAndAdministrative": "289000000", "netIncomeFromContinuingOperations": "2495000000" }, "balance": { "goodwill": "2495000000", "inventory": "299000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "14376000000", "longTermDebt": "2968000000", "shortTermDebt": "96000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "538000000", "reportedCurrency": "USD", "retainedEarnings": "4535000000", "totalLiabilities": "6003000000", "otherCurrentAssets": "214000000", "totalCurrentAssets": "3050000000", "currentLongTermDebt": "None", "longTermInvestments": "26000000", "shortTermInvestments": "336000000", "currentNetReceivables": "505000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11326000000", "currentAccountsPayable": "114000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7400000000", "shortLongTermDebtTotal": "3232000000", "totalShareholderEquity": "5717000000", "capitalLeaseObligations": "264000000", "otherCurrentLiabilities": "448000000", "totalCurrentLiabilities": "800000000", "otherNonCurrentLiabilities": "16000000", "totalNonCurrentLiabilities": "5203000000", "cashAndShortTermInvestments": "2032000000", "commonStockSharesOutstanding": "193800000", "intangibleAssetsExcludingGoodwill": "538000000", "cashAndCashEquivalentsAtCarryingValue": "2032000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1525000000", "profitLoss": "None", "dividendPayout": "311000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "152000000", "operatingCashflow": "2757000000", "capitalExpenditures": "501000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1372000000", "cashflowFromInvestment": "-1679000000", "stockBasedCompensation": "37000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "311000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-580000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "869000000", "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": "2026-06-07T01:20:08.558827+00:00", "is_restated": false, "income_statement": { "revenue": 11186000000, "cost_of_revenue": 5294000000, "gross_profit": 5892000000, "ebit": 5439000000, "ebitda": 6280000000, "pretax_income": 5095000000, "tax_provision": 1158000000, "net_income": 3346000000, "net_income_to_common": 3346000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2323000000, "total_current_assets": 3673000000, "total_assets": 13313000000, "short_term_debt": 93000000, "long_term_debt": 2965000000, "total_debt": 3058000000, "total_liabilities": 5460000000, "total_equity": 5051000000, "shares_outstanding": 204200000, "goodwill_and_intangibles": 2104000000 }, "cash_flow": { "operating_cash_flow": 3855000000, "capital_expenditure": 462000000, "free_cash_flow": 4317000000, "dividends_paid": 306000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 236010, "ticker_id": 678, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:20:08.558827+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5439000000", "ebitda": "6280000000", "netIncome": "3346000000", "grossProfit": "5892000000", "depreciation": "None", "totalRevenue": "11186000000", "costOfRevenue": "5294000000", "interestIncome": "65000000", "incomeBeforeTax": "5095000000", "interestExpense": "344000000", "operatingIncome": "5602000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1158000000", "reportedCurrency": "USD", "netInterestIncome": "-279000000", "nonInterestIncome": "None", "operatingExpenses": "290000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "42000000", "costofGoodsAndServicesSold": "5294000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "841000000", "sellingGeneralAndAdministrative": "290000000", "netIncomeFromContinuingOperations": "3937000000" }, "balance": { "goodwill": "2089000000", "inventory": "474000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "13313000000", "longTermDebt": "2965000000", "shortTermDebt": "93000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "15000000", "reportedCurrency": "USD", "retainedEarnings": "3867000000", "totalLiabilities": "5460000000", "otherCurrentAssets": "294000000", "totalCurrentAssets": "3673000000", "currentLongTermDebt": "None", "longTermInvestments": "74000000", "shortTermInvestments": "268000000", "currentNetReceivables": "582000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9640000000", "currentAccountsPayable": "63000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6691000000", "shortLongTermDebtTotal": "3225000000", "totalShareholderEquity": "5051000000", "capitalLeaseObligations": "260000000", "otherCurrentLiabilities": "607000000", "totalCurrentLiabilities": "995000000", "otherNonCurrentLiabilities": "375000000", "totalNonCurrentLiabilities": "4465000000", "cashAndShortTermInvestments": "2323000000", "commonStockSharesOutstanding": "204200000", "intangibleAssetsExcludingGoodwill": "15000000", "cashAndCashEquivalentsAtCarryingValue": "2323000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3937000000", "profitLoss": "None", "dividendPayout": "306000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-93000000", "operatingCashflow": "3855000000", "capitalExpenditures": "462000000", "changeInReceivables": "-110000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2700000000", "cashflowFromInvestment": "-440000000", "stockBasedCompensation": "41000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "306000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "715000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1347000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "850000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11186000000, "cost_of_revenue": 5294000000, "gross_profit": 5892000000, "research_and_development": null, "selling_general_admin": 290000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5439000000, "depreciation_amortisation": 841000000, "ebitda": 6280000000, "interest_expense": 344000000, "interest_income": null, "other_non_operating": null, "pretax_income": 5095000000, "tax_provision": 1158000000, "effective_tax_rate": null, "net_income": 3346000000, "net_income_continuing_ops": 3937000000, "net_income_to_common": 3346000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2323000000, "short_term_investments": 268000000, "net_receivables": 582000000, "inventory": 474000000, "other_current_assets": null, "total_current_assets": 3673000000, "net_ppe": null, "goodwill": 2089000000, "intangible_assets": 15000000, "goodwill_and_intangibles": 2104000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9640000000, "total_assets": 13313000000, "short_term_debt": 93000000, "accounts_payable": 63000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 995000000, "long_term_debt": 2965000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4465000000, "total_liabilities": 5460000000, "total_debt": 3058000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3867000000, "total_equity": 5051000000, "shares_outstanding": 204200000, "operating_cash_flow": 3855000000, "stock_based_compensation": 41000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 462000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -440000000, "dividends_paid": 306000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2700000000, "free_cash_flow": 4317000000, "net_change_in_cash": 715000000 }, "raw_data": { "income": { "ebit": "5439000000", "ebitda": "6280000000", "netIncome": "3346000000", "grossProfit": "5892000000", "depreciation": "None", "totalRevenue": "11186000000", "costOfRevenue": "5294000000", "interestIncome": "65000000", "incomeBeforeTax": "5095000000", "interestExpense": "344000000", "operatingIncome": "5602000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1158000000", "reportedCurrency": "USD", "netInterestIncome": "-279000000", "nonInterestIncome": "None", "operatingExpenses": "290000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "42000000", "costofGoodsAndServicesSold": "5294000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "841000000", "sellingGeneralAndAdministrative": "290000000", "netIncomeFromContinuingOperations": "3937000000" }, "balance": { "goodwill": "2089000000", "inventory": "474000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "13313000000", "longTermDebt": "2965000000", "shortTermDebt": "93000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "15000000", "reportedCurrency": "USD", "retainedEarnings": "3867000000", "totalLiabilities": "5460000000", "otherCurrentAssets": "294000000", "totalCurrentAssets": "3673000000", "currentLongTermDebt": "None", "longTermInvestments": "74000000", "shortTermInvestments": "268000000", "currentNetReceivables": "582000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9640000000", "currentAccountsPayable": "63000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6691000000", "shortLongTermDebtTotal": "3225000000", "totalShareholderEquity": "5051000000", "capitalLeaseObligations": "260000000", "otherCurrentLiabilities": "607000000", "totalCurrentLiabilities": "995000000", "otherNonCurrentLiabilities": "375000000", "totalNonCurrentLiabilities": "4465000000", "cashAndShortTermInvestments": "2323000000", "commonStockSharesOutstanding": "204200000", "intangibleAssetsExcludingGoodwill": "15000000", "cashAndCashEquivalentsAtCarryingValue": "2323000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3937000000", "profitLoss": "None", "dividendPayout": "306000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-93000000", "operatingCashflow": "3855000000", "capitalExpenditures": "462000000", "changeInReceivables": "-110000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2700000000", "cashflowFromInvestment": "-440000000", "stockBasedCompensation": "41000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "306000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "715000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1347000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "850000000", "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": "2026-06-07T01:20:08.558827+00:00", "is_restated": false, "income_statement": { "revenue": 6538000000, "cost_of_revenue": 4177000000, "gross_profit": 2361000000, "ebit": 1727000000, "ebitda": 2606000000, "pretax_income": 1543000000, "tax_provision": 283000000, "net_income": 917000000, "net_income_to_common": 917000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1628000000, "total_current_assets": 2593000000, "total_assets": 12375000000, "short_term_debt": 89000000, "long_term_debt": 3465000000, "total_debt": 3554000000, "total_liabilities": 6339000000, "total_equity": 3206000000, "shares_outstanding": 216200000, "goodwill_and_intangibles": 2136000000 }, "cash_flow": { "operating_cash_flow": 2873000000, "capital_expenditure": 524000000, "free_cash_flow": 3397000000, "dividends_paid": 260000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 236015, "ticker_id": 678, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:20:08.558827+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1727000000", "ebitda": "2606000000", "netIncome": "917000000", "grossProfit": "2361000000", "depreciation": "None", "totalRevenue": "6538000000", "costOfRevenue": "4177000000", "interestIncome": "183000000", "incomeBeforeTax": "1543000000", "interestExpense": "184000000", "operatingIncome": "2138000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "283000000", "reportedCurrency": "USD", "netInterestIncome": "-183000000", "nonInterestIncome": "None", "operatingExpenses": "223000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2000000", "costofGoodsAndServicesSold": "4177000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "879000000", "sellingGeneralAndAdministrative": "223000000", "netIncomeFromContinuingOperations": "1260000000" }, "balance": { "goodwill": "2091000000", "inventory": "408000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "12375000000", "longTermDebt": "3465000000", "shortTermDebt": "89000000", "treasuryStock": "-2000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "45000000", "reportedCurrency": "USD", "retainedEarnings": "2088000000", "totalLiabilities": "6339000000", "otherCurrentAssets": "60000000", "totalCurrentAssets": "2593000000", "currentLongTermDebt": "None", "longTermInvestments": "82000000", "shortTermInvestments": "55000000", "currentNetReceivables": "497000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9782000000", "currentAccountsPayable": "110000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7324000000", "shortLongTermDebtTotal": "3716000000", "totalShareholderEquity": "3206000000", "capitalLeaseObligations": "251000000", "otherCurrentLiabilities": "509000000", "totalCurrentLiabilities": "1432000000", "otherNonCurrentLiabilities": "271000000", "totalNonCurrentLiabilities": "4907000000", "cashAndShortTermInvestments": "1628000000", "commonStockSharesOutstanding": "216200000", "intangibleAssetsExcludingGoodwill": "45000000", "cashAndCashEquivalentsAtCarryingValue": "1628000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1260000000", "profitLoss": "None", "dividendPayout": "260000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-123000000", "operatingCashflow": "2873000000", "capitalExpenditures": "524000000", "changeInReceivables": "-235000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1463000000", "cashflowFromInvestment": "-466000000", "stockBasedCompensation": "30000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "260000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "944000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-550000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "888000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6538000000, "cost_of_revenue": 4177000000, "gross_profit": 2361000000, "research_and_development": null, "selling_general_admin": 223000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1727000000, "depreciation_amortisation": 879000000, "ebitda": 2606000000, "interest_expense": 184000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1543000000, "tax_provision": 283000000, "effective_tax_rate": null, "net_income": 917000000, "net_income_continuing_ops": 1260000000, "net_income_to_common": 917000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1628000000, "short_term_investments": 55000000, "net_receivables": 497000000, "inventory": 408000000, "other_current_assets": null, "total_current_assets": 2593000000, "net_ppe": null, "goodwill": 2091000000, "intangible_assets": 45000000, "goodwill_and_intangibles": 2136000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9782000000, "total_assets": 12375000000, "short_term_debt": 89000000, "accounts_payable": 110000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1432000000, "long_term_debt": 3465000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4907000000, "total_liabilities": 6339000000, "total_debt": 3554000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2088000000, "total_equity": 3206000000, "shares_outstanding": 216200000, "operating_cash_flow": 2873000000, "stock_based_compensation": 30000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 524000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -466000000, "dividends_paid": 260000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1463000000, "free_cash_flow": 3397000000, "net_change_in_cash": 944000000 }, "raw_data": { "income": { "ebit": "1727000000", "ebitda": "2606000000", "netIncome": "917000000", "grossProfit": "2361000000", "depreciation": "None", "totalRevenue": "6538000000", "costOfRevenue": "4177000000", "interestIncome": "183000000", "incomeBeforeTax": "1543000000", "interestExpense": "184000000", "operatingIncome": "2138000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "283000000", "reportedCurrency": "USD", "netInterestIncome": "-183000000", "nonInterestIncome": "None", "operatingExpenses": "223000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2000000", "costofGoodsAndServicesSold": "4177000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "879000000", "sellingGeneralAndAdministrative": "223000000", "netIncomeFromContinuingOperations": "1260000000" }, "balance": { "goodwill": "2091000000", "inventory": "408000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "12375000000", "longTermDebt": "3465000000", "shortTermDebt": "89000000", "treasuryStock": "-2000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "45000000", "reportedCurrency": "USD", "retainedEarnings": "2088000000", "totalLiabilities": "6339000000", "otherCurrentAssets": "60000000", "totalCurrentAssets": "2593000000", "currentLongTermDebt": "None", "longTermInvestments": "82000000", "shortTermInvestments": "55000000", "currentNetReceivables": "497000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9782000000", "currentAccountsPayable": "110000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7324000000", "shortLongTermDebtTotal": "3716000000", "totalShareholderEquity": "3206000000", "capitalLeaseObligations": "251000000", "otherCurrentLiabilities": "509000000", "totalCurrentLiabilities": "1432000000", "otherNonCurrentLiabilities": "271000000", "totalNonCurrentLiabilities": "4907000000", "cashAndShortTermInvestments": "1628000000", "commonStockSharesOutstanding": "216200000", "intangibleAssetsExcludingGoodwill": "45000000", "cashAndCashEquivalentsAtCarryingValue": "1628000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1260000000", "profitLoss": "None", "dividendPayout": "260000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-123000000", "operatingCashflow": "2873000000", "capitalExpenditures": "524000000", "changeInReceivables": "-235000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1463000000", "cashflowFromInvestment": "-466000000", "stockBasedCompensation": "30000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "260000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "944000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-550000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "888000000", "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": "2026-06-07T01:20:08.558827+00:00", "is_restated": false, "income_statement": { "revenue": 4124000000, "cost_of_revenue": 3290000000, "gross_profit": 834000000, "ebit": 642000000, "ebitda": 1526000000, "pretax_income": 463000000, "tax_provision": 31000000, "net_income": 317000000, "net_income_to_common": 317000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 683000000, "total_current_assets": 1367000000, "total_assets": 12023000000, "short_term_debt": 337000000, "long_term_debt": 3712000000, "total_debt": 4049000000, "total_liabilities": 6420000000, "total_equity": 2922000000, "shares_outstanding": 215200000, "goodwill_and_intangibles": 2478000000 }, "cash_flow": { "operating_cash_flow": 1231000000, "capital_expenditure": 309000000, "free_cash_flow": 1540000000, "dividends_paid": 258000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 236020, "ticker_id": 678, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:20:08.558827+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "642000000", "ebitda": "1526000000", "netIncome": "317000000", "grossProfit": "834000000", "depreciation": "None", "totalRevenue": "4124000000", "costOfRevenue": "3290000000", "interestIncome": "161000000", "incomeBeforeTax": "463000000", "interestExpense": "179000000", "operatingIncome": "628000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "31000000", "reportedCurrency": "USD", "netInterestIncome": "-161000000", "nonInterestIncome": "None", "operatingExpenses": "206000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "19000000", "costofGoodsAndServicesSold": "3290000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "884000000", "sellingGeneralAndAdministrative": "206000000", "netIncomeFromContinuingOperations": "432000000" }, "balance": { "goodwill": "2374000000", "inventory": "287000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "12023000000", "longTermDebt": "3712000000", "shortTermDebt": "337000000", "treasuryStock": "-4000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "104000000", "reportedCurrency": "USD", "retainedEarnings": "1927000000", "totalLiabilities": "6420000000", "otherCurrentAssets": "132000000", "totalCurrentAssets": "1367000000", "currentLongTermDebt": "249000000", "longTermInvestments": "80000000", "shortTermInvestments": "80000000", "currentNetReceivables": "265000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10656000000", "currentAccountsPayable": "85000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7632000000", "shortLongTermDebtTotal": "4223000000", "totalShareholderEquity": "2922000000", "capitalLeaseObligations": "262000000", "otherCurrentLiabilities": "354000000", "totalCurrentLiabilities": "906000000", "otherNonCurrentLiabilities": "444000000", "totalNonCurrentLiabilities": "5514000000", "cashAndShortTermInvestments": "683000000", "commonStockSharesOutstanding": "215200000", "intangibleAssetsExcludingGoodwill": "104000000", "cashAndCashEquivalentsAtCarryingValue": "683000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "432000000", "profitLoss": "None", "dividendPayout": "258000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "27000000", "operatingCashflow": "1231000000", "capitalExpenditures": "309000000", "changeInReceivables": "19000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-542000000", "cashflowFromInvestment": "-299000000", "stockBasedCompensation": "25000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "258000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2072000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "892000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4124000000, "cost_of_revenue": 3290000000, "gross_profit": 834000000, "research_and_development": null, "selling_general_admin": 206000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 642000000, "depreciation_amortisation": 884000000, "ebitda": 1526000000, "interest_expense": 179000000, "interest_income": null, "other_non_operating": null, "pretax_income": 463000000, "tax_provision": 31000000, "effective_tax_rate": null, "net_income": 317000000, "net_income_continuing_ops": 432000000, "net_income_to_common": 317000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 683000000, "short_term_investments": 80000000, "net_receivables": 265000000, "inventory": 287000000, "other_current_assets": null, "total_current_assets": 1367000000, "net_ppe": null, "goodwill": 2374000000, "intangible_assets": 104000000, "goodwill_and_intangibles": 2478000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10656000000, "total_assets": 12023000000, "short_term_debt": 337000000, "accounts_payable": 85000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 906000000, "long_term_debt": 3712000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5514000000, "total_liabilities": 6420000000, "total_debt": 4049000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1927000000, "total_equity": 2922000000, "shares_outstanding": 215200000, "operating_cash_flow": 1231000000, "stock_based_compensation": 25000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 309000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -299000000, "dividends_paid": 258000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -542000000, "free_cash_flow": 1540000000, "net_change_in_cash": -2072000000 }, "raw_data": { "income": { "ebit": "642000000", "ebitda": "1526000000", "netIncome": "317000000", "grossProfit": "834000000", "depreciation": "None", "totalRevenue": "4124000000", "costOfRevenue": "3290000000", "interestIncome": "161000000", "incomeBeforeTax": "463000000", "interestExpense": "179000000", "operatingIncome": "628000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "31000000", "reportedCurrency": "USD", "netInterestIncome": "-161000000", "nonInterestIncome": "None", "operatingExpenses": "206000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "19000000", "costofGoodsAndServicesSold": "3290000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "884000000", "sellingGeneralAndAdministrative": "206000000", "netIncomeFromContinuingOperations": "432000000" }, "balance": { "goodwill": "2374000000", "inventory": "287000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "12023000000", "longTermDebt": "3712000000", "shortTermDebt": "337000000", "treasuryStock": "-4000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "104000000", "reportedCurrency": "USD", "retainedEarnings": "1927000000", "totalLiabilities": "6420000000", "otherCurrentAssets": "132000000", "totalCurrentAssets": "1367000000", "currentLongTermDebt": "249000000", "longTermInvestments": "80000000", "shortTermInvestments": "80000000", "currentNetReceivables": "265000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10656000000", "currentAccountsPayable": "85000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7632000000", "shortLongTermDebtTotal": "4223000000", "totalShareholderEquity": "2922000000", "capitalLeaseObligations": "262000000", "otherCurrentLiabilities": "354000000", "totalCurrentLiabilities": "906000000", "otherNonCurrentLiabilities": "444000000", "totalNonCurrentLiabilities": "5514000000", "cashAndShortTermInvestments": "683000000", "commonStockSharesOutstanding": "215200000", "intangibleAssetsExcludingGoodwill": "104000000", "cashAndCashEquivalentsAtCarryingValue": "683000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "432000000", "profitLoss": "None", "dividendPayout": "258000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "27000000", "operatingCashflow": "1231000000", "capitalExpenditures": "309000000", "changeInReceivables": "19000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-542000000", "cashflowFromInvestment": "-299000000", "stockBasedCompensation": "25000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "258000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2072000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "892000000", "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": "2026-06-07T01:20:08.558827+00:00", "is_restated": false, "income_statement": { "revenue": 4590000000, "cost_of_revenue": 3406000000, "gross_profit": 1184000000, "ebit": 1009000000, "ebitda": 1872000000, "pretax_income": 772000000, "tax_provision": 126000000, "net_income": 493000000, "net_income_to_common": 493000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 287000000, "total_current_assets": 974000000, "total_assets": 12172000000, "short_term_debt": 90000000, "long_term_debt": 3957000000, "total_debt": 4047000000, "total_liabilities": 6535000000, "total_equity": 2897000000, "shares_outstanding": 221600000, "goodwill_and_intangibles": 2475000000 }, "cash_flow": { "operating_cash_flow": 1505000000, "capital_expenditure": 404000000, "free_cash_flow": 1909000000, "dividends_paid": 265000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 236025, "ticker_id": 678, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:20:08.558827+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1009000000", "ebitda": "1872000000", "netIncome": "493000000", "grossProfit": "1184000000", "depreciation": "None", "totalRevenue": "4590000000", "costOfRevenue": "3406000000", "interestIncome": "20000000", "incomeBeforeTax": "772000000", "interestExpense": "237000000", "operatingIncome": "945000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "126000000", "reportedCurrency": "USD", "netInterestIncome": "-217000000", "nonInterestIncome": "None", "operatingExpenses": "239000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "20000000", "costofGoodsAndServicesSold": "3406000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "863000000", "sellingGeneralAndAdministrative": "239000000", "netIncomeFromContinuingOperations": "646000000" }, "balance": { "goodwill": "2365000000", "inventory": "351000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "12172000000", "longTermDebt": "3957000000", "shortTermDebt": "90000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "110000000", "reportedCurrency": "USD", "retainedEarnings": "1958000000", "totalLiabilities": "6535000000", "otherCurrentAssets": "94000000", "totalCurrentAssets": "974000000", "currentLongTermDebt": "None", "longTermInvestments": "88000000", "shortTermInvestments": "17000000", "currentNetReceivables": "242000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11198000000", "currentAccountsPayable": "78000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8170000000", "shortLongTermDebtTotal": "4240000000", "totalShareholderEquity": "2897000000", "capitalLeaseObligations": "283000000", "otherCurrentLiabilities": "377000000", "totalCurrentLiabilities": "665000000", "otherNonCurrentLiabilities": "474000000", "totalNonCurrentLiabilities": "5870000000", "cashAndShortTermInvestments": "287000000", "commonStockSharesOutstanding": "221600000", "intangibleAssetsExcludingGoodwill": "110000000", "cashAndCashEquivalentsAtCarryingValue": "287000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "646000000", "profitLoss": "None", "dividendPayout": "265000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-26000000", "operatingCashflow": "1505000000", "capitalExpenditures": "404000000", "changeInReceivables": "-6000000", "changeInExchangeRate": "2000000", "cashflowFromFinancing": "-1583000000", "cashflowFromInvestment": "-319000000", "stockBasedCompensation": "28000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "265000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-395000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-370000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "875000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4590000000, "cost_of_revenue": 3406000000, "gross_profit": 1184000000, "research_and_development": null, "selling_general_admin": 239000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1009000000, "depreciation_amortisation": 863000000, "ebitda": 1872000000, "interest_expense": 237000000, "interest_income": null, "other_non_operating": null, "pretax_income": 772000000, "tax_provision": 126000000, "effective_tax_rate": null, "net_income": 493000000, "net_income_continuing_ops": 646000000, "net_income_to_common": 493000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 287000000, "short_term_investments": 17000000, "net_receivables": 242000000, "inventory": 351000000, "other_current_assets": null, "total_current_assets": 974000000, "net_ppe": null, "goodwill": 2365000000, "intangible_assets": 110000000, "goodwill_and_intangibles": 2475000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11198000000, "total_assets": 12172000000, "short_term_debt": 90000000, "accounts_payable": 78000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 665000000, "long_term_debt": 3957000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5870000000, "total_liabilities": 6535000000, "total_debt": 4047000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1958000000, "total_equity": 2897000000, "shares_outstanding": 221600000, "operating_cash_flow": 1505000000, "stock_based_compensation": 28000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 404000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -319000000, "dividends_paid": 265000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1583000000, "free_cash_flow": 1909000000, "net_change_in_cash": -395000000 }, "raw_data": { "income": { "ebit": "1009000000", "ebitda": "1872000000", "netIncome": "493000000", "grossProfit": "1184000000", "depreciation": "None", "totalRevenue": "4590000000", "costOfRevenue": "3406000000", "interestIncome": "20000000", "incomeBeforeTax": "772000000", "interestExpense": "237000000", "operatingIncome": "945000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "126000000", "reportedCurrency": "USD", "netInterestIncome": "-217000000", "nonInterestIncome": "None", "operatingExpenses": "239000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "20000000", "costofGoodsAndServicesSold": "3406000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "863000000", "sellingGeneralAndAdministrative": "239000000", "netIncomeFromContinuingOperations": "646000000" }, "balance": { "goodwill": "2365000000", "inventory": "351000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "12172000000", "longTermDebt": "3957000000", "shortTermDebt": "90000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "110000000", "reportedCurrency": "USD", "retainedEarnings": "1958000000", "totalLiabilities": "6535000000", "otherCurrentAssets": "94000000", "totalCurrentAssets": "974000000", "currentLongTermDebt": "None", "longTermInvestments": "88000000", "shortTermInvestments": "17000000", "currentNetReceivables": "242000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11198000000", "currentAccountsPayable": "78000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8170000000", "shortLongTermDebtTotal": "4240000000", "totalShareholderEquity": "2897000000", "capitalLeaseObligations": "283000000", "otherCurrentLiabilities": "377000000", "totalCurrentLiabilities": "665000000", "otherNonCurrentLiabilities": "474000000", "totalNonCurrentLiabilities": "5870000000", "cashAndShortTermInvestments": "287000000", "commonStockSharesOutstanding": "221600000", "intangibleAssetsExcludingGoodwill": "110000000", "cashAndCashEquivalentsAtCarryingValue": "287000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "646000000", "profitLoss": "None", "dividendPayout": "265000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-26000000", "operatingCashflow": "1505000000", "capitalExpenditures": "404000000", "changeInReceivables": "-6000000", "changeInExchangeRate": "2000000", "cashflowFromFinancing": "-1583000000", "cashflowFromInvestment": "-319000000", "stockBasedCompensation": "28000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "265000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-395000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-370000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "875000000", "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": "2026-06-07T01:20:08.558827+00:00", "is_restated": false, "income_statement": { "revenue": 4429000000, "cost_of_revenue": 3523000000, "gross_profit": 906000000, "ebit": 788000000, "ebitda": 1660000000, "pretax_income": 547000000, "tax_provision": 119000000, "net_income": 290000000, "net_income_to_common": 290000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 682000000, "total_current_assets": 1274000000, "total_assets": 12661000000, "short_term_debt": 5000000, "long_term_debt": 4698000000, "total_debt": 4703000000, "total_liabilities": 6930000000, "total_equity": 5731000000, "shares_outstanding": 233800000, "goodwill_and_intangibles": 2468000000 }, "cash_flow": { "operating_cash_flow": 1497000000, "capital_expenditure": 422000000, "free_cash_flow": 1919000000, "dividends_paid": 280000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 236030, "ticker_id": 678, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:20:08.558827+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "788000000", "ebitda": "1660000000", "netIncome": "290000000", "grossProfit": "906000000", "depreciation": "None", "totalRevenue": "4429000000", "costOfRevenue": "3523000000", "interestIncome": "13000000", "incomeBeforeTax": "547000000", "interestExpense": "241000000", "operatingIncome": "694000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "119000000", "reportedCurrency": "USD", "netInterestIncome": "-228000000", "nonInterestIncome": "None", "operatingExpenses": "212000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "13000000", "costofGoodsAndServicesSold": "3523000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "872000000", "sellingGeneralAndAdministrative": "214000000", "netIncomeFromContinuingOperations": "428000000" }, "balance": { "goodwill": "2353000000", "inventory": "309000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "12661000000", "longTermDebt": "4698000000", "shortTermDebt": "5000000", "treasuryStock": "-504000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "115000000", "reportedCurrency": "USD", "retainedEarnings": "2463000000", "totalLiabilities": "6930000000", "otherCurrentAssets": "20000000", "totalCurrentAssets": "1274000000", "currentLongTermDebt": "None", "longTermInvestments": "93000000", "shortTermInvestments": "25000000", "currentNetReceivables": "235000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11387000000", "currentAccountsPayable": "545000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8623000000", "shortLongTermDebtTotal": "4703000000", "totalShareholderEquity": "5731000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6000000", "totalCurrentLiabilities": "705000000", "otherNonCurrentLiabilities": "410000000", "totalNonCurrentLiabilities": "6225000000", "cashAndShortTermInvestments": "682000000", "commonStockSharesOutstanding": "233800000", "intangibleAssetsExcludingGoodwill": "115000000", "cashAndCashEquivalentsAtCarryingValue": "682000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "428000000", "profitLoss": "None", "dividendPayout": "280000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-52000000", "operatingCashflow": "1497000000", "capitalExpenditures": "422000000", "changeInReceivables": "68000000", "changeInExchangeRate": "-5000000", "cashflowFromFinancing": "-1270000000", "cashflowFromInvestment": "-375000000", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "280000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-153000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-467000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "888000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4429000000, "cost_of_revenue": 3523000000, "gross_profit": 906000000, "research_and_development": 0, "selling_general_admin": 214000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 788000000, "depreciation_amortisation": 872000000, "ebitda": 1660000000, "interest_expense": 241000000, "interest_income": null, "other_non_operating": null, "pretax_income": 547000000, "tax_provision": 119000000, "effective_tax_rate": null, "net_income": 290000000, "net_income_continuing_ops": 428000000, "net_income_to_common": 290000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 682000000, "short_term_investments": 25000000, "net_receivables": 235000000, "inventory": 309000000, "other_current_assets": null, "total_current_assets": 1274000000, "net_ppe": null, "goodwill": 2353000000, "intangible_assets": 115000000, "goodwill_and_intangibles": 2468000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11387000000, "total_assets": 12661000000, "short_term_debt": 5000000, "accounts_payable": 545000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 705000000, "long_term_debt": 4698000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6225000000, "total_liabilities": 6930000000, "total_debt": 4703000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2463000000, "total_equity": 5731000000, "shares_outstanding": 233800000, "operating_cash_flow": 1497000000, "stock_based_compensation": 22000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 422000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -375000000, "dividends_paid": 280000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1270000000, "free_cash_flow": 1919000000, "net_change_in_cash": -153000000 }, "raw_data": { "income": { "ebit": "788000000", "ebitda": "1660000000", "netIncome": "290000000", "grossProfit": "906000000", "depreciation": "None", "totalRevenue": "4429000000", "costOfRevenue": "3523000000", "interestIncome": "13000000", "incomeBeforeTax": "547000000", "interestExpense": "241000000", "operatingIncome": "694000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "119000000", "reportedCurrency": "USD", "netInterestIncome": "-228000000", "nonInterestIncome": "None", "operatingExpenses": "212000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "13000000", "costofGoodsAndServicesSold": "3523000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "872000000", "sellingGeneralAndAdministrative": "214000000", "netIncomeFromContinuingOperations": "428000000" }, "balance": { "goodwill": "2353000000", "inventory": "309000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "12661000000", "longTermDebt": "4698000000", "shortTermDebt": "5000000", "treasuryStock": "-504000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "115000000", "reportedCurrency": "USD", "retainedEarnings": "2463000000", "totalLiabilities": "6930000000", "otherCurrentAssets": "20000000", "totalCurrentAssets": "1274000000", "currentLongTermDebt": "None", "longTermInvestments": "93000000", "shortTermInvestments": "25000000", "currentNetReceivables": "235000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11387000000", "currentAccountsPayable": "545000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8623000000", "shortLongTermDebtTotal": "4703000000", "totalShareholderEquity": "5731000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6000000", "totalCurrentLiabilities": "705000000", "otherNonCurrentLiabilities": "410000000", "totalNonCurrentLiabilities": "6225000000", "cashAndShortTermInvestments": "682000000", "commonStockSharesOutstanding": "233800000", "intangibleAssetsExcludingGoodwill": "115000000", "cashAndCashEquivalentsAtCarryingValue": "682000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "428000000", "profitLoss": "None", "dividendPayout": "280000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-52000000", "operatingCashflow": "1497000000", "capitalExpenditures": "422000000", "changeInReceivables": "68000000", "changeInExchangeRate": "-5000000", "cashflowFromFinancing": "-1270000000", "cashflowFromInvestment": "-375000000", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "280000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-153000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-467000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "888000000", "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": "2026-06-07T01:20:08.558827+00:00", "is_restated": false, "income_statement": { "revenue": 1986000000, "cost_of_revenue": 1240000000, "gross_profit": 746000000, "ebit": 640000000, "ebitda": 868000000, "pretax_income": 844000000, "tax_provision": 168000000, "net_income": 615000000, "net_income_to_common": 615000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2042000000, "total_current_assets": 3391000000, "total_assets": 14608000000, "short_term_debt": 107000000, "long_term_debt": 3216000000, "total_debt": 3323000000, "total_liabilities": 6352000000, "total_equity": 5342000000, "shares_outstanding": 154500000, "goodwill_and_intangibles": 2962000000 }, "cash_flow": { "operating_cash_flow": 496000000, "capital_expenditure": 223000000, "free_cash_flow": 719000000, "dividends_paid": 78000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235993, "ticker_id": 678, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:20:08.558827+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "640000000", "ebitda": "868000000", "netIncome": "615000000", "grossProfit": "746000000", "depreciation": "None", "totalRevenue": "1986000000", "costOfRevenue": "1240000000", "interestIncome": "20000000", "incomeBeforeTax": "844000000", "interestExpense": "39000000", "operatingIncome": "640000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "168000000", "reportedCurrency": "USD", "netInterestIncome": "-19000000", "nonInterestIncome": "None", "operatingExpenses": "103000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1240000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "228000000", "sellingGeneralAndAdministrative": "103000000", "netIncomeFromContinuingOperations": "676000000" }, "balance": { "goodwill": "2492000000", "inventory": "371000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "14608000000", "longTermDebt": "3216000000", "shortTermDebt": "107000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "470000000", "reportedCurrency": "USD", "retainedEarnings": "4412000000", "totalLiabilities": "6352000000", "otherCurrentAssets": "252000000", "totalCurrentAssets": "3391000000", "currentLongTermDebt": "None", "longTermInvestments": "39000000", "shortTermInvestments": "None", "currentNetReceivables": "726000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11217000000", "currentAccountsPayable": "613000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3620000000", "totalShareholderEquity": "5342000000", "capitalLeaseObligations": "404000000", "otherCurrentLiabilities": "83000000", "totalCurrentLiabilities": "958000000", "otherNonCurrentLiabilities": "340000000", "totalNonCurrentLiabilities": "5394000000", "cashAndShortTermInvestments": "2042000000", "commonStockSharesOutstanding": "154500000", "intangibleAssetsExcludingGoodwill": "470000000", "cashAndCashEquivalentsAtCarryingValue": "2042000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "615000000", "profitLoss": "None", "dividendPayout": "78000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "2000000", "operatingCashflow": "496000000", "capitalExpenditures": "223000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-199000000", "cashflowFromInvestment": "-225000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "228000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1986000000, "cost_of_revenue": 1240000000, "gross_profit": 746000000, "research_and_development": null, "selling_general_admin": 103000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 640000000, "depreciation_amortisation": 228000000, "ebitda": 868000000, "interest_expense": 39000000, "interest_income": null, "other_non_operating": null, "pretax_income": 844000000, "tax_provision": 168000000, "effective_tax_rate": null, "net_income": 615000000, "net_income_continuing_ops": 676000000, "net_income_to_common": 615000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2042000000, "short_term_investments": null, "net_receivables": 726000000, "inventory": 371000000, "other_current_assets": null, "total_current_assets": 3391000000, "net_ppe": null, "goodwill": 2492000000, "intangible_assets": 470000000, "goodwill_and_intangibles": 2962000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11217000000, "total_assets": 14608000000, "short_term_debt": 107000000, "accounts_payable": 613000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 958000000, "long_term_debt": 3216000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5394000000, "total_liabilities": 6352000000, "total_debt": 3323000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4412000000, "total_equity": 5342000000, "shares_outstanding": 154500000, "operating_cash_flow": 496000000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 223000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -225000000, "dividends_paid": 78000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -199000000, "free_cash_flow": 719000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "640000000", "ebitda": "868000000", "netIncome": "615000000", "grossProfit": "746000000", "depreciation": "None", "totalRevenue": "1986000000", "costOfRevenue": "1240000000", "interestIncome": "20000000", "incomeBeforeTax": "844000000", "interestExpense": "39000000", "operatingIncome": "640000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "168000000", "reportedCurrency": "USD", "netInterestIncome": "-19000000", "nonInterestIncome": "None", "operatingExpenses": "103000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1240000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "228000000", "sellingGeneralAndAdministrative": "103000000", "netIncomeFromContinuingOperations": "676000000" }, "balance": { "goodwill": "2492000000", "inventory": "371000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "14608000000", "longTermDebt": "3216000000", "shortTermDebt": "107000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "470000000", "reportedCurrency": "USD", "retainedEarnings": "4412000000", "totalLiabilities": "6352000000", "otherCurrentAssets": "252000000", "totalCurrentAssets": "3391000000", "currentLongTermDebt": "None", "longTermInvestments": "39000000", "shortTermInvestments": "None", "currentNetReceivables": "726000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11217000000", "currentAccountsPayable": "613000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3620000000", "totalShareholderEquity": "5342000000", "capitalLeaseObligations": "404000000", "otherCurrentLiabilities": "83000000", "totalCurrentLiabilities": "958000000", "otherNonCurrentLiabilities": "340000000", "totalNonCurrentLiabilities": "5394000000", "cashAndShortTermInvestments": "2042000000", "commonStockSharesOutstanding": "154500000", "intangibleAssetsExcludingGoodwill": "470000000", "cashAndCashEquivalentsAtCarryingValue": "2042000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "615000000", "profitLoss": "None", "dividendPayout": "78000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "2000000", "operatingCashflow": "496000000", "capitalExpenditures": "223000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-199000000", "cashflowFromInvestment": "-225000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "228000000", "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": "2026-06-07T01:20:08.558827+00:00", "is_restated": false, "income_statement": { "revenue": 1872000000, "cost_of_revenue": 1103000000, "gross_profit": 769000000, "ebit": 643000000, "ebitda": 871000000, "pretax_income": 602000000, "tax_provision": 107000000, "net_income": 404000000, "net_income_to_common": 404000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1982000000, "total_current_assets": 2985000000, "total_assets": 14088000000, "short_term_debt": 110000000, "long_term_debt": 3215000000, "total_debt": 3325000000, "total_liabilities": 6313000000, "total_equity": 4838000000, "shares_outstanding": 156100000, "goodwill_and_intangibles": 2966000000 }, "cash_flow": { "operating_cash_flow": 539000000, "capital_expenditure": 226000000, "free_cash_flow": 765000000, "dividends_paid": 78000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235994, "ticker_id": 678, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:20:08.558827+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "643000000", "ebitda": "871000000", "netIncome": "404000000", "grossProfit": "769000000", "depreciation": "None", "totalRevenue": "1872000000", "costOfRevenue": "1103000000", "interestIncome": "17000000", "incomeBeforeTax": "602000000", "interestExpense": "41000000", "operatingIncome": "678000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "107000000", "reportedCurrency": "USD", "netInterestIncome": "-17000000", "nonInterestIncome": "None", "operatingExpenses": "91000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1103000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "228000000", "sellingGeneralAndAdministrative": "91000000", "netIncomeFromContinuingOperations": "495000000" }, "balance": { "goodwill": "2493000000", "inventory": "383000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "14088000000", "longTermDebt": "3215000000", "shortTermDebt": "110000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "473000000", "reportedCurrency": "USD", "retainedEarnings": "3874000000", "totalLiabilities": "6313000000", "otherCurrentAssets": "132000000", "totalCurrentAssets": "2985000000", "currentLongTermDebt": "None", "longTermInvestments": "32000000", "shortTermInvestments": "1069000000", "currentNetReceivables": "488000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11103000000", "currentAccountsPayable": "681000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7125000000", "shortLongTermDebtTotal": "3947000000", "totalShareholderEquity": "4838000000", "capitalLeaseObligations": "421000000", "otherCurrentLiabilities": "-86000000", "totalCurrentLiabilities": "887000000", "otherNonCurrentLiabilities": "28000000", "totalNonCurrentLiabilities": "5426000000", "cashAndShortTermInvestments": "1982000000", "commonStockSharesOutstanding": "156100000", "intangibleAssetsExcludingGoodwill": "473000000", "cashAndCashEquivalentsAtCarryingValue": "1982000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "495000000", "profitLoss": "None", "dividendPayout": "78000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-34000000", "operatingCashflow": "539000000", "capitalExpenditures": "226000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-189000000", "cashflowFromInvestment": "-226000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1020000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "228000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1872000000, "cost_of_revenue": 1103000000, "gross_profit": 769000000, "research_and_development": null, "selling_general_admin": 91000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 643000000, "depreciation_amortisation": 228000000, "ebitda": 871000000, "interest_expense": 41000000, "interest_income": null, "other_non_operating": null, "pretax_income": 602000000, "tax_provision": 107000000, "effective_tax_rate": null, "net_income": 404000000, "net_income_continuing_ops": 495000000, "net_income_to_common": 404000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1982000000, "short_term_investments": 1069000000, "net_receivables": 488000000, "inventory": 383000000, "other_current_assets": null, "total_current_assets": 2985000000, "net_ppe": null, "goodwill": 2493000000, "intangible_assets": 473000000, "goodwill_and_intangibles": 2966000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11103000000, "total_assets": 14088000000, "short_term_debt": 110000000, "accounts_payable": 681000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 887000000, "long_term_debt": 3215000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5426000000, "total_liabilities": 6313000000, "total_debt": 3325000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3874000000, "total_equity": 4838000000, "shares_outstanding": 156100000, "operating_cash_flow": 539000000, "stock_based_compensation": 10000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 226000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -226000000, "dividends_paid": 78000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -189000000, "free_cash_flow": 765000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "643000000", "ebitda": "871000000", "netIncome": "404000000", "grossProfit": "769000000", "depreciation": "None", "totalRevenue": "1872000000", "costOfRevenue": "1103000000", "interestIncome": "17000000", "incomeBeforeTax": "602000000", "interestExpense": "41000000", "operatingIncome": "678000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "107000000", "reportedCurrency": "USD", "netInterestIncome": "-17000000", "nonInterestIncome": "None", "operatingExpenses": "91000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1103000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "228000000", "sellingGeneralAndAdministrative": "91000000", "netIncomeFromContinuingOperations": "495000000" }, "balance": { "goodwill": "2493000000", "inventory": "383000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "14088000000", "longTermDebt": "3215000000", "shortTermDebt": "110000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "473000000", "reportedCurrency": "USD", "retainedEarnings": "3874000000", "totalLiabilities": "6313000000", "otherCurrentAssets": "132000000", "totalCurrentAssets": "2985000000", "currentLongTermDebt": "None", "longTermInvestments": "32000000", "shortTermInvestments": "1069000000", "currentNetReceivables": "488000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11103000000", "currentAccountsPayable": "681000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7125000000", "shortLongTermDebtTotal": "3947000000", "totalShareholderEquity": "4838000000", "capitalLeaseObligations": "421000000", "otherCurrentLiabilities": "-86000000", "totalCurrentLiabilities": "887000000", "otherNonCurrentLiabilities": "28000000", "totalNonCurrentLiabilities": "5426000000", "cashAndShortTermInvestments": "1982000000", "commonStockSharesOutstanding": "156100000", "intangibleAssetsExcludingGoodwill": "473000000", "cashAndCashEquivalentsAtCarryingValue": "1982000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "495000000", "profitLoss": "None", "dividendPayout": "78000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-34000000", "operatingCashflow": "539000000", "capitalExpenditures": "226000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-189000000", "cashflowFromInvestment": "-226000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1020000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "228000000", "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": "2026-06-07T01:20:08.558827+00:00", "is_restated": false, "income_statement": { "revenue": 1659000000, "cost_of_revenue": 1027000000, "gross_profit": 632000000, "ebit": 606000000, "ebitda": 823000000, "pretax_income": 565000000, "tax_provision": 105000000, "net_income": 353000000, "net_income_to_common": 353000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1838000000, "total_current_assets": 2978000000, "total_assets": 14203000000, "short_term_debt": 108000000, "long_term_debt": 2974000000, "total_debt": 3082000000, "total_liabilities": 6508000000, "total_equity": 4849000000, "shares_outstanding": 161200000, "goodwill_and_intangibles": 2972000000 }, "cash_flow": { "operating_cash_flow": 1064000000, "capital_expenditure": 347000000, "free_cash_flow": 1411000000, "dividends_paid": 81000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235996, "ticker_id": 678, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:20:08.558827+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "606000000", "ebitda": "823000000", "netIncome": "353000000", "grossProfit": "632000000", "depreciation": "None", "totalRevenue": "1659000000", "costOfRevenue": "1027000000", "interestIncome": "23000000", "incomeBeforeTax": "565000000", "interestExpense": "41000000", "operatingIncome": "580000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "105000000", "reportedCurrency": "USD", "netInterestIncome": "-18000000", "nonInterestIncome": "None", "operatingExpenses": "52000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1027000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "217000000", "sellingGeneralAndAdministrative": "88000000", "netIncomeFromContinuingOperations": "460000000" }, "balance": { "goodwill": "2492000000", "inventory": "367000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "14203000000", "longTermDebt": "2974000000", "shortTermDebt": "108000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "480000000", "reportedCurrency": "USD", "retainedEarnings": "4195000000", "totalLiabilities": "6508000000", "otherCurrentAssets": "171000000", "totalCurrentAssets": "2978000000", "currentLongTermDebt": "None", "longTermInvestments": "35000000", "shortTermInvestments": "1033000000", "currentNetReceivables": "602000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11225000000", "currentAccountsPayable": "716000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7245000000", "shortLongTermDebtTotal": "3396000000", "totalShareholderEquity": "4849000000", "capitalLeaseObligations": "422000000", "otherCurrentLiabilities": "9000000", "totalCurrentLiabilities": "1310000000", "otherNonCurrentLiabilities": "322000000", "totalNonCurrentLiabilities": "5198000000", "cashAndShortTermInvestments": "1838000000", "commonStockSharesOutstanding": "161200000", "intangibleAssetsExcludingGoodwill": "480000000", "cashAndCashEquivalentsAtCarryingValue": "1838000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "460000000", "profitLoss": "None", "dividendPayout": "81000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-48000000", "operatingCashflow": "1064000000", "capitalExpenditures": "347000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-562000000", "cashflowFromInvestment": "-339000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-360000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "217000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1659000000, "cost_of_revenue": 1027000000, "gross_profit": 632000000, "research_and_development": null, "selling_general_admin": 88000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 606000000, "depreciation_amortisation": 217000000, "ebitda": 823000000, "interest_expense": 41000000, "interest_income": null, "other_non_operating": null, "pretax_income": 565000000, "tax_provision": 105000000, "effective_tax_rate": null, "net_income": 353000000, "net_income_continuing_ops": 460000000, "net_income_to_common": 353000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1838000000, "short_term_investments": 1033000000, "net_receivables": 602000000, "inventory": 367000000, "other_current_assets": null, "total_current_assets": 2978000000, "net_ppe": null, "goodwill": 2492000000, "intangible_assets": 480000000, "goodwill_and_intangibles": 2972000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11225000000, "total_assets": 14203000000, "short_term_debt": 108000000, "accounts_payable": 716000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1310000000, "long_term_debt": 2974000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5198000000, "total_liabilities": 6508000000, "total_debt": 3082000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4195000000, "total_equity": 4849000000, "shares_outstanding": 161200000, "operating_cash_flow": 1064000000, "stock_based_compensation": 13000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 347000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -339000000, "dividends_paid": 81000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -562000000, "free_cash_flow": 1411000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "606000000", "ebitda": "823000000", "netIncome": "353000000", "grossProfit": "632000000", "depreciation": "None", "totalRevenue": "1659000000", "costOfRevenue": "1027000000", "interestIncome": "23000000", "incomeBeforeTax": "565000000", "interestExpense": "41000000", "operatingIncome": "580000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "105000000", "reportedCurrency": "USD", "netInterestIncome": "-18000000", "nonInterestIncome": "None", "operatingExpenses": "52000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1027000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "217000000", "sellingGeneralAndAdministrative": "88000000", "netIncomeFromContinuingOperations": "460000000" }, "balance": { "goodwill": "2492000000", "inventory": "367000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "14203000000", "longTermDebt": "2974000000", "shortTermDebt": "108000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "480000000", "reportedCurrency": "USD", "retainedEarnings": "4195000000", "totalLiabilities": "6508000000", "otherCurrentAssets": "171000000", "totalCurrentAssets": "2978000000", "currentLongTermDebt": "None", "longTermInvestments": "35000000", "shortTermInvestments": "1033000000", "currentNetReceivables": "602000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11225000000", "currentAccountsPayable": "716000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7245000000", "shortLongTermDebtTotal": "3396000000", "totalShareholderEquity": "4849000000", "capitalLeaseObligations": "422000000", "otherCurrentLiabilities": "9000000", "totalCurrentLiabilities": "1310000000", "otherNonCurrentLiabilities": "322000000", "totalNonCurrentLiabilities": "5198000000", "cashAndShortTermInvestments": "1838000000", "commonStockSharesOutstanding": "161200000", "intangibleAssetsExcludingGoodwill": "480000000", "cashAndCashEquivalentsAtCarryingValue": "1838000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "460000000", "profitLoss": "None", "dividendPayout": "81000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-48000000", "operatingCashflow": "1064000000", "capitalExpenditures": "347000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-562000000", "cashflowFromInvestment": "-339000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-360000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "217000000", "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": "2026-06-07T01:20:08.558827+00:00", "is_restated": false, "income_statement": { "revenue": 1890000000, "cost_of_revenue": 1044000000, "gross_profit": 846000000, "ebit": 671000000, "ebitda": 903000000, "pretax_income": 635000000, "tax_provision": 143000000, "net_income": 386000000, "net_income_to_common": 386000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1686000000, "total_current_assets": 2676000000, "total_assets": 13750000000, "short_term_debt": 98000000, "long_term_debt": 2973000000, "total_debt": 3071000000, "total_liabilities": 5929000000, "total_equity": 4963000000, "shares_outstanding": 163100000, "goodwill_and_intangibles": 2981000000 }, "cash_flow": { "operating_cash_flow": 563000000, "capital_expenditure": 245000000, "free_cash_flow": 808000000, "dividends_paid": 81000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235997, "ticker_id": 678, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:20:08.558827+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "671000000", "ebitda": "903000000", "netIncome": "386000000", "grossProfit": "846000000", "depreciation": "None", "totalRevenue": "1890000000", "costOfRevenue": "1044000000", "interestIncome": "17000000", "incomeBeforeTax": "635000000", "interestExpense": "36000000", "operatingIncome": "745000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "143000000", "reportedCurrency": "USD", "netInterestIncome": "-19000000", "nonInterestIncome": "None", "operatingExpenses": "101000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1044000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "232000000", "sellingGeneralAndAdministrative": "101000000", "netIncomeFromContinuingOperations": "492000000" }, "balance": { "goodwill": "2493000000", "inventory": "316000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "13750000000", "longTermDebt": "2973000000", "shortTermDebt": "98000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "488000000", "reportedCurrency": "USD", "retainedEarnings": "3924000000", "totalLiabilities": "5929000000", "otherCurrentAssets": "88000000", "totalCurrentAssets": "2676000000", "currentLongTermDebt": "None", "longTermInvestments": "35000000", "shortTermInvestments": "868000000", "currentNetReceivables": "586000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11074000000", "currentAccountsPayable": "671000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7084000000", "shortLongTermDebtTotal": "3326000000", "totalShareholderEquity": "4963000000", "capitalLeaseObligations": "353000000", "otherCurrentLiabilities": "11000000", "totalCurrentLiabilities": "830000000", "otherNonCurrentLiabilities": "323000000", "totalNonCurrentLiabilities": "5099000000", "cashAndShortTermInvestments": "1686000000", "commonStockSharesOutstanding": "163100000", "intangibleAssetsExcludingGoodwill": "488000000", "cashAndCashEquivalentsAtCarryingValue": "1686000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "492000000", "profitLoss": "None", "dividendPayout": "81000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "37000000", "operatingCashflow": "563000000", "capitalExpenditures": "245000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62000000", "cashflowFromInvestment": "-242000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-216000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "232000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1890000000, "cost_of_revenue": 1044000000, "gross_profit": 846000000, "research_and_development": null, "selling_general_admin": 101000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 671000000, "depreciation_amortisation": 232000000, "ebitda": 903000000, "interest_expense": 36000000, "interest_income": null, "other_non_operating": null, "pretax_income": 635000000, "tax_provision": 143000000, "effective_tax_rate": null, "net_income": 386000000, "net_income_continuing_ops": 492000000, "net_income_to_common": 386000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1686000000, "short_term_investments": 868000000, "net_receivables": 586000000, "inventory": 316000000, "other_current_assets": null, "total_current_assets": 2676000000, "net_ppe": null, "goodwill": 2493000000, "intangible_assets": 488000000, "goodwill_and_intangibles": 2981000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11074000000, "total_assets": 13750000000, "short_term_debt": 98000000, "accounts_payable": 671000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 830000000, "long_term_debt": 2973000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5099000000, "total_liabilities": 5929000000, "total_debt": 3071000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3924000000, "total_equity": 4963000000, "shares_outstanding": 163100000, "operating_cash_flow": 563000000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 245000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -242000000, "dividends_paid": 81000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -62000000, "free_cash_flow": 808000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "671000000", "ebitda": "903000000", "netIncome": "386000000", "grossProfit": "846000000", "depreciation": "None", "totalRevenue": "1890000000", "costOfRevenue": "1044000000", "interestIncome": "17000000", "incomeBeforeTax": "635000000", "interestExpense": "36000000", "operatingIncome": "745000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "143000000", "reportedCurrency": "USD", "netInterestIncome": "-19000000", "nonInterestIncome": "None", "operatingExpenses": "101000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1044000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "232000000", "sellingGeneralAndAdministrative": "101000000", "netIncomeFromContinuingOperations": "492000000" }, "balance": { "goodwill": "2493000000", "inventory": "316000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "13750000000", "longTermDebt": "2973000000", "shortTermDebt": "98000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "488000000", "reportedCurrency": "USD", "retainedEarnings": "3924000000", "totalLiabilities": "5929000000", "otherCurrentAssets": "88000000", "totalCurrentAssets": "2676000000", "currentLongTermDebt": "None", "longTermInvestments": "35000000", "shortTermInvestments": "868000000", "currentNetReceivables": "586000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11074000000", "currentAccountsPayable": "671000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7084000000", "shortLongTermDebtTotal": "3326000000", "totalShareholderEquity": "4963000000", "capitalLeaseObligations": "353000000", "otherCurrentLiabilities": "11000000", "totalCurrentLiabilities": "830000000", "otherNonCurrentLiabilities": "323000000", "totalNonCurrentLiabilities": "5099000000", "cashAndShortTermInvestments": "1686000000", "commonStockSharesOutstanding": "163100000", "intangibleAssetsExcludingGoodwill": "488000000", "cashAndCashEquivalentsAtCarryingValue": "1686000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "492000000", "profitLoss": "None", "dividendPayout": "81000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "37000000", "operatingCashflow": "563000000", "capitalExpenditures": "245000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62000000", "cashflowFromInvestment": "-242000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-216000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "232000000", "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": "2026-06-07T01:20:08.558827+00:00", "is_restated": false, "income_statement": { "revenue": 1663000000, "cost_of_revenue": 986000000, "gross_profit": 677000000, "ebit": 474000000, "ebitda": 695000000, "pretax_income": 437000000, "tax_provision": 86000000, "net_income": 312000000, "net_income_to_common": 312000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1406000000, "total_current_assets": 2433000000, "total_assets": 13308000000, "short_term_debt": 92000000, "long_term_debt": 2972000000, "total_debt": 3064000000, "total_liabilities": 6011000000, "total_equity": 4780000000, "shares_outstanding": 168800000, "goodwill_and_intangibles": 2991000000 }, "cash_flow": { "operating_cash_flow": 586000000, "capital_expenditure": 132000000, "free_cash_flow": 718000000, "dividends_paid": 86000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235998, "ticker_id": 678, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:20:08.558827+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "474000000", "ebitda": "695000000", "netIncome": "312000000", "grossProfit": "677000000", "depreciation": "None", "totalRevenue": "1663000000", "costOfRevenue": "986000000", "interestIncome": "17000000", "incomeBeforeTax": "437000000", "interestExpense": "37000000", "operatingIncome": "593000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "86000000", "reportedCurrency": "USD", "netInterestIncome": "-20000000", "nonInterestIncome": "None", "operatingExpenses": "84000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "986000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "221000000", "sellingGeneralAndAdministrative": "84000000", "netIncomeFromContinuingOperations": "351000000" }, "balance": { "goodwill": "2492000000", "inventory": "351000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "13308000000", "longTermDebt": "2972000000", "shortTermDebt": "92000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "499000000", "reportedCurrency": "USD", "retainedEarnings": "4208000000", "totalLiabilities": "6011000000", "otherCurrentAssets": "94000000", "totalCurrentAssets": "2433000000", "currentLongTermDebt": "None", "longTermInvestments": "33000000", "shortTermInvestments": "493000000", "currentNetReceivables": "582000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10875000000", "currentAccountsPayable": "597000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6918000000", "shortLongTermDebtTotal": "3296000000", "totalShareholderEquity": "4780000000", "capitalLeaseObligations": "324000000", "otherCurrentLiabilities": "7000000", "totalCurrentLiabilities": "939000000", "otherNonCurrentLiabilities": "306000000", "totalNonCurrentLiabilities": "5072000000", "cashAndShortTermInvestments": "1406000000", "commonStockSharesOutstanding": "168800000", "intangibleAssetsExcludingGoodwill": "499000000", "cashAndCashEquivalentsAtCarryingValue": "1406000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "351000000", "profitLoss": "None", "dividendPayout": "86000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-43000000", "operatingCashflow": "586000000", "capitalExpenditures": "132000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-671000000", "cashflowFromInvestment": "-126000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-444000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "221000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1663000000, "cost_of_revenue": 986000000, "gross_profit": 677000000, "research_and_development": null, "selling_general_admin": 84000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 474000000, "depreciation_amortisation": 221000000, "ebitda": 695000000, "interest_expense": 37000000, "interest_income": null, "other_non_operating": null, "pretax_income": 437000000, "tax_provision": 86000000, "effective_tax_rate": null, "net_income": 312000000, "net_income_continuing_ops": 351000000, "net_income_to_common": 312000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1406000000, "short_term_investments": 493000000, "net_receivables": 582000000, "inventory": 351000000, "other_current_assets": null, "total_current_assets": 2433000000, "net_ppe": null, "goodwill": 2492000000, "intangible_assets": 499000000, "goodwill_and_intangibles": 2991000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10875000000, "total_assets": 13308000000, "short_term_debt": 92000000, "accounts_payable": 597000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 939000000, "long_term_debt": 2972000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5072000000, "total_liabilities": 6011000000, "total_debt": 3064000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4208000000, "total_equity": 4780000000, "shares_outstanding": 168800000, "operating_cash_flow": 586000000, "stock_based_compensation": 10000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 132000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -126000000, "dividends_paid": 86000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -671000000, "free_cash_flow": 718000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "474000000", "ebitda": "695000000", "netIncome": "312000000", "grossProfit": "677000000", "depreciation": "None", "totalRevenue": "1663000000", "costOfRevenue": "986000000", "interestIncome": "17000000", "incomeBeforeTax": "437000000", "interestExpense": "37000000", "operatingIncome": "593000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "86000000", "reportedCurrency": "USD", "netInterestIncome": "-20000000", "nonInterestIncome": "None", "operatingExpenses": "84000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "986000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "221000000", "sellingGeneralAndAdministrative": "84000000", "netIncomeFromContinuingOperations": "351000000" }, "balance": { "goodwill": "2492000000", "inventory": "351000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "13308000000", "longTermDebt": "2972000000", "shortTermDebt": "92000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "499000000", "reportedCurrency": "USD", "retainedEarnings": "4208000000", "totalLiabilities": "6011000000", "otherCurrentAssets": "94000000", "totalCurrentAssets": "2433000000", "currentLongTermDebt": "None", "longTermInvestments": "33000000", "shortTermInvestments": "493000000", "currentNetReceivables": "582000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10875000000", "currentAccountsPayable": "597000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6918000000", "shortLongTermDebtTotal": "3296000000", "totalShareholderEquity": "4780000000", "capitalLeaseObligations": "324000000", "otherCurrentLiabilities": "7000000", "totalCurrentLiabilities": "939000000", "otherNonCurrentLiabilities": "306000000", "totalNonCurrentLiabilities": "5072000000", "cashAndShortTermInvestments": "1406000000", "commonStockSharesOutstanding": "168800000", "intangibleAssetsExcludingGoodwill": "499000000", "cashAndCashEquivalentsAtCarryingValue": "1406000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "351000000", "profitLoss": "None", "dividendPayout": "86000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-43000000", "operatingCashflow": "586000000", "capitalExpenditures": "132000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-671000000", "cashflowFromInvestment": "-126000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-444000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "221000000", "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": "2026-06-07T01:20:08.558827+00:00", "is_restated": false, "income_statement": { "revenue": 1524000000, "cost_of_revenue": 1001000000, "gross_profit": 523000000, "ebit": 480000000, "ebitda": 701000000, "pretax_income": 433000000, "tax_provision": 41000000, "net_income": 328000000, "net_income_to_common": 328000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1614000000, "total_current_assets": 2520000000, "total_assets": 13466000000, "short_term_debt": 86000000, "long_term_debt": 2971000000, "total_debt": 3057000000, "total_liabilities": 5874000000, "total_equity": 4985000000, "shares_outstanding": 173500000, "goodwill_and_intangibles": 2999000000 }, "cash_flow": { "operating_cash_flow": 420000000, "capital_expenditure": 197000000, "free_cash_flow": 617000000, "dividends_paid": 86000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235999, "ticker_id": 678, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:20:08.558827+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "480000000", "ebitda": "701000000", "netIncome": "328000000", "grossProfit": "523000000", "depreciation": "None", "totalRevenue": "1524000000", "costOfRevenue": "1001000000", "interestIncome": "23000000", "incomeBeforeTax": "433000000", "interestExpense": "47000000", "operatingIncome": "445000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "41000000", "reportedCurrency": "USD", "netInterestIncome": "-14000000", "nonInterestIncome": "None", "operatingExpenses": "78000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1001000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "221000000", "sellingGeneralAndAdministrative": "78000000", "netIncomeFromContinuingOperations": "392000000" }, "balance": { "goodwill": "2492000000", "inventory": "314000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "13466000000", "longTermDebt": "2971000000", "shortTermDebt": "86000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "507000000", "reportedCurrency": "USD", "retainedEarnings": "4009000000", "totalLiabilities": "5874000000", "otherCurrentAssets": "188000000", "totalCurrentAssets": "2520000000", "currentLongTermDebt": "None", "longTermInvestments": "29000000", "shortTermInvestments": "514000000", "currentNetReceivables": "404000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10946000000", "currentAccountsPayable": "125000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7001000000", "shortLongTermDebtTotal": "3246000000", "totalShareholderEquity": "4985000000", "capitalLeaseObligations": "275000000", "otherCurrentLiabilities": "487000000", "totalCurrentLiabilities": "818000000", "otherNonCurrentLiabilities": "16000000", "totalNonCurrentLiabilities": "5056000000", "cashAndShortTermInvestments": "1614000000", "commonStockSharesOutstanding": "173500000", "intangibleAssetsExcludingGoodwill": "507000000", "cashAndCashEquivalentsAtCarryingValue": "1614000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "392000000", "profitLoss": "None", "dividendPayout": "86000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-19000000", "operatingCashflow": "420000000", "capitalExpenditures": "197000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-462000000", "cashflowFromInvestment": "-196000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-375000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "221000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1524000000, "cost_of_revenue": 1001000000, "gross_profit": 523000000, "research_and_development": null, "selling_general_admin": 78000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 480000000, "depreciation_amortisation": 221000000, "ebitda": 701000000, "interest_expense": 47000000, "interest_income": null, "other_non_operating": null, "pretax_income": 433000000, "tax_provision": 41000000, "effective_tax_rate": null, "net_income": 328000000, "net_income_continuing_ops": 392000000, "net_income_to_common": 328000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1614000000, "short_term_investments": 514000000, "net_receivables": 404000000, "inventory": 314000000, "other_current_assets": null, "total_current_assets": 2520000000, "net_ppe": null, "goodwill": 2492000000, "intangible_assets": 507000000, "goodwill_and_intangibles": 2999000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10946000000, "total_assets": 13466000000, "short_term_debt": 86000000, "accounts_payable": 125000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 818000000, "long_term_debt": 2971000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5056000000, "total_liabilities": 5874000000, "total_debt": 3057000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4009000000, "total_equity": 4985000000, "shares_outstanding": 173500000, "operating_cash_flow": 420000000, "stock_based_compensation": 10000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 197000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -196000000, "dividends_paid": 86000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -462000000, "free_cash_flow": 617000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "480000000", "ebitda": "701000000", "netIncome": "328000000", "grossProfit": "523000000", "depreciation": "None", "totalRevenue": "1524000000", "costOfRevenue": "1001000000", "interestIncome": "23000000", "incomeBeforeTax": "433000000", "interestExpense": "47000000", "operatingIncome": "445000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "41000000", "reportedCurrency": "USD", "netInterestIncome": "-14000000", "nonInterestIncome": "None", "operatingExpenses": "78000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1001000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "221000000", "sellingGeneralAndAdministrative": "78000000", "netIncomeFromContinuingOperations": "392000000" }, "balance": { "goodwill": "2492000000", "inventory": "314000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "13466000000", "longTermDebt": "2971000000", "shortTermDebt": "86000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "507000000", "reportedCurrency": "USD", "retainedEarnings": "4009000000", "totalLiabilities": "5874000000", "otherCurrentAssets": "188000000", "totalCurrentAssets": "2520000000", "currentLongTermDebt": "None", "longTermInvestments": "29000000", "shortTermInvestments": "514000000", "currentNetReceivables": "404000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10946000000", "currentAccountsPayable": "125000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7001000000", "shortLongTermDebtTotal": "3246000000", "totalShareholderEquity": "4985000000", "capitalLeaseObligations": "275000000", "otherCurrentLiabilities": "487000000", "totalCurrentLiabilities": "818000000", "otherNonCurrentLiabilities": "16000000", "totalNonCurrentLiabilities": "5056000000", "cashAndShortTermInvestments": "1614000000", "commonStockSharesOutstanding": "173500000", "intangibleAssetsExcludingGoodwill": "507000000", "cashAndCashEquivalentsAtCarryingValue": "1614000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "392000000", "profitLoss": "None", "dividendPayout": "86000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-19000000", "operatingCashflow": "420000000", "capitalExpenditures": "197000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-462000000", "cashflowFromInvestment": "-196000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-375000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "221000000", "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": "2026-06-07T01:20:08.558827+00:00", "is_restated": false, "income_statement": { "revenue": 1370000000, "cost_of_revenue": 924000000, "gross_profit": 446000000, "ebit": 400000000, "ebitda": 629000000, "pretax_income": 400000000, "tax_provision": 59000000, "net_income": 276000000, "net_income_to_common": 276000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1877000000, "total_current_assets": 2850000000, "total_assets": 13843000000, "short_term_debt": 86000000, "long_term_debt": 2970000000, "total_debt": 3056000000, "total_liabilities": 6106000000, "total_equity": 5194000000, "shares_outstanding": 178600000, "goodwill_and_intangibles": 3008000000 }, "cash_flow": { "operating_cash_flow": 931000000, "capital_expenditure": 139000000, "free_cash_flow": 1070000000, "dividends_paid": 90000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 236001, "ticker_id": 678, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:20:08.558827+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "400000000", "ebitda": "629000000", "netIncome": "276000000", "grossProfit": "446000000", "depreciation": "None", "totalRevenue": "1370000000", "costOfRevenue": "924000000", "interestIncome": "69000000", "incomeBeforeTax": "400000000", "interestExpense": "34000000", "operatingIncome": "368000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "59000000", "reportedCurrency": "USD", "netInterestIncome": "32000000", "nonInterestIncome": "None", "operatingExpenses": "78000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "924000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "229000000", "sellingGeneralAndAdministrative": "78000000", "netIncomeFromContinuingOperations": "341000000" }, "balance": { "goodwill": "2493000000", "inventory": "301000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "13843000000", "longTermDebt": "2970000000", "shortTermDebt": "86000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "515000000", "reportedCurrency": "USD", "retainedEarnings": "4533000000", "totalLiabilities": "6106000000", "otherCurrentAssets": "190000000", "totalCurrentAssets": "2850000000", "currentLongTermDebt": "None", "longTermInvestments": "28000000", "shortTermInvestments": "501000000", "currentNetReceivables": "482000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10993000000", "currentAccountsPayable": "562000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7088000000", "shortLongTermDebtTotal": "3250000000", "totalShareholderEquity": "5194000000", "capitalLeaseObligations": "280000000", "otherCurrentLiabilities": "14000000", "totalCurrentLiabilities": "1013000000", "otherNonCurrentLiabilities": "270000000", "totalNonCurrentLiabilities": "5093000000", "cashAndShortTermInvestments": "1877000000", "commonStockSharesOutstanding": "178600000", "intangibleAssetsExcludingGoodwill": "515000000", "cashAndCashEquivalentsAtCarryingValue": "1877000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "341000000", "profitLoss": "None", "dividendPayout": "90000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-3000000", "operatingCashflow": "931000000", "capitalExpenditures": "139000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-745000000", "cashflowFromInvestment": "-139000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-490000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "229000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1370000000, "cost_of_revenue": 924000000, "gross_profit": 446000000, "research_and_development": null, "selling_general_admin": 78000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 400000000, "depreciation_amortisation": 229000000, "ebitda": 629000000, "interest_expense": 34000000, "interest_income": null, "other_non_operating": null, "pretax_income": 400000000, "tax_provision": 59000000, "effective_tax_rate": null, "net_income": 276000000, "net_income_continuing_ops": 341000000, "net_income_to_common": 276000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1877000000, "short_term_investments": 501000000, "net_receivables": 482000000, "inventory": 301000000, "other_current_assets": null, "total_current_assets": 2850000000, "net_ppe": null, "goodwill": 2493000000, "intangible_assets": 515000000, "goodwill_and_intangibles": 3008000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10993000000, "total_assets": 13843000000, "short_term_debt": 86000000, "accounts_payable": 562000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1013000000, "long_term_debt": 2970000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5093000000, "total_liabilities": 6106000000, "total_debt": 3056000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4533000000, "total_equity": 5194000000, "shares_outstanding": 178600000, "operating_cash_flow": 931000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 139000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -139000000, "dividends_paid": 90000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -745000000, "free_cash_flow": 1070000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "400000000", "ebitda": "629000000", "netIncome": "276000000", "grossProfit": "446000000", "depreciation": "None", "totalRevenue": "1370000000", "costOfRevenue": "924000000", "interestIncome": "69000000", "incomeBeforeTax": "400000000", "interestExpense": "34000000", "operatingIncome": "368000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "59000000", "reportedCurrency": "USD", "netInterestIncome": "32000000", "nonInterestIncome": "None", "operatingExpenses": "78000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "924000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "229000000", "sellingGeneralAndAdministrative": "78000000", "netIncomeFromContinuingOperations": "341000000" }, "balance": { "goodwill": "2493000000", "inventory": "301000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "13843000000", "longTermDebt": "2970000000", "shortTermDebt": "86000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "515000000", "reportedCurrency": "USD", "retainedEarnings": "4533000000", "totalLiabilities": "6106000000", "otherCurrentAssets": "190000000", "totalCurrentAssets": "2850000000", "currentLongTermDebt": "None", "longTermInvestments": "28000000", "shortTermInvestments": "501000000", "currentNetReceivables": "482000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10993000000", "currentAccountsPayable": "562000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7088000000", "shortLongTermDebtTotal": "3250000000", "totalShareholderEquity": "5194000000", "capitalLeaseObligations": "280000000", "otherCurrentLiabilities": "14000000", "totalCurrentLiabilities": "1013000000", "otherNonCurrentLiabilities": "270000000", "totalNonCurrentLiabilities": "5093000000", "cashAndShortTermInvestments": "1877000000", "commonStockSharesOutstanding": "178600000", "intangibleAssetsExcludingGoodwill": "515000000", "cashAndCashEquivalentsAtCarryingValue": "1877000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "341000000", "profitLoss": "None", "dividendPayout": "90000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-3000000", "operatingCashflow": "931000000", "capitalExpenditures": "139000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-745000000", "cashflowFromInvestment": "-139000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-490000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "229000000", "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": "2026-06-07T01:20:08.558827+00:00", "is_restated": false, "income_statement": { "revenue": 1572000000, "cost_of_revenue": 893000000, "gross_profit": 679000000, "ebit": 666000000, "ebitda": 888000000, "pretax_income": 629000000, "tax_provision": 123000000, "net_income": 420000000, "net_income_to_common": 420000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1819000000, "total_current_assets": 2801000000, "total_assets": 13775000000, "short_term_debt": 78000000, "long_term_debt": 2970000000, "total_debt": 3048000000, "total_liabilities": 5673000000, "total_equity": 5460000000, "shares_outstanding": 182800000, "goodwill_and_intangibles": 3015000000 }, "cash_flow": { "operating_cash_flow": 475000000, "capital_expenditure": 84000000, "free_cash_flow": 559000000, "dividends_paid": 91000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 236002, "ticker_id": 678, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:20:08.558827+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "666000000", "ebitda": "888000000", "netIncome": "420000000", "grossProfit": "679000000", "depreciation": "None", "totalRevenue": "1572000000", "costOfRevenue": "893000000", "interestIncome": "28000000", "incomeBeforeTax": "629000000", "interestExpense": "37000000", "operatingIncome": "603000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "123000000", "reportedCurrency": "USD", "netInterestIncome": "-9000000", "nonInterestIncome": "None", "operatingExpenses": "76000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "893000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "222000000", "sellingGeneralAndAdministrative": "76000000", "netIncomeFromContinuingOperations": "506000000" }, "balance": { "goodwill": "2493000000", "inventory": "302000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "13775000000", "longTermDebt": "2970000000", "shortTermDebt": "78000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "522000000", "reportedCurrency": "USD", "retainedEarnings": "4360000000", "totalLiabilities": "5673000000", "otherCurrentAssets": "149000000", "totalCurrentAssets": "2801000000", "currentLongTermDebt": "None", "longTermInvestments": "25000000", "shortTermInvestments": "None", "currentNetReceivables": "531000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10974000000", "currentAccountsPayable": "501000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3219000000", "totalShareholderEquity": "5460000000", "capitalLeaseObligations": "249000000", "otherCurrentLiabilities": "-76000000", "totalCurrentLiabilities": "596000000", "otherNonCurrentLiabilities": "271000000", "totalNonCurrentLiabilities": "5077000000", "cashAndShortTermInvestments": "1819000000", "commonStockSharesOutstanding": "182800000", "intangibleAssetsExcludingGoodwill": "522000000", "cashAndCashEquivalentsAtCarryingValue": "1819000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "506000000", "profitLoss": "None", "dividendPayout": "91000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-26000000", "operatingCashflow": "475000000", "capitalExpenditures": "84000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-396000000", "cashflowFromInvestment": "-34000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-305000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "222000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1572000000, "cost_of_revenue": 893000000, "gross_profit": 679000000, "research_and_development": null, "selling_general_admin": 76000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 666000000, "depreciation_amortisation": 222000000, "ebitda": 888000000, "interest_expense": 37000000, "interest_income": null, "other_non_operating": null, "pretax_income": 629000000, "tax_provision": 123000000, "effective_tax_rate": null, "net_income": 420000000, "net_income_continuing_ops": 506000000, "net_income_to_common": 420000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1819000000, "short_term_investments": null, "net_receivables": 531000000, "inventory": 302000000, "other_current_assets": null, "total_current_assets": 2801000000, "net_ppe": null, "goodwill": 2493000000, "intangible_assets": 522000000, "goodwill_and_intangibles": 3015000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10974000000, "total_assets": 13775000000, "short_term_debt": 78000000, "accounts_payable": 501000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 596000000, "long_term_debt": 2970000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5077000000, "total_liabilities": 5673000000, "total_debt": 3048000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4360000000, "total_equity": 5460000000, "shares_outstanding": 182800000, "operating_cash_flow": 475000000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34000000, "dividends_paid": 91000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -396000000, "free_cash_flow": 559000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "666000000", "ebitda": "888000000", "netIncome": "420000000", "grossProfit": "679000000", "depreciation": "None", "totalRevenue": "1572000000", "costOfRevenue": "893000000", "interestIncome": "28000000", "incomeBeforeTax": "629000000", "interestExpense": "37000000", "operatingIncome": "603000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "123000000", "reportedCurrency": "USD", "netInterestIncome": "-9000000", "nonInterestIncome": "None", "operatingExpenses": "76000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "893000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "222000000", "sellingGeneralAndAdministrative": "76000000", "netIncomeFromContinuingOperations": "506000000" }, "balance": { "goodwill": "2493000000", "inventory": "302000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "13775000000", "longTermDebt": "2970000000", "shortTermDebt": "78000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "522000000", "reportedCurrency": "USD", "retainedEarnings": "4360000000", "totalLiabilities": "5673000000", "otherCurrentAssets": "149000000", "totalCurrentAssets": "2801000000", "currentLongTermDebt": "None", "longTermInvestments": "25000000", "shortTermInvestments": "None", "currentNetReceivables": "531000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10974000000", "currentAccountsPayable": "501000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3219000000", "totalShareholderEquity": "5460000000", "capitalLeaseObligations": "249000000", "otherCurrentLiabilities": "-76000000", "totalCurrentLiabilities": "596000000", "otherNonCurrentLiabilities": "271000000", "totalNonCurrentLiabilities": "5077000000", "cashAndShortTermInvestments": "1819000000", "commonStockSharesOutstanding": "182800000", "intangibleAssetsExcludingGoodwill": "522000000", "cashAndCashEquivalentsAtCarryingValue": "1819000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "506000000", "profitLoss": "None", "dividendPayout": "91000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-26000000", "operatingCashflow": "475000000", "capitalExpenditures": "84000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-396000000", "cashflowFromInvestment": "-34000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-305000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "222000000", "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": "2026-06-07T01:20:08.558827+00:00", "is_restated": false, "income_statement": { "revenue": 1470000000, "cost_of_revenue": 1057000000, "gross_profit": 413000000, "ebit": 337000000, "ebitda": 590000000, "pretax_income": 300000000, "tax_provision": 62000000, "net_income": 194000000, "net_income_to_common": 194000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1773000000, "total_current_assets": 2719000000, "total_assets": 13861000000, "short_term_debt": 77000000, "long_term_debt": 2969000000, "total_debt": 3046000000, "total_liabilities": 5865000000, "total_equity": 5440000000, "shares_outstanding": 188100000, "goodwill_and_intangibles": 3027000000 }, "cash_flow": { "operating_cash_flow": 445000000, "capital_expenditure": 100000000, "free_cash_flow": 545000000, "dividends_paid": 97000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 236003, "ticker_id": 678, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:20:08.558827+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "337000000", "ebitda": "590000000", "netIncome": "194000000", "grossProfit": "413000000", "depreciation": "None", "totalRevenue": "1470000000", "costOfRevenue": "1057000000", "interestIncome": "30000000", "incomeBeforeTax": "300000000", "interestExpense": "37000000", "operatingIncome": "325000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "62000000", "reportedCurrency": "USD", "netInterestIncome": "-7000000", "nonInterestIncome": "None", "operatingExpenses": "88000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1057000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "253000000", "sellingGeneralAndAdministrative": "88000000", "netIncomeFromContinuingOperations": "238000000" }, "balance": { "goodwill": "2495000000", "inventory": "271000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "13861000000", "longTermDebt": "2969000000", "shortTermDebt": "77000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "532000000", "reportedCurrency": "USD", "retainedEarnings": "4634000000", "totalLiabilities": "5865000000", "otherCurrentAssets": "140000000", "totalCurrentAssets": "2719000000", "currentLongTermDebt": "None", "longTermInvestments": "29000000", "shortTermInvestments": "None", "currentNetReceivables": "535000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11142000000", "currentAccountsPayable": "501000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3217000000", "totalShareholderEquity": "5440000000", "capitalLeaseObligations": "248000000", "otherCurrentLiabilities": "8000000", "totalCurrentLiabilities": "690000000", "otherNonCurrentLiabilities": "303000000", "totalNonCurrentLiabilities": "5175000000", "cashAndShortTermInvestments": "1773000000", "commonStockSharesOutstanding": "188100000", "intangibleAssetsExcludingGoodwill": "532000000", "cashAndCashEquivalentsAtCarryingValue": "1773000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "238000000", "profitLoss": "None", "dividendPayout": "97000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "20000000", "operatingCashflow": "445000000", "capitalExpenditures": "100000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-602000000", "cashflowFromInvestment": "-100000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-339000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "253000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1470000000, "cost_of_revenue": 1057000000, "gross_profit": 413000000, "research_and_development": null, "selling_general_admin": 88000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 337000000, "depreciation_amortisation": 253000000, "ebitda": 590000000, "interest_expense": 37000000, "interest_income": null, "other_non_operating": null, "pretax_income": 300000000, "tax_provision": 62000000, "effective_tax_rate": null, "net_income": 194000000, "net_income_continuing_ops": 238000000, "net_income_to_common": 194000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1773000000, "short_term_investments": null, "net_receivables": 535000000, "inventory": 271000000, "other_current_assets": null, "total_current_assets": 2719000000, "net_ppe": null, "goodwill": 2495000000, "intangible_assets": 532000000, "goodwill_and_intangibles": 3027000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11142000000, "total_assets": 13861000000, "short_term_debt": 77000000, "accounts_payable": 501000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 690000000, "long_term_debt": 2969000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5175000000, "total_liabilities": 5865000000, "total_debt": 3046000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4634000000, "total_equity": 5440000000, "shares_outstanding": 188100000, "operating_cash_flow": 445000000, "stock_based_compensation": 13000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 100000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -100000000, "dividends_paid": 97000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -602000000, "free_cash_flow": 545000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "337000000", "ebitda": "590000000", "netIncome": "194000000", "grossProfit": "413000000", "depreciation": "None", "totalRevenue": "1470000000", "costOfRevenue": "1057000000", "interestIncome": "30000000", "incomeBeforeTax": "300000000", "interestExpense": "37000000", "operatingIncome": "325000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "62000000", "reportedCurrency": "USD", "netInterestIncome": "-7000000", "nonInterestIncome": "None", "operatingExpenses": "88000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1057000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "253000000", "sellingGeneralAndAdministrative": "88000000", "netIncomeFromContinuingOperations": "238000000" }, "balance": { "goodwill": "2495000000", "inventory": "271000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "13861000000", "longTermDebt": "2969000000", "shortTermDebt": "77000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "532000000", "reportedCurrency": "USD", "retainedEarnings": "4634000000", "totalLiabilities": "5865000000", "otherCurrentAssets": "140000000", "totalCurrentAssets": "2719000000", "currentLongTermDebt": "None", "longTermInvestments": "29000000", "shortTermInvestments": "None", "currentNetReceivables": "535000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11142000000", "currentAccountsPayable": "501000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3217000000", "totalShareholderEquity": "5440000000", "capitalLeaseObligations": "248000000", "otherCurrentLiabilities": "8000000", "totalCurrentLiabilities": "690000000", "otherNonCurrentLiabilities": "303000000", "totalNonCurrentLiabilities": "5175000000", "cashAndShortTermInvestments": "1773000000", "commonStockSharesOutstanding": "188100000", "intangibleAssetsExcludingGoodwill": "532000000", "cashAndCashEquivalentsAtCarryingValue": "1773000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "238000000", "profitLoss": "None", "dividendPayout": "97000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "20000000", "operatingCashflow": "445000000", "capitalExpenditures": "100000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-602000000", "cashflowFromInvestment": "-100000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "97000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-339000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "253000000", "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": "2026-06-07T01:20:08.558827+00:00", "is_restated": false, "income_statement": { "revenue": 1571000000, "cost_of_revenue": 1024000000, "gross_profit": 547000000, "ebit": 471000000, "ebitda": 700000000, "pretax_income": 436000000, "tax_provision": 84000000, "net_income": 274000000, "net_income_to_common": 274000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2032000000, "total_current_assets": 3050000000, "total_assets": 14376000000, "short_term_debt": 96000000, "long_term_debt": 2968000000, "total_debt": 3064000000, "total_liabilities": 6003000000, "total_equity": 5717000000, "shares_outstanding": 190600000, "goodwill_and_intangibles": 3033000000 }, "cash_flow": { "operating_cash_flow": 478000000, "capital_expenditure": 1413000000, "free_cash_flow": 1891000000, "dividends_paid": 76000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 236004, "ticker_id": 678, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:20:08.558827+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "471000000", "ebitda": "700000000", "netIncome": "274000000", "grossProfit": "547000000", "depreciation": "None", "totalRevenue": "1571000000", "costOfRevenue": "1024000000", "interestIncome": "45000000", "incomeBeforeTax": "436000000", "interestExpense": "35000000", "operatingIncome": "471000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "84000000", "reportedCurrency": "USD", "netInterestIncome": "8000000", "nonInterestIncome": "None", "operatingExpenses": "76000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1024000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "229000000", "sellingGeneralAndAdministrative": "76000000", "netIncomeFromContinuingOperations": "352000000" }, "balance": { "goodwill": "2495000000", "inventory": "299000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "14376000000", "longTermDebt": "2968000000", "shortTermDebt": "96000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "538000000", "reportedCurrency": "USD", "retainedEarnings": "4535000000", "totalLiabilities": "6003000000", "otherCurrentAssets": "214000000", "totalCurrentAssets": "3050000000", "currentLongTermDebt": "None", "longTermInvestments": "26000000", "shortTermInvestments": "None", "currentNetReceivables": "505000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11326000000", "currentAccountsPayable": "114000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3232000000", "totalShareholderEquity": "5717000000", "capitalLeaseObligations": "264000000", "otherCurrentLiabilities": "448000000", "totalCurrentLiabilities": "800000000", "otherNonCurrentLiabilities": "16000000", "totalNonCurrentLiabilities": "5203000000", "cashAndShortTermInvestments": "2032000000", "commonStockSharesOutstanding": "190600000", "intangibleAssetsExcludingGoodwill": "538000000", "cashAndCashEquivalentsAtCarryingValue": "2032000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "274000000", "profitLoss": "None", "dividendPayout": "76000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "22000000", "operatingCashflow": "478000000", "capitalExpenditures": "1413000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-300000000", "cashflowFromInvestment": "-1408000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "76000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-225000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "229000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1571000000, "cost_of_revenue": 1024000000, "gross_profit": 547000000, "research_and_development": null, "selling_general_admin": 76000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 471000000, "depreciation_amortisation": 229000000, "ebitda": 700000000, "interest_expense": 35000000, "interest_income": null, "other_non_operating": null, "pretax_income": 436000000, "tax_provision": 84000000, "effective_tax_rate": null, "net_income": 274000000, "net_income_continuing_ops": 352000000, "net_income_to_common": 274000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2032000000, "short_term_investments": null, "net_receivables": 505000000, "inventory": 299000000, "other_current_assets": null, "total_current_assets": 3050000000, "net_ppe": null, "goodwill": 2495000000, "intangible_assets": 538000000, "goodwill_and_intangibles": 3033000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11326000000, "total_assets": 14376000000, "short_term_debt": 96000000, "accounts_payable": 114000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 800000000, "long_term_debt": 2968000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5203000000, "total_liabilities": 6003000000, "total_debt": 3064000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4535000000, "total_equity": 5717000000, "shares_outstanding": 190600000, "operating_cash_flow": 478000000, "stock_based_compensation": 8000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1413000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1408000000, "dividends_paid": 76000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -300000000, "free_cash_flow": 1891000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "471000000", "ebitda": "700000000", "netIncome": "274000000", "grossProfit": "547000000", "depreciation": "None", "totalRevenue": "1571000000", "costOfRevenue": "1024000000", "interestIncome": "45000000", "incomeBeforeTax": "436000000", "interestExpense": "35000000", "operatingIncome": "471000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "84000000", "reportedCurrency": "USD", "netInterestIncome": "8000000", "nonInterestIncome": "None", "operatingExpenses": "76000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1024000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "229000000", "sellingGeneralAndAdministrative": "76000000", "netIncomeFromContinuingOperations": "352000000" }, "balance": { "goodwill": "2495000000", "inventory": "299000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "14376000000", "longTermDebt": "2968000000", "shortTermDebt": "96000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "538000000", "reportedCurrency": "USD", "retainedEarnings": "4535000000", "totalLiabilities": "6003000000", "otherCurrentAssets": "214000000", "totalCurrentAssets": "3050000000", "currentLongTermDebt": "None", "longTermInvestments": "26000000", "shortTermInvestments": "None", "currentNetReceivables": "505000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11326000000", "currentAccountsPayable": "114000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3232000000", "totalShareholderEquity": "5717000000", "capitalLeaseObligations": "264000000", "otherCurrentLiabilities": "448000000", "totalCurrentLiabilities": "800000000", "otherNonCurrentLiabilities": "16000000", "totalNonCurrentLiabilities": "5203000000", "cashAndShortTermInvestments": "2032000000", "commonStockSharesOutstanding": "190600000", "intangibleAssetsExcludingGoodwill": "538000000", "cashAndCashEquivalentsAtCarryingValue": "2032000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "274000000", "profitLoss": "None", "dividendPayout": "76000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "22000000", "operatingCashflow": "478000000", "capitalExpenditures": "1413000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-300000000", "cashflowFromInvestment": "-1408000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "76000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-225000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "229000000", "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": "2026-06-07T01:20:08.558827+00:00", "is_restated": false, "income_statement": { "revenue": 1273000000, "cost_of_revenue": 888000000, "gross_profit": 385000000, "ebit": 292000000, "ebitda": 505000000, "pretax_income": 253000000, "tax_provision": 23000000, "net_income": 164000000, "net_income_to_common": 164000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3254000000, "total_current_assets": 4190000000, "total_assets": 13543000000, "short_term_debt": 101000000, "long_term_debt": 2967000000, "total_debt": 3068000000, "total_liabilities": 5242000000, "total_equity": 5723000000, "shares_outstanding": 192900000, "goodwill_and_intangibles": 2089000000 }, "cash_flow": { "operating_cash_flow": 618000000, "capital_expenditure": 147000000, "free_cash_flow": 765000000, "dividends_paid": 77000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 236006, "ticker_id": 678, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:20:08.558827+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "292000000", "ebitda": "505000000", "netIncome": "164000000", "grossProfit": "385000000", "depreciation": "None", "totalRevenue": "1273000000", "costOfRevenue": "888000000", "interestIncome": "45000000", "incomeBeforeTax": "253000000", "interestExpense": "39000000", "operatingIncome": "317000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "23000000", "reportedCurrency": "USD", "netInterestIncome": "6000000", "nonInterestIncome": "None", "operatingExpenses": "68000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "888000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "213000000", "sellingGeneralAndAdministrative": "68000000", "netIncomeFromContinuingOperations": "230000000" }, "balance": { "goodwill": "2089000000", "inventory": "318000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "13543000000", "longTermDebt": "2967000000", "shortTermDebt": "101000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4681000000", "totalLiabilities": "5242000000", "otherCurrentAssets": "201000000", "totalCurrentAssets": "4190000000", "currentLongTermDebt": "None", "longTermInvestments": "32000000", "shortTermInvestments": "374000000", "currentNetReceivables": "417000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9353000000", "currentAccountsPayable": "497000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6433000000", "shortLongTermDebtTotal": "3247000000", "totalShareholderEquity": "5723000000", "capitalLeaseObligations": "280000000", "otherCurrentLiabilities": "26000000", "totalCurrentLiabilities": "926000000", "otherNonCurrentLiabilities": "288000000", "totalNonCurrentLiabilities": "4316000000", "cashAndShortTermInvestments": "3254000000", "commonStockSharesOutstanding": "192900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3254000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "230000000", "profitLoss": "None", "dividendPayout": "77000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-10000000", "operatingCashflow": "618000000", "capitalExpenditures": "147000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-431000000", "cashflowFromInvestment": "-271000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "213000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1273000000, "cost_of_revenue": 888000000, "gross_profit": 385000000, "research_and_development": null, "selling_general_admin": 68000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 292000000, "depreciation_amortisation": 213000000, "ebitda": 505000000, "interest_expense": 39000000, "interest_income": null, "other_non_operating": null, "pretax_income": 253000000, "tax_provision": 23000000, "effective_tax_rate": null, "net_income": 164000000, "net_income_continuing_ops": 230000000, "net_income_to_common": 164000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3254000000, "short_term_investments": 374000000, "net_receivables": 417000000, "inventory": 318000000, "other_current_assets": null, "total_current_assets": 4190000000, "net_ppe": null, "goodwill": 2089000000, "intangible_assets": null, "goodwill_and_intangibles": 2089000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9353000000, "total_assets": 13543000000, "short_term_debt": 101000000, "accounts_payable": 497000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 926000000, "long_term_debt": 2967000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4316000000, "total_liabilities": 5242000000, "total_debt": 3068000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4681000000, "total_equity": 5723000000, "shares_outstanding": 192900000, "operating_cash_flow": 618000000, "stock_based_compensation": 10000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 147000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -271000000, "dividends_paid": 77000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -431000000, "free_cash_flow": 765000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "292000000", "ebitda": "505000000", "netIncome": "164000000", "grossProfit": "385000000", "depreciation": "None", "totalRevenue": "1273000000", "costOfRevenue": "888000000", "interestIncome": "45000000", "incomeBeforeTax": "253000000", "interestExpense": "39000000", "operatingIncome": "317000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "23000000", "reportedCurrency": "USD", "netInterestIncome": "6000000", "nonInterestIncome": "None", "operatingExpenses": "68000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "888000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "213000000", "sellingGeneralAndAdministrative": "68000000", "netIncomeFromContinuingOperations": "230000000" }, "balance": { "goodwill": "2089000000", "inventory": "318000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "13543000000", "longTermDebt": "2967000000", "shortTermDebt": "101000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4681000000", "totalLiabilities": "5242000000", "otherCurrentAssets": "201000000", "totalCurrentAssets": "4190000000", "currentLongTermDebt": "None", "longTermInvestments": "32000000", "shortTermInvestments": "374000000", "currentNetReceivables": "417000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9353000000", "currentAccountsPayable": "497000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6433000000", "shortLongTermDebtTotal": "3247000000", "totalShareholderEquity": "5723000000", "capitalLeaseObligations": "280000000", "otherCurrentLiabilities": "26000000", "totalCurrentLiabilities": "926000000", "otherNonCurrentLiabilities": "288000000", "totalNonCurrentLiabilities": "4316000000", "cashAndShortTermInvestments": "3254000000", "commonStockSharesOutstanding": "192900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3254000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "230000000", "profitLoss": "None", "dividendPayout": "77000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-10000000", "operatingCashflow": "618000000", "capitalExpenditures": "147000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-431000000", "cashflowFromInvestment": "-271000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "213000000", "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": "2026-06-07T01:20:08.558827+00:00", "is_restated": false, "income_statement": { "revenue": 1775000000, "cost_of_revenue": 971000000, "gross_profit": 804000000, "ebit": 776000000, "ebitda": 997000000, "pretax_income": 740000000, "tax_provision": 134000000, "net_income": 527000000, "net_income_to_common": 527000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3219000000, "total_current_assets": 4072000000, "total_assets": 13537000000, "short_term_debt": 100000000, "long_term_debt": 2967000000, "total_debt": 3067000000, "total_liabilities": 5017000000, "total_equity": 5804000000, "shares_outstanding": 195000000, "goodwill_and_intangibles": 2089000000 }, "cash_flow": { "operating_cash_flow": 712000000, "capital_expenditure": 95000000, "free_cash_flow": 807000000, "dividends_paid": 79000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 236007, "ticker_id": 678, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:20:08.558827+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "776000000", "ebitda": "997000000", "netIncome": "527000000", "grossProfit": "804000000", "depreciation": "None", "totalRevenue": "1775000000", "costOfRevenue": "971000000", "interestIncome": "40000000", "incomeBeforeTax": "740000000", "interestExpense": "36000000", "operatingIncome": "733000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "134000000", "reportedCurrency": "USD", "netInterestIncome": "4000000", "nonInterestIncome": "None", "operatingExpenses": "71000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "42000000", "costofGoodsAndServicesSold": "971000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "221000000", "sellingGeneralAndAdministrative": "71000000", "netIncomeFromContinuingOperations": "606000000" }, "balance": { "goodwill": "2089000000", "inventory": "319000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "13537000000", "longTermDebt": "2967000000", "shortTermDebt": "100000000", "treasuryStock": "-226000000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4797000000", "totalLiabilities": "5017000000", "otherCurrentAssets": "146000000", "totalCurrentAssets": "4072000000", "currentLongTermDebt": "None", "longTermInvestments": "72000000", "shortTermInvestments": "244000000", "currentNetReceivables": "388000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9465000000", "currentAccountsPayable": "451000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6218000000", "shortLongTermDebtTotal": "3244000000", "totalShareholderEquity": "5804000000", "capitalLeaseObligations": "277000000", "otherCurrentLiabilities": "15000000", "totalCurrentLiabilities": "622000000", "otherNonCurrentLiabilities": "341000000", "totalNonCurrentLiabilities": "4395000000", "cashAndShortTermInvestments": "3219000000", "commonStockSharesOutstanding": "195000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3219000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "606000000", "profitLoss": "None", "dividendPayout": "79000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "101000000", "operatingCashflow": "712000000", "capitalExpenditures": "95000000", "changeInReceivables": "97000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-229000000", "cashflowFromInvestment": "-93000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "390000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-151000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "221000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1775000000, "cost_of_revenue": 971000000, "gross_profit": 804000000, "research_and_development": null, "selling_general_admin": 71000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 776000000, "depreciation_amortisation": 221000000, "ebitda": 997000000, "interest_expense": 36000000, "interest_income": null, "other_non_operating": null, "pretax_income": 740000000, "tax_provision": 134000000, "effective_tax_rate": null, "net_income": 527000000, "net_income_continuing_ops": 606000000, "net_income_to_common": 527000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3219000000, "short_term_investments": 244000000, "net_receivables": 388000000, "inventory": 319000000, "other_current_assets": null, "total_current_assets": 4072000000, "net_ppe": null, "goodwill": 2089000000, "intangible_assets": null, "goodwill_and_intangibles": 2089000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9465000000, "total_assets": 13537000000, "short_term_debt": 100000000, "accounts_payable": 451000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 622000000, "long_term_debt": 2967000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4395000000, "total_liabilities": 5017000000, "total_debt": 3067000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4797000000, "total_equity": 5804000000, "shares_outstanding": 195000000, "operating_cash_flow": 712000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 95000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -93000000, "dividends_paid": 79000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -229000000, "free_cash_flow": 807000000, "net_change_in_cash": 390000000 }, "raw_data": { "income": { "ebit": "776000000", "ebitda": "997000000", "netIncome": "527000000", "grossProfit": "804000000", "depreciation": "None", "totalRevenue": "1775000000", "costOfRevenue": "971000000", "interestIncome": "40000000", "incomeBeforeTax": "740000000", "interestExpense": "36000000", "operatingIncome": "733000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "134000000", "reportedCurrency": "USD", "netInterestIncome": "4000000", "nonInterestIncome": "None", "operatingExpenses": "71000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "42000000", "costofGoodsAndServicesSold": "971000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "221000000", "sellingGeneralAndAdministrative": "71000000", "netIncomeFromContinuingOperations": "606000000" }, "balance": { "goodwill": "2089000000", "inventory": "319000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "13537000000", "longTermDebt": "2967000000", "shortTermDebt": "100000000", "treasuryStock": "-226000000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "4797000000", "totalLiabilities": "5017000000", "otherCurrentAssets": "146000000", "totalCurrentAssets": "4072000000", "currentLongTermDebt": "None", "longTermInvestments": "72000000", "shortTermInvestments": "244000000", "currentNetReceivables": "388000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9465000000", "currentAccountsPayable": "451000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6218000000", "shortLongTermDebtTotal": "3244000000", "totalShareholderEquity": "5804000000", "capitalLeaseObligations": "277000000", "otherCurrentLiabilities": "15000000", "totalCurrentLiabilities": "622000000", "otherNonCurrentLiabilities": "341000000", "totalNonCurrentLiabilities": "4395000000", "cashAndShortTermInvestments": "3219000000", "commonStockSharesOutstanding": "195000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3219000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "606000000", "profitLoss": "None", "dividendPayout": "79000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "101000000", "operatingCashflow": "712000000", "capitalExpenditures": "95000000", "changeInReceivables": "97000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-229000000", "cashflowFromInvestment": "-93000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "390000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-151000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "221000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "consistent_earners", "name": "Consistent Earners", "slug": "consistent-earners", "group": "quality", "page_url": "/factors/consistent-earners/", "rank_field": "-eps_growth_5y_cagr" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }