{ "ticker": { "uuid": "702c5258-f6a3-4f3f-894d-26d328d657d5", "symbol": "GPK", "name": "Graphic Packaging Holding Company", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Packaging & Containers", "page_url": "https://sharemaestro.com/factors/ticker/702c5258-f6a3-4f3f-894d-26d328d657d5/", "api_url": "https://sharemaestro.com/factors/api/tickers/702c5258-f6a3-4f3f-894d-26d328d657d5/" }, "ticker_metadata": { "id": 1801, "uuid": "702c5258-f6a3-4f3f-894d-26d328d657d5", "symbol": "GPK", "name": "Graphic Packaging Holding Company", "asset_type": "equity", "market_cap": 3201501000, "stock_exchange_id": 3, "industry": "Packaging & Containers", "sector": "Consumer Cyclical", "description": "Graphic Packaging Holding Company, offers paper packaging solutions for food, beverage, food service and other consumer products companies. The company is headquartered in Atlanta, Georgia.", "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": "702c5258-f6a3-4f3f-894d-26d328d657d5", "symbol": "GPK", "name": "Graphic Packaging Holding Company", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Packaging & Containers", "page_url": "https://sharemaestro.com/factors/ticker/702c5258-f6a3-4f3f-894d-26d328d657d5/", "api_url": "https://sharemaestro.com/factors/api/tickers/702c5258-f6a3-4f3f-894d-26d328d657d5/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.58, "value": 0.91, "quality": 0.23, "momentum": 0.03, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 10.54, "market_cap": 3127218000, "pe_ratio": 11.4132, "earnings_yield": 0.0876, "ebitda_to_ev": 0.1399, "shareholder_yield": 0.0416, "roe": 0.0844, "piotroski_f_score": 5, "momentum_12_1": -0.5082, "volatility_252d": 0.3654 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:14.354204+00:00", "batch_id": "" }, "size": { "price_close": 10.54, "market_cap": 3127218000, "market_cap_usd": 3127218000, "enterprise_value": 8690218000, "shares_outstanding": 296700000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 11.4132, "pb_ratio": 0.9631, "ptbv_ratio": 5.6755, "ps_ratio": 0.3614, "pcf_ratio": 3.4177, "pfcf_ratio": 1.8648, "ev_ebitda": 7.1466, "ev_ebit": 12.9319, "ev_sales": 1.0043, "ev_fcf": 5.182, "earnings_yield": 0.0876, "fcf_yield": 0.193, "price_to_sales": 0.3614, "price_to_book": 0.9631, "price_to_cashflow": 3.4177, "ebitda_to_ev": 0.1399, "sales_yield": 0.9957 }, "yield": { "dividend_yield": 0.0416, "buyback_yield": 0, "shareholder_yield": 0.0416, "debt_paydown_yield": null, "total_yield": 0.0416 }, "quality": { "gross_margin": 0.1694, "operating_margin": 0.0777, "net_margin": 0.0317, "ebitda_margin": 0.1405, "fcf_margin": 0.1938, "roe": 0.0844, "roa": 0.0234, "roic": 0.0568, "roc_greenblatt": null, "asset_turnover": 0.7402, "cash_conversion": 6.1204, "accruals_ratio": -0.0548, "sbc_to_revenue": 0.0021, "piotroski_f_score": 5, "altman_z_score": 1.4244, "earnings_stability_5y": 0.6459, "revenue_stability_5y": 0.1711, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1254, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.6002, "net_debt_to_ebitda": 4.5748, "debt_to_assets": 0.492, "interest_coverage": 2.8596, "current_ratio": 1.4085, "quick_ratio": 0.5896, "net_debt": 5563000000, "local_beta": 0.0011, "volatility_252d": 0.3654, "volatility_60d": 0.8586, "max_drawdown_12m": -0.6087, "risk_adjusted_momentum": -1.3906 }, "growth": { "revenue_growth_1y": -0.0017, "revenue_growth_3y_cagr": -0.0299, "revenue_growth_5y_cagr": 0.0561, "eps_growth_1y": -0.5581, "eps_growth_3y_cagr": -0.0525, "eps_growth_5y_cagr": 0.2156, "fcf_growth_1y": -0.0925, "book_value_growth_1y": 0.1382, "revenue_growth": -0.0017, "earnings_growth": -0.5581 }, "momentum": { "price_return_1m": -0.0085, "price_return_3m": -0.05, "price_return_6m": -0.3286, "price_return_9m": -0.4987, "price_return_12m": -0.5124, "price_return_12m_ex1m": -0.5082, "momentum_6m": -0.3286, "momentum_12m": -0.5124, "momentum_12_1": -0.5082, "distance_from_52w_high": -0.5371, "distance_from_52w_low": 0.1829, "relative_strength": -0.6123 }, "raw_ttm": { "revenue_ttm": 8653000000, "gross_profit_ttm": 1466000000, "ebit_ttm": 672000000, "ebitda_ttm": 1216000000, "net_income_ttm": 274000000, "eps_diluted_ttm": 0.9235, "operating_cash_flow_ttm": 915000000, "capital_expenditure_ttm": 762000000, "fcf_ttm": 1677000000, "dividends_paid_ttm": 130000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 235000000, "cash_and_equivalents": 189000000, "total_current_assets": 2955000000, "total_current_liabilities": 2098000000, "net_ppe": null, "total_assets": 11690000000, "total_debt": 5752000000, "total_equity": 3247000000, "net_working_capital": 1217000000, "book_value_per_share": 10.9437, "retained_earnings": 1539000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 551000000, "tangible_book_per_share": 1.8571 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 26, "rank_pb": 20, "rank_ptbv": 71, "rank_ps": 10, "rank_pcf": 11, "rank_ev_ebitda": 21, "rank_ev_ebit": 51, "rank_earnings_yield": 26, "rank_fcf_yield": 17, "rank_dividend_yield": 18, "rank_shareholder_yield": 19, "rank_total_yield": 19, "rank_roe": 50, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 86, "rank_fcf_margin": 48, "rank_piotroski": 60, "rank_accruals": 40, "rank_sue": 50, "rank_eps_growth_1y": 93, "rank_eps_growth_5y": 26, "rank_revenue_growth_1y": 75, "rank_momentum_12m": 95, "rank_momentum_12m_ex1m": 96, "rank_relative_strength": 94 }, "composites": { "value_composite": 9, "quality_composite": 77, "momentum_composite": 97, "growth_composite": 87, "yield_composite": 13, "svqf_composite": 13, "vc1_composite": 4, "vc2_composite": 3, "vc3_composite": 3, "trending_value_composite": 91, "overall_composite": 42, "quality_value_composite": 0.4575, "os_score": 0.58, "value_percentile": 0.91, "quality_percentile": 0.23, "momentum_percentile": 0.03, "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": 16, "small_cap_core_rank": 4, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 91, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4209, "ticker_id": 1801, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:14.354204+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.54, "market_cap": 3127218000, "market_cap_usd": 3127218000, "enterprise_value": 8690218000, "shares_outstanding": 296700000, "fx_rate_to_usd": null, "pe_ratio": 11.41320438, "pb_ratio": 0.96310995, "ptbv_ratio": 5.67553176, "ps_ratio": 0.36140275, "pcf_ratio": 3.41772459, "pfcf_ratio": 1.86476923, "ev_ebitda": 7.14656086, "ev_ebit": 12.93187202, "ev_sales": 1.00430117, "ev_fcf": 5.18200239, "earnings_yield": 0.08761781, "fcf_yield": 0.1929756, "dividend_yield": 0.04157049, "buyback_yield": 0, "shareholder_yield": 0.04157049, "debt_paydown_yield": null, "total_yield": 0.04157049, "gross_margin": 0.16942101, "operating_margin": 0.07766093, "net_margin": 0.03166532, "ebitda_margin": 0.1405293, "fcf_margin": 0.19380562, "roe": 0.08438559, "roa": 0.02343884, "roic": 0.05679317, "roc_greenblatt": null, "asset_turnover": 0.7402053, "cash_conversion": 6.12043796, "accruals_ratio": -0.05483319, "sbc_to_revenue": 0.0020802, "debt_to_equity": 2.60024638, "net_debt_to_ebitda": 4.57483553, "debt_to_assets": 0.49204448, "interest_coverage": 2.85957447, "current_ratio": 1.40848427, "quick_ratio": 0.58960915, "net_debt": 5563000000, "revenue_growth_1y": -0.0017305, "revenue_growth_3y_cagr": -0.02994871, "revenue_growth_5y_cagr": 0.05606774, "eps_growth_1y": -0.55806452, "eps_growth_3y_cagr": -0.05251832, "eps_growth_5y_cagr": 0.21556281, "fcf_growth_1y": -0.09253247, "book_value_growth_1y": 0.13815939, "piotroski_f_score": 5, "altman_z_score": 1.42442499, "earnings_stability_5y": 0.645851, "revenue_stability_5y": 0.171122, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0084666, "price_return_3m": -0.04998828, "price_return_6m": -0.32862393, "price_return_9m": -0.4986658, "price_return_12m": -0.51235987, "price_return_12m_ex1m": -0.50819596, "distance_from_52w_high": -0.53714682, "distance_from_52w_low": 0.18294052, "relative_strength": -0.61232345, "local_beta": 0.0011, "volatility_252d": 0.365445, "volatility_60d": 0.858564, "max_drawdown_12m": -0.60872658, "revenue_ttm": 8653000000, "gross_profit_ttm": 1466000000, "ebit_ttm": 672000000, "ebitda_ttm": 1216000000, "net_income_ttm": 274000000, "eps_diluted_ttm": 0.92349174, "operating_cash_flow_ttm": 915000000, "capital_expenditure_ttm": 762000000, "fcf_ttm": 1677000000, "dividends_paid_ttm": 130000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 235000000, "cash_and_equivalents": 189000000, "total_current_assets": 2955000000, "total_current_liabilities": 2098000000, "net_ppe": null, "total_assets": 11690000000, "total_debt": 5752000000, "total_equity": 3247000000, "net_working_capital": 1217000000, "book_value_per_share": 10.94371419, "retained_earnings": 1539000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 551000000, "tangible_book_per_share": 1.85709471, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 26, "rank_pb": 20, "rank_ptbv": 71, "rank_ps": 10, "rank_pcf": 11, "rank_ev_ebitda": 21, "rank_ev_ebit": 51, "rank_earnings_yield": 26, "rank_fcf_yield": 17, "rank_dividend_yield": 18, "rank_shareholder_yield": 19, "rank_total_yield": 19, "rank_roe": 50, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 86, "rank_fcf_margin": 48, "rank_piotroski": 60, "rank_accruals": 40, "rank_sue": 50, "rank_eps_growth_1y": 93, "rank_eps_growth_5y": 26, "rank_revenue_growth_1y": 75, "rank_momentum_12m": 95, "rank_momentum_12m_ex1m": 96, "rank_relative_strength": 94, "value_composite": 9, "quality_composite": 77, "momentum_composite": 97, "growth_composite": 87, "yield_composite": 13, "svqf_composite": 13, "vc1_composite": 4, "vc2_composite": 3, "vc3_composite": 3, "trending_value_composite": 91, "overall_composite": 42, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 16, "small_cap_core_rank": 4, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 10.54, "os": 0.58, "value": 0.91, "quality": 0.23, "momentum": 0.03, "confidence": 1, "coverage": 1, "pe_ratio": 11.4132, "earnings_yield": 0.0876, "shareholder_yield": 0.0416, "roe": 0.0844, "momentum_12_1": -0.5082, "complete_fields": { "id": 4209, "ticker_id": 1801, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:14.354204+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.54, "market_cap": 3127218000, "market_cap_usd": 3127218000, "enterprise_value": 8690218000, "shares_outstanding": 296700000, "fx_rate_to_usd": null, "pe_ratio": 11.41320438, "pb_ratio": 0.96310995, "ptbv_ratio": 5.67553176, "ps_ratio": 0.36140275, "pcf_ratio": 3.41772459, "pfcf_ratio": 1.86476923, "ev_ebitda": 7.14656086, "ev_ebit": 12.93187202, "ev_sales": 1.00430117, "ev_fcf": 5.18200239, "earnings_yield": 0.08761781, "fcf_yield": 0.1929756, "dividend_yield": 0.04157049, "buyback_yield": 0, "shareholder_yield": 0.04157049, "debt_paydown_yield": null, "total_yield": 0.04157049, "gross_margin": 0.16942101, "operating_margin": 0.07766093, "net_margin": 0.03166532, "ebitda_margin": 0.1405293, "fcf_margin": 0.19380562, "roe": 0.08438559, "roa": 0.02343884, "roic": 0.05679317, "roc_greenblatt": null, "asset_turnover": 0.7402053, "cash_conversion": 6.12043796, "accruals_ratio": -0.05483319, "sbc_to_revenue": 0.0020802, "debt_to_equity": 2.60024638, "net_debt_to_ebitda": 4.57483553, "debt_to_assets": 0.49204448, "interest_coverage": 2.85957447, "current_ratio": 1.40848427, "quick_ratio": 0.58960915, "net_debt": 5563000000, "revenue_growth_1y": -0.0017305, "revenue_growth_3y_cagr": -0.02994871, "revenue_growth_5y_cagr": 0.05606774, "eps_growth_1y": -0.55806452, "eps_growth_3y_cagr": -0.05251832, "eps_growth_5y_cagr": 0.21556281, "fcf_growth_1y": -0.09253247, "book_value_growth_1y": 0.13815939, "piotroski_f_score": 5, "altman_z_score": 1.42442499, "earnings_stability_5y": 0.645851, "revenue_stability_5y": 0.171122, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0084666, "price_return_3m": -0.04998828, "price_return_6m": -0.32862393, "price_return_9m": -0.4986658, "price_return_12m": -0.51235987, "price_return_12m_ex1m": -0.50819596, "distance_from_52w_high": -0.53714682, "distance_from_52w_low": 0.18294052, "relative_strength": -0.61232345, "local_beta": 0.0011, "volatility_252d": 0.365445, "volatility_60d": 0.858564, "max_drawdown_12m": -0.60872658, "revenue_ttm": 8653000000, "gross_profit_ttm": 1466000000, "ebit_ttm": 672000000, "ebitda_ttm": 1216000000, "net_income_ttm": 274000000, "eps_diluted_ttm": 0.92349174, "operating_cash_flow_ttm": 915000000, "capital_expenditure_ttm": 762000000, "fcf_ttm": 1677000000, "dividends_paid_ttm": 130000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 235000000, "cash_and_equivalents": 189000000, "total_current_assets": 2955000000, "total_current_liabilities": 2098000000, "net_ppe": null, "total_assets": 11690000000, "total_debt": 5752000000, "total_equity": 3247000000, "net_working_capital": 1217000000, "book_value_per_share": 10.94371419, "retained_earnings": 1539000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 551000000, "tangible_book_per_share": 1.85709471, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 26, "rank_pb": 20, "rank_ptbv": 71, "rank_ps": 10, "rank_pcf": 11, "rank_ev_ebitda": 21, "rank_ev_ebit": 51, "rank_earnings_yield": 26, "rank_fcf_yield": 17, "rank_dividend_yield": 18, "rank_shareholder_yield": 19, "rank_total_yield": 19, "rank_roe": 50, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 86, "rank_fcf_margin": 48, "rank_piotroski": 60, "rank_accruals": 40, "rank_sue": 50, "rank_eps_growth_1y": 93, "rank_eps_growth_5y": 26, "rank_revenue_growth_1y": 75, "rank_momentum_12m": 95, "rank_momentum_12m_ex1m": 96, "rank_relative_strength": 94, "value_composite": 9, "quality_composite": 77, "momentum_composite": 97, "growth_composite": 87, "yield_composite": 13, "svqf_composite": 13, "vc1_composite": 4, "vc2_composite": 3, "vc3_composite": 3, "trending_value_composite": 91, "overall_composite": 42, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 16, "small_cap_core_rank": 4, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:26.845197+00:00", "is_restated": false, "income_statement": { "revenue": 8617000000, "cost_of_revenue": 7005000000, "gross_profit": 1612000000, "ebit": 805000000, "ebitda": 1341000000, "pretax_income": 583000000, "tax_provision": 139000000, "net_income": 444000000, "net_income_to_common": 444000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 261000000, "total_current_assets": 2910000000, "total_assets": 11775000000, "short_term_debt": 549000000, "long_term_debt": 5022000000, "total_debt": 5571000000, "total_liabilities": 8438000000, "total_equity": 3336000000, "shares_outstanding": 296900000, "goodwill_and_intangibles": 2735000000 }, "cash_flow": { "operating_cash_flow": 854000000, "capital_expenditure": 935000000, "free_cash_flow": 1789000000, "dividends_paid": 128000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270435, "ticker_id": 1801, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:26.845197+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "805000000", "ebitda": "1341000000", "netIncome": "444000000", "grossProfit": "1612000000", "depreciation": "None", "totalRevenue": "8617000000", "costOfRevenue": "7005000000", "interestIncome": "220000000", "incomeBeforeTax": "583000000", "interestExpense": "222000000", "operatingIncome": "869000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "139000000", "reportedCurrency": "USD", "netInterestIncome": "-220000000", "nonInterestIncome": "None", "operatingExpenses": "743000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7005000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "536000000", "sellingGeneralAndAdministrative": "704000000", "netIncomeFromContinuingOperations": "444000000" }, "balance": { "goodwill": "2065000000", "inventory": "1753000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "11775000000", "longTermDebt": "5022000000", "shortTermDebt": "549000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "670000000", "reportedCurrency": "USD", "retainedEarnings": "1614000000", "totalLiabilities": "8438000000", "otherCurrentAssets": "136000000", "totalCurrentAssets": "2910000000", "currentLongTermDebt": "542000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "760000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8865000000", "currentAccountsPayable": "1027000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5682000000", "shortLongTermDebtTotal": "5571000000", "totalShareholderEquity": "3336000000", "capitalLeaseObligations": "74000000", "otherCurrentLiabilities": "665000000", "totalCurrentLiabilities": "2241000000", "otherNonCurrentLiabilities": "391000000", "totalNonCurrentLiabilities": "6197000000", "cashAndShortTermInvestments": "261000000", "commonStockSharesOutstanding": "296900000", "intangibleAssetsExcludingGoodwill": "670000000", "cashAndCashEquivalentsAtCarryingValue": "261000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "444000000", "profitLoss": "None", "dividendPayout": "128000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "51000000", "operatingCashflow": "854000000", "capitalExpenditures": "935000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18000000", "cashflowFromInvestment": "-745000000", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "128000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-184000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "536000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8617000000, "cost_of_revenue": 7005000000, "gross_profit": 1612000000, "research_and_development": null, "selling_general_admin": 704000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 805000000, "depreciation_amortisation": 536000000, "ebitda": 1341000000, "interest_expense": 222000000, "interest_income": null, "other_non_operating": null, "pretax_income": 583000000, "tax_provision": 139000000, "effective_tax_rate": null, "net_income": 444000000, "net_income_continuing_ops": 444000000, "net_income_to_common": 444000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 261000000, "short_term_investments": null, "net_receivables": 760000000, "inventory": 1753000000, "other_current_assets": null, "total_current_assets": 2910000000, "net_ppe": null, "goodwill": 2065000000, "intangible_assets": 670000000, "goodwill_and_intangibles": 2735000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8865000000, "total_assets": 11775000000, "short_term_debt": 549000000, "accounts_payable": 1027000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2241000000, "long_term_debt": 5022000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6197000000, "total_liabilities": 8438000000, "total_debt": 5571000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1614000000, "total_equity": 3336000000, "shares_outstanding": 296900000, "operating_cash_flow": 854000000, "stock_based_compensation": 2000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 935000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -745000000, "dividends_paid": 128000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18000000, "free_cash_flow": 1789000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "805000000", "ebitda": "1341000000", "netIncome": "444000000", "grossProfit": "1612000000", "depreciation": "None", "totalRevenue": "8617000000", "costOfRevenue": "7005000000", "interestIncome": "220000000", "incomeBeforeTax": "583000000", "interestExpense": "222000000", "operatingIncome": "869000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "139000000", "reportedCurrency": "USD", "netInterestIncome": "-220000000", "nonInterestIncome": "None", "operatingExpenses": "743000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7005000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "536000000", "sellingGeneralAndAdministrative": "704000000", "netIncomeFromContinuingOperations": "444000000" }, "balance": { "goodwill": "2065000000", "inventory": "1753000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "11775000000", "longTermDebt": "5022000000", "shortTermDebt": "549000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "670000000", "reportedCurrency": "USD", "retainedEarnings": "1614000000", "totalLiabilities": "8438000000", "otherCurrentAssets": "136000000", "totalCurrentAssets": "2910000000", "currentLongTermDebt": "542000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "760000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8865000000", "currentAccountsPayable": "1027000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5682000000", "shortLongTermDebtTotal": "5571000000", "totalShareholderEquity": "3336000000", "capitalLeaseObligations": "74000000", "otherCurrentLiabilities": "665000000", "totalCurrentLiabilities": "2241000000", "otherNonCurrentLiabilities": "391000000", "totalNonCurrentLiabilities": "6197000000", "cashAndShortTermInvestments": "261000000", "commonStockSharesOutstanding": "296900000", "intangibleAssetsExcludingGoodwill": "670000000", "cashAndCashEquivalentsAtCarryingValue": "261000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "444000000", "profitLoss": "None", "dividendPayout": "128000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "51000000", "operatingCashflow": "854000000", "capitalExpenditures": "935000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18000000", "cashflowFromInvestment": "-745000000", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "128000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-184000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "536000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:26.845197+00:00", "is_restated": false, "income_statement": { "revenue": 8807000000, "cost_of_revenue": 6811000000, "gross_profit": 1996000000, "ebit": 1117000000, "ebitda": 1674000000, "pretax_income": 887000000, "tax_provision": 229000000, "net_income": 658000000, "net_income_to_common": 658000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157000000, "total_current_assets": 2784000000, "total_assets": 11144000000, "short_term_debt": 102000000, "long_term_debt": 5145000000, "total_debt": 5247000000, "total_liabilities": 8131000000, "total_equity": 3012000000, "shares_outstanding": 305100000, "goodwill_and_intangibles": 2660000000 }, "cash_flow": { "operating_cash_flow": 840000000, "capital_expenditure": 1203000000, "free_cash_flow": 2043000000, "dividends_paid": 122000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270440, "ticker_id": 1801, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:26.845197+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1117000000", "ebitda": "1674000000", "netIncome": "658000000", "grossProfit": "1996000000", "depreciation": "None", "totalRevenue": "8807000000", "costOfRevenue": "6811000000", "interestIncome": "230000000", "incomeBeforeTax": "887000000", "interestExpense": "230000000", "operatingIncome": "1153000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "229000000", "reportedCurrency": "USD", "netInterestIncome": "-230000000", "nonInterestIncome": "None", "operatingExpenses": "843000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6811000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "557000000", "sellingGeneralAndAdministrative": "774000000", "netIncomeFromContinuingOperations": "658000000" }, "balance": { "goodwill": "1993000000", "inventory": "1754000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "11144000000", "longTermDebt": "5145000000", "shortTermDebt": "102000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "667000000", "reportedCurrency": "USD", "retainedEarnings": "1410000000", "totalLiabilities": "8131000000", "otherCurrentAssets": "114000000", "totalCurrentAssets": "2784000000", "currentLongTermDebt": "32000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "759000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8360000000", "currentAccountsPayable": "1116000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5514000000", "shortLongTermDebtTotal": "5456000000", "totalShareholderEquity": "3012000000", "capitalLeaseObligations": "70000000", "otherCurrentLiabilities": "592000000", "totalCurrentLiabilities": "1903000000", "otherNonCurrentLiabilities": "376000000", "totalNonCurrentLiabilities": "6228000000", "cashAndShortTermInvestments": "157000000", "commonStockSharesOutstanding": "305100000", "intangibleAssetsExcludingGoodwill": "667000000", "cashAndCashEquivalentsAtCarryingValue": "157000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "658000000", "profitLoss": "None", "dividendPayout": "122000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-124000000", "operatingCashflow": "840000000", "capitalExpenditures": "1203000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-489000000", "cashflowFromInvestment": "-342000000", "stockBasedCompensation": "62000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "122000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-225000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "557000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8807000000, "cost_of_revenue": 6811000000, "gross_profit": 1996000000, "research_and_development": 17000000, "selling_general_admin": 774000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1117000000, "depreciation_amortisation": 557000000, "ebitda": 1674000000, "interest_expense": 230000000, "interest_income": null, "other_non_operating": null, "pretax_income": 887000000, "tax_provision": 229000000, "effective_tax_rate": null, "net_income": 658000000, "net_income_continuing_ops": 658000000, "net_income_to_common": 658000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 157000000, "short_term_investments": null, "net_receivables": 759000000, "inventory": 1754000000, "other_current_assets": null, "total_current_assets": 2784000000, "net_ppe": null, "goodwill": 1993000000, "intangible_assets": 667000000, "goodwill_and_intangibles": 2660000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8360000000, "total_assets": 11144000000, "short_term_debt": 102000000, "accounts_payable": 1116000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1903000000, "long_term_debt": 5145000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6228000000, "total_liabilities": 8131000000, "total_debt": 5247000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1410000000, "total_equity": 3012000000, "shares_outstanding": 305100000, "operating_cash_flow": 840000000, "stock_based_compensation": 62000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1203000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -342000000, "dividends_paid": 122000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -489000000, "free_cash_flow": 2043000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1117000000", "ebitda": "1674000000", "netIncome": "658000000", "grossProfit": "1996000000", "depreciation": "None", "totalRevenue": "8807000000", "costOfRevenue": "6811000000", "interestIncome": "230000000", "incomeBeforeTax": "887000000", "interestExpense": "230000000", "operatingIncome": "1153000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "229000000", "reportedCurrency": "USD", "netInterestIncome": "-230000000", "nonInterestIncome": "None", "operatingExpenses": "843000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6811000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "557000000", "sellingGeneralAndAdministrative": "774000000", "netIncomeFromContinuingOperations": "658000000" }, "balance": { "goodwill": "1993000000", "inventory": "1754000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "11144000000", "longTermDebt": "5145000000", "shortTermDebt": "102000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "667000000", "reportedCurrency": "USD", "retainedEarnings": "1410000000", "totalLiabilities": "8131000000", "otherCurrentAssets": "114000000", "totalCurrentAssets": "2784000000", "currentLongTermDebt": "32000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "759000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8360000000", "currentAccountsPayable": "1116000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5514000000", "shortLongTermDebtTotal": "5456000000", "totalShareholderEquity": "3012000000", "capitalLeaseObligations": "70000000", "otherCurrentLiabilities": "592000000", "totalCurrentLiabilities": "1903000000", "otherNonCurrentLiabilities": "376000000", "totalNonCurrentLiabilities": "6228000000", "cashAndShortTermInvestments": "157000000", "commonStockSharesOutstanding": "305100000", "intangibleAssetsExcludingGoodwill": "667000000", "cashAndCashEquivalentsAtCarryingValue": "157000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "658000000", "profitLoss": "None", "dividendPayout": "122000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-124000000", "operatingCashflow": "840000000", "capitalExpenditures": "1203000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-489000000", "cashflowFromInvestment": "-342000000", "stockBasedCompensation": "62000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "122000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-225000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "557000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:26.845197+00:00", "is_restated": false, "income_statement": { "revenue": 9428000000, "cost_of_revenue": 7234000000, "gross_profit": 2194000000, "ebit": 1174000000, "ebitda": 1793000000, "pretax_income": 933000000, "tax_provision": 210000000, "net_income": 723000000, "net_income_to_common": 723000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 162000000, "total_current_assets": 2845000000, "total_assets": 11175000000, "short_term_debt": 826000000, "long_term_debt": 4609000000, "total_debt": 5435000000, "total_liabilities": 8393000000, "total_equity": 2781000000, "shares_outstanding": 309100000, "goodwill_and_intangibles": 2923000000 }, "cash_flow": { "operating_cash_flow": 1144000000, "capital_expenditure": 804000000, "free_cash_flow": 1948000000, "dividends_paid": 123000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270445, "ticker_id": 1801, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:26.845197+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1174000000", "ebitda": "1793000000", "netIncome": "723000000", "grossProfit": "2194000000", "depreciation": "None", "totalRevenue": "9428000000", "costOfRevenue": "7234000000", "interestIncome": "239000000", "incomeBeforeTax": "933000000", "interestExpense": "239000000", "operatingIncome": "1334000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "210000000", "reportedCurrency": "USD", "netInterestIncome": "-239000000", "nonInterestIncome": "None", "operatingExpenses": "860000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7234000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "619000000", "sellingGeneralAndAdministrative": "805000000", "netIncomeFromContinuingOperations": "723000000" }, "balance": { "goodwill": "2103000000", "inventory": "1754000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "11175000000", "longTermDebt": "4609000000", "shortTermDebt": "826000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "820000000", "reportedCurrency": "USD", "retainedEarnings": "1029000000", "totalLiabilities": "8393000000", "otherCurrentAssets": "213000000", "totalCurrentAssets": "2845000000", "currentLongTermDebt": "757000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "716000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8330000000", "currentAccountsPayable": "1094000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5220000000", "shortLongTermDebtTotal": "5624000000", "totalShareholderEquity": "2781000000", "capitalLeaseObligations": "258000000", "otherCurrentLiabilities": "669000000", "totalCurrentLiabilities": "2589000000", "otherNonCurrentLiabilities": "108000000", "totalNonCurrentLiabilities": "5804000000", "cashAndShortTermInvestments": "162000000", "commonStockSharesOutstanding": "309100000", "intangibleAssetsExcludingGoodwill": "820000000", "cashAndCashEquivalentsAtCarryingValue": "162000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "723000000", "profitLoss": "None", "dividendPayout": "123000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-117000000", "operatingCashflow": "1144000000", "capitalExpenditures": "804000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106000000", "cashflowFromInvestment": "-1025000000", "stockBasedCompensation": "44000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "619000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9428000000, "cost_of_revenue": 7234000000, "gross_profit": 2194000000, "research_and_development": 16000000, "selling_general_admin": 805000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1174000000, "depreciation_amortisation": 619000000, "ebitda": 1793000000, "interest_expense": 239000000, "interest_income": null, "other_non_operating": null, "pretax_income": 933000000, "tax_provision": 210000000, "effective_tax_rate": null, "net_income": 723000000, "net_income_continuing_ops": 723000000, "net_income_to_common": 723000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 162000000, "short_term_investments": null, "net_receivables": 716000000, "inventory": 1754000000, "other_current_assets": null, "total_current_assets": 2845000000, "net_ppe": null, "goodwill": 2103000000, "intangible_assets": 820000000, "goodwill_and_intangibles": 2923000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8330000000, "total_assets": 11175000000, "short_term_debt": 826000000, "accounts_payable": 1094000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2589000000, "long_term_debt": 4609000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5804000000, "total_liabilities": 8393000000, "total_debt": 5435000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1029000000, "total_equity": 2781000000, "shares_outstanding": 309100000, "operating_cash_flow": 1144000000, "stock_based_compensation": 44000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 804000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1025000000, "dividends_paid": 123000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -106000000, "free_cash_flow": 1948000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1174000000", "ebitda": "1793000000", "netIncome": "723000000", "grossProfit": "2194000000", "depreciation": "None", "totalRevenue": "9428000000", "costOfRevenue": "7234000000", "interestIncome": "239000000", "incomeBeforeTax": "933000000", "interestExpense": "239000000", "operatingIncome": "1334000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "210000000", "reportedCurrency": "USD", "netInterestIncome": "-239000000", "nonInterestIncome": "None", "operatingExpenses": "860000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7234000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "619000000", "sellingGeneralAndAdministrative": "805000000", "netIncomeFromContinuingOperations": "723000000" }, "balance": { "goodwill": "2103000000", "inventory": "1754000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "11175000000", "longTermDebt": "4609000000", "shortTermDebt": "826000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "820000000", "reportedCurrency": "USD", "retainedEarnings": "1029000000", "totalLiabilities": "8393000000", "otherCurrentAssets": "213000000", "totalCurrentAssets": "2845000000", "currentLongTermDebt": "757000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "716000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8330000000", "currentAccountsPayable": "1094000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5220000000", "shortLongTermDebtTotal": "5624000000", "totalShareholderEquity": "2781000000", "capitalLeaseObligations": "258000000", "otherCurrentLiabilities": "669000000", "totalCurrentLiabilities": "2589000000", "otherNonCurrentLiabilities": "108000000", "totalNonCurrentLiabilities": "5804000000", "cashAndShortTermInvestments": "162000000", "commonStockSharesOutstanding": "309100000", "intangibleAssetsExcludingGoodwill": "820000000", "cashAndCashEquivalentsAtCarryingValue": "162000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "723000000", "profitLoss": "None", "dividendPayout": "123000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-117000000", "operatingCashflow": "1144000000", "capitalExpenditures": "804000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106000000", "cashflowFromInvestment": "-1025000000", "stockBasedCompensation": "44000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "619000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:26.845197+00:00", "is_restated": false, "income_statement": { "revenue": 9440000000, "cost_of_revenue": 7615000000, "gross_profit": 1825000000, "ebit": 913000000, "ebitda": 1466000000, "pretax_income": 716000000, "tax_provision": 194000000, "net_income": 522000000, "net_income_to_common": 522000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 150000000, "total_current_assets": 2706000000, "total_assets": 10328000000, "short_term_debt": 119000000, "long_term_debt": 5200000000, "total_debt": 5319000000, "total_liabilities": 8178000000, "total_equity": 2149000000, "shares_outstanding": 309500000, "goodwill_and_intangibles": 2696000000 }, "cash_flow": { "operating_cash_flow": 1090000000, "capital_expenditure": 549000000, "free_cash_flow": 1639000000, "dividends_paid": 92000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270450, "ticker_id": 1801, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:26.845197+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "913000000", "ebitda": "1466000000", "netIncome": "522000000", "grossProfit": "1825000000", "depreciation": "None", "totalRevenue": "9440000000", "costOfRevenue": "7615000000", "interestIncome": "197000000", "incomeBeforeTax": "716000000", "interestExpense": "197000000", "operatingIncome": "1038000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "194000000", "reportedCurrency": "USD", "netInterestIncome": "-197000000", "nonInterestIncome": "None", "operatingExpenses": "787000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7615000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "553000000", "sellingGeneralAndAdministrative": "774000000", "netIncomeFromContinuingOperations": "522000000" }, "balance": { "goodwill": "1979000000", "inventory": "1606000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "10328000000", "longTermDebt": "5200000000", "shortTermDebt": "119000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "717000000", "reportedCurrency": "USD", "retainedEarnings": "469000000", "totalLiabilities": "8178000000", "otherCurrentAssets": "146000000", "totalCurrentAssets": "2706000000", "currentLongTermDebt": "42000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "804000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7622000000", "currentAccountsPayable": "1123000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4579000000", "shortLongTermDebtTotal": "5503000000", "totalShareholderEquity": "2149000000", "capitalLeaseObligations": "261000000", "otherCurrentLiabilities": "691000000", "totalCurrentLiabilities": "1933000000", "otherNonCurrentLiabilities": "377000000", "totalNonCurrentLiabilities": "6245000000", "cashAndShortTermInvestments": "150000000", "commonStockSharesOutstanding": "309500000", "intangibleAssetsExcludingGoodwill": "717000000", "cashAndCashEquivalentsAtCarryingValue": "150000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "522000000", "profitLoss": "None", "dividendPayout": "92000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-268000000", "operatingCashflow": "1090000000", "capitalExpenditures": "549000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-666000000", "cashflowFromInvestment": "-435000000", "stockBasedCompensation": "34000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-11000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "553000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9440000000, "cost_of_revenue": 7615000000, "gross_profit": 1825000000, "research_and_development": 14000000, "selling_general_admin": 774000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 913000000, "depreciation_amortisation": 553000000, "ebitda": 1466000000, "interest_expense": 197000000, "interest_income": null, "other_non_operating": null, "pretax_income": 716000000, "tax_provision": 194000000, "effective_tax_rate": null, "net_income": 522000000, "net_income_continuing_ops": 522000000, "net_income_to_common": 522000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 150000000, "short_term_investments": null, "net_receivables": 804000000, "inventory": 1606000000, "other_current_assets": null, "total_current_assets": 2706000000, "net_ppe": null, "goodwill": 1979000000, "intangible_assets": 717000000, "goodwill_and_intangibles": 2696000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7622000000, "total_assets": 10328000000, "short_term_debt": 119000000, "accounts_payable": 1123000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1933000000, "long_term_debt": 5200000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6245000000, "total_liabilities": 8178000000, "total_debt": 5319000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 469000000, "total_equity": 2149000000, "shares_outstanding": 309500000, "operating_cash_flow": 1090000000, "stock_based_compensation": 34000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 549000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -435000000, "dividends_paid": 92000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -666000000, "free_cash_flow": 1639000000, "net_change_in_cash": -11000000 }, "raw_data": { "income": { "ebit": "913000000", "ebitda": "1466000000", "netIncome": "522000000", "grossProfit": "1825000000", "depreciation": "None", "totalRevenue": "9440000000", "costOfRevenue": "7615000000", "interestIncome": "197000000", "incomeBeforeTax": "716000000", "interestExpense": "197000000", "operatingIncome": "1038000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "194000000", "reportedCurrency": "USD", "netInterestIncome": "-197000000", "nonInterestIncome": "None", "operatingExpenses": "787000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7615000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "553000000", "sellingGeneralAndAdministrative": "774000000", "netIncomeFromContinuingOperations": "522000000" }, "balance": { "goodwill": "1979000000", "inventory": "1606000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "10328000000", "longTermDebt": "5200000000", "shortTermDebt": "119000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "717000000", "reportedCurrency": "USD", "retainedEarnings": "469000000", "totalLiabilities": "8178000000", "otherCurrentAssets": "146000000", "totalCurrentAssets": "2706000000", "currentLongTermDebt": "42000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "804000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7622000000", "currentAccountsPayable": "1123000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4579000000", "shortLongTermDebtTotal": "5503000000", "totalShareholderEquity": "2149000000", "capitalLeaseObligations": "261000000", "otherCurrentLiabilities": "691000000", "totalCurrentLiabilities": "1933000000", "otherNonCurrentLiabilities": "377000000", "totalNonCurrentLiabilities": "6245000000", "cashAndShortTermInvestments": "150000000", "commonStockSharesOutstanding": "309500000", "intangibleAssetsExcludingGoodwill": "717000000", "cashAndCashEquivalentsAtCarryingValue": "150000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "522000000", "profitLoss": "None", "dividendPayout": "92000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-268000000", "operatingCashflow": "1090000000", "capitalExpenditures": "549000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-666000000", "cashflowFromInvestment": "-435000000", "stockBasedCompensation": "34000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-11000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "553000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:26.845197+00:00", "is_restated": false, "income_statement": { "revenue": 7156000000, "cost_of_revenue": 6079000000, "gross_profit": 1077000000, "ebit": 406000000, "ebitda": 895000000, "pretax_income": 290000000, "tax_provision": 74000000, "net_income": 204000000, "net_income_to_common": 204000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 172000000, "total_current_assets": 2502000000, "total_assets": 10457000000, "short_term_debt": 352000000, "long_term_debt": 5515000000, "total_debt": 5867000000, "total_liabilities": 8564000000, "total_equity": 1891000000, "shares_outstanding": 297900000, "goodwill_and_intangibles": 2883000000 }, "cash_flow": { "operating_cash_flow": 609000000, "capital_expenditure": 802000000, "free_cash_flow": 1411000000, "dividends_paid": 92000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270455, "ticker_id": 1801, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:26.845197+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "406000000", "ebitda": "895000000", "netIncome": "204000000", "grossProfit": "1077000000", "depreciation": "None", "totalRevenue": "7156000000", "costOfRevenue": "6079000000", "interestIncome": "123000000", "incomeBeforeTax": "290000000", "interestExpense": "123000000", "operatingIncome": "551000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "74000000", "reportedCurrency": "USD", "netInterestIncome": "-123000000", "nonInterestIncome": "None", "operatingExpenses": "526000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10000000", "otherNonOperatingIncome": "1000000", "costofGoodsAndServicesSold": "6079000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "489000000", "sellingGeneralAndAdministrative": "528000000", "netIncomeFromContinuingOperations": "216000000" }, "balance": { "goodwill": "2015000000", "inventory": "1387000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "10457000000", "longTermDebt": "5515000000", "shortTermDebt": "352000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "868000000", "reportedCurrency": "USD", "retainedEarnings": "66000000", "totalLiabilities": "8564000000", "otherCurrentAssets": "158000000", "totalCurrentAssets": "2502000000", "currentLongTermDebt": "279000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "785000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7955000000", "currentAccountsPayable": "1125000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4677000000", "shortLongTermDebtTotal": "6060000000", "totalShareholderEquity": "1891000000", "capitalLeaseObligations": "412000000", "otherCurrentLiabilities": "572000000", "totalCurrentLiabilities": "2049000000", "otherNonCurrentLiabilities": "421000000", "totalNonCurrentLiabilities": "6515000000", "cashAndShortTermInvestments": "172000000", "commonStockSharesOutstanding": "297900000", "intangibleAssetsExcludingGoodwill": "868000000", "cashAndCashEquivalentsAtCarryingValue": "172000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "216000000", "profitLoss": "None", "dividendPayout": "92000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-80000000", "operatingCashflow": "609000000", "capitalExpenditures": "802000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1778000000", "cashflowFromInvestment": "-2392000000", "stockBasedCompensation": "-24000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-5000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "489000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7156000000, "cost_of_revenue": 6079000000, "gross_profit": 1077000000, "research_and_development": 10000000, "selling_general_admin": 528000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 406000000, "depreciation_amortisation": 489000000, "ebitda": 895000000, "interest_expense": 123000000, "interest_income": null, "other_non_operating": null, "pretax_income": 290000000, "tax_provision": 74000000, "effective_tax_rate": null, "net_income": 204000000, "net_income_continuing_ops": 216000000, "net_income_to_common": 204000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 172000000, "short_term_investments": null, "net_receivables": 785000000, "inventory": 1387000000, "other_current_assets": null, "total_current_assets": 2502000000, "net_ppe": null, "goodwill": 2015000000, "intangible_assets": 868000000, "goodwill_and_intangibles": 2883000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7955000000, "total_assets": 10457000000, "short_term_debt": 352000000, "accounts_payable": 1125000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2049000000, "long_term_debt": 5515000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6515000000, "total_liabilities": 8564000000, "total_debt": 5867000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 66000000, "total_equity": 1891000000, "shares_outstanding": 297900000, "operating_cash_flow": 609000000, "stock_based_compensation": -24000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 802000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2392000000, "dividends_paid": 92000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1778000000, "free_cash_flow": 1411000000, "net_change_in_cash": -5000000 }, "raw_data": { "income": { "ebit": "406000000", "ebitda": "895000000", "netIncome": "204000000", "grossProfit": "1077000000", "depreciation": "None", "totalRevenue": "7156000000", "costOfRevenue": "6079000000", "interestIncome": "123000000", "incomeBeforeTax": "290000000", "interestExpense": "123000000", "operatingIncome": "551000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "74000000", "reportedCurrency": "USD", "netInterestIncome": "-123000000", "nonInterestIncome": "None", "operatingExpenses": "526000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10000000", "otherNonOperatingIncome": "1000000", "costofGoodsAndServicesSold": "6079000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "489000000", "sellingGeneralAndAdministrative": "528000000", "netIncomeFromContinuingOperations": "216000000" }, "balance": { "goodwill": "2015000000", "inventory": "1387000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "10457000000", "longTermDebt": "5515000000", "shortTermDebt": "352000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "868000000", "reportedCurrency": "USD", "retainedEarnings": "66000000", "totalLiabilities": "8564000000", "otherCurrentAssets": "158000000", "totalCurrentAssets": "2502000000", "currentLongTermDebt": "279000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "785000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7955000000", "currentAccountsPayable": "1125000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4677000000", "shortLongTermDebtTotal": "6060000000", "totalShareholderEquity": "1891000000", "capitalLeaseObligations": "412000000", "otherCurrentLiabilities": "572000000", "totalCurrentLiabilities": "2049000000", "otherNonCurrentLiabilities": "421000000", "totalNonCurrentLiabilities": "6515000000", "cashAndShortTermInvestments": "172000000", "commonStockSharesOutstanding": "297900000", "intangibleAssetsExcludingGoodwill": "868000000", "cashAndCashEquivalentsAtCarryingValue": "172000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "216000000", "profitLoss": "None", "dividendPayout": "92000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-80000000", "operatingCashflow": "609000000", "capitalExpenditures": "802000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1778000000", "cashflowFromInvestment": "-2392000000", "stockBasedCompensation": "-24000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-5000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "489000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:26.845197+00:00", "is_restated": false, "income_statement": { "revenue": 6559900000, "cost_of_revenue": 5427400000, "gross_profit": 1132500000, "ebit": 366300000, "ebitda": 842100000, "pretax_income": 244900000, "tax_provision": 41600000, "net_income": 167300000, "net_income_to_common": 167300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179000000, "total_current_assets": 2020000000, "total_assets": 7805000000, "short_term_debt": 564000000, "long_term_debt": 3147000000, "total_debt": 3711000000, "total_liabilities": 5965000000, "total_equity": 1424000000, "shares_outstanding": 279600000, "goodwill_and_intangibles": 1915000000 }, "cash_flow": { "operating_cash_flow": 845600000, "capital_expenditure": 646300000, "free_cash_flow": 1491900000, "dividends_paid": 102800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270460, "ticker_id": 1801, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:26.845197+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "366300000", "ebitda": "842100000", "netIncome": "167300000", "grossProfit": "1132500000", "depreciation": "None", "totalRevenue": "6559900000", "costOfRevenue": "5427400000", "interestIncome": "128800000", "incomeBeforeTax": "244900000", "interestExpense": "129000000", "operatingIncome": "628800000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "41600000", "reportedCurrency": "USD", "netInterestIncome": "-128800000", "nonInterestIncome": "None", "operatingExpenses": "503700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10200000", "otherNonOperatingIncome": "900000", "costofGoodsAndServicesSold": "5427400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "475800000", "sellingGeneralAndAdministrative": "512600000", "netIncomeFromContinuingOperations": "202400000" }, "balance": { "goodwill": "1478000000", "inventory": "1128000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "7805000000", "longTermDebt": "3147000000", "shortTermDebt": "564000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "437000000", "reportedCurrency": "USD", "retainedEarnings": "-48000000", "totalLiabilities": "5965000000", "otherCurrentAssets": "116000000", "totalCurrentAssets": "2020000000", "currentLongTermDebt": "497200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "597000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5785000000", "currentAccountsPayable": "825000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3768300000", "shortLongTermDebtTotal": "3868000000", "totalShareholderEquity": "1424000000", "capitalLeaseObligations": "222700000", "otherCurrentLiabilities": "467000000", "totalCurrentLiabilities": "1856000000", "otherNonCurrentLiabilities": "421100000", "totalNonCurrentLiabilities": "4109000000", "cashAndShortTermInvestments": "179000000", "commonStockSharesOutstanding": "279600000", "intangibleAssetsExcludingGoodwill": "437000000", "cashAndCashEquivalentsAtCarryingValue": "179000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "203300000", "profitLoss": "None", "dividendPayout": "102800000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "34800000", "operatingCashflow": "845600000", "capitalExpenditures": "646300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-152000000", "cashflowFromInvestment": "-647800000", "stockBasedCompensation": "147100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-315600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "475800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6559900000, "cost_of_revenue": 5427400000, "gross_profit": 1132500000, "research_and_development": 10200000, "selling_general_admin": 512600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 366300000, "depreciation_amortisation": 475800000, "ebitda": 842100000, "interest_expense": 129000000, "interest_income": null, "other_non_operating": null, "pretax_income": 244900000, "tax_provision": 41600000, "effective_tax_rate": null, "net_income": 167300000, "net_income_continuing_ops": 202400000, "net_income_to_common": 167300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 179000000, "short_term_investments": null, "net_receivables": 597000000, "inventory": 1128000000, "other_current_assets": null, "total_current_assets": 2020000000, "net_ppe": null, "goodwill": 1478000000, "intangible_assets": 437000000, "goodwill_and_intangibles": 1915000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5785000000, "total_assets": 7805000000, "short_term_debt": 564000000, "accounts_payable": 825000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1856000000, "long_term_debt": 3147000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4109000000, "total_liabilities": 5965000000, "total_debt": 3711000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -48000000, "total_equity": 1424000000, "shares_outstanding": 279600000, "operating_cash_flow": 845600000, "stock_based_compensation": 147100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 646300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -647800000, "dividends_paid": 102800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -152000000, "free_cash_flow": 1491900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "366300000", "ebitda": "842100000", "netIncome": "167300000", "grossProfit": "1132500000", "depreciation": "None", "totalRevenue": "6559900000", "costOfRevenue": "5427400000", "interestIncome": "128800000", "incomeBeforeTax": "244900000", "interestExpense": "129000000", "operatingIncome": "628800000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "41600000", "reportedCurrency": "USD", "netInterestIncome": "-128800000", "nonInterestIncome": "None", "operatingExpenses": "503700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10200000", "otherNonOperatingIncome": "900000", "costofGoodsAndServicesSold": "5427400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "475800000", "sellingGeneralAndAdministrative": "512600000", "netIncomeFromContinuingOperations": "202400000" }, "balance": { "goodwill": "1478000000", "inventory": "1128000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "7805000000", "longTermDebt": "3147000000", "shortTermDebt": "564000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "437000000", "reportedCurrency": "USD", "retainedEarnings": "-48000000", "totalLiabilities": "5965000000", "otherCurrentAssets": "116000000", "totalCurrentAssets": "2020000000", "currentLongTermDebt": "497200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "597000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5785000000", "currentAccountsPayable": "825000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3768300000", "shortLongTermDebtTotal": "3868000000", "totalShareholderEquity": "1424000000", "capitalLeaseObligations": "222700000", "otherCurrentLiabilities": "467000000", "totalCurrentLiabilities": "1856000000", "otherNonCurrentLiabilities": "421100000", "totalNonCurrentLiabilities": "4109000000", "cashAndShortTermInvestments": "179000000", "commonStockSharesOutstanding": "279600000", "intangibleAssetsExcludingGoodwill": "437000000", "cashAndCashEquivalentsAtCarryingValue": "179000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "203300000", "profitLoss": "None", "dividendPayout": "102800000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "34800000", "operatingCashflow": "845600000", "capitalExpenditures": "646300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-152000000", "cashflowFromInvestment": "-647800000", "stockBasedCompensation": "147100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-315600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "475800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:26.845197+00:00", "is_restated": false, "income_statement": { "revenue": 6160100000, "cost_of_revenue": 5064600000, "gross_profit": 1095500000, "ebit": 493200000, "ebitda": 940400000, "pretax_income": 354400000, "tax_provision": 76300000, "net_income": 206800000, "net_income_to_common": 206800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 152900000, "total_current_assets": 1805600000, "total_assets": 7289900000, "short_term_debt": 105200000, "long_term_debt": 2809900000, "total_debt": 2915100000, "total_liabilities": 4927600000, "total_equity": 1570200000, "shares_outstanding": 294800000, "goodwill_and_intangibles": 1955200000 }, "cash_flow": { "operating_cash_flow": 665800000, "capital_expenditure": 352900000, "free_cash_flow": 1018700000, "dividends_paid": 112700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270465, "ticker_id": 1801, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:26.845197+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "493200000", "ebitda": "940400000", "netIncome": "206800000", "grossProfit": "1095500000", "depreciation": "None", "totalRevenue": "6160100000", "costOfRevenue": "5064600000", "interestIncome": "140600000", "incomeBeforeTax": "354400000", "interestExpense": "141000000", "operatingIncome": "570400000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "76300000", "reportedCurrency": "USD", "netInterestIncome": "-140600000", "nonInterestIncome": "None", "operatingExpenses": "525100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9200000", "otherNonOperatingIncome": "400000", "costofGoodsAndServicesSold": "5064600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "447200000", "sellingGeneralAndAdministrative": "511800000", "netIncomeFromContinuingOperations": "277700000" }, "balance": { "goodwill": "1477900000", "inventory": "1095900000", "commonStock": "2900000", "currentDebt": "None", "investments": "None", "totalAssets": "7289900000", "longTermDebt": "2809900000", "shortTermDebt": "105200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "477300000", "reportedCurrency": "USD", "retainedEarnings": "56400000", "totalLiabilities": "4927600000", "otherCurrentAssets": "105600000", "totalCurrentAssets": "1805600000", "currentLongTermDebt": "45800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "451200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5484300000", "currentAccountsPayable": "716100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3456600000", "shortLongTermDebtTotal": "3066600000", "totalShareholderEquity": "1570200000", "capitalLeaseObligations": "210900000", "otherCurrentLiabilities": "377400000", "totalCurrentLiabilities": "1198700000", "otherNonCurrentLiabilities": "407200000", "totalNonCurrentLiabilities": "3728900000", "cashAndShortTermInvestments": "152900000", "commonStockSharesOutstanding": "294800000", "intangibleAssetsExcludingGoodwill": "477300000", "cashAndCashEquivalentsAtCarryingValue": "152900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "278100000", "profitLoss": "None", "dividendPayout": "112700000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-72800000", "operatingCashflow": "665800000", "capitalExpenditures": "352900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-360800000", "cashflowFromInvestment": "-224300000", "stockBasedCompensation": "41500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "80700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-128800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "447200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6160100000, "cost_of_revenue": 5064600000, "gross_profit": 1095500000, "research_and_development": 9200000, "selling_general_admin": 511800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 493200000, "depreciation_amortisation": 447200000, "ebitda": 940400000, "interest_expense": 141000000, "interest_income": null, "other_non_operating": null, "pretax_income": 354400000, "tax_provision": 76300000, "effective_tax_rate": null, "net_income": 206800000, "net_income_continuing_ops": 277700000, "net_income_to_common": 206800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 152900000, "short_term_investments": null, "net_receivables": 451200000, "inventory": 1095900000, "other_current_assets": null, "total_current_assets": 1805600000, "net_ppe": null, "goodwill": 1477900000, "intangible_assets": 477300000, "goodwill_and_intangibles": 1955200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5484300000, "total_assets": 7289900000, "short_term_debt": 105200000, "accounts_payable": 716100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1198700000, "long_term_debt": 2809900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3728900000, "total_liabilities": 4927600000, "total_debt": 2915100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 56400000, "total_equity": 1570200000, "shares_outstanding": 294800000, "operating_cash_flow": 665800000, "stock_based_compensation": 41500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 352900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -224300000, "dividends_paid": 112700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -360800000, "free_cash_flow": 1018700000, "net_change_in_cash": 80700000 }, "raw_data": { "income": { "ebit": "493200000", "ebitda": "940400000", "netIncome": "206800000", "grossProfit": "1095500000", "depreciation": "None", "totalRevenue": "6160100000", "costOfRevenue": "5064600000", "interestIncome": "140600000", "incomeBeforeTax": "354400000", "interestExpense": "141000000", "operatingIncome": "570400000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "76300000", "reportedCurrency": "USD", "netInterestIncome": "-140600000", "nonInterestIncome": "None", "operatingExpenses": "525100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9200000", "otherNonOperatingIncome": "400000", "costofGoodsAndServicesSold": "5064600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "447200000", "sellingGeneralAndAdministrative": "511800000", "netIncomeFromContinuingOperations": "277700000" }, "balance": { "goodwill": "1477900000", "inventory": "1095900000", "commonStock": "2900000", "currentDebt": "None", "investments": "None", "totalAssets": "7289900000", "longTermDebt": "2809900000", "shortTermDebt": "105200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "477300000", "reportedCurrency": "USD", "retainedEarnings": "56400000", "totalLiabilities": "4927600000", "otherCurrentAssets": "105600000", "totalCurrentAssets": "1805600000", "currentLongTermDebt": "45800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "451200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5484300000", "currentAccountsPayable": "716100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3456600000", "shortLongTermDebtTotal": "3066600000", "totalShareholderEquity": "1570200000", "capitalLeaseObligations": "210900000", "otherCurrentLiabilities": "377400000", "totalCurrentLiabilities": "1198700000", "otherNonCurrentLiabilities": "407200000", "totalNonCurrentLiabilities": "3728900000", "cashAndShortTermInvestments": "152900000", "commonStockSharesOutstanding": "294800000", "intangibleAssetsExcludingGoodwill": "477300000", "cashAndCashEquivalentsAtCarryingValue": "152900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "278100000", "profitLoss": "None", "dividendPayout": "112700000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-72800000", "operatingCashflow": "665800000", "capitalExpenditures": "352900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-360800000", "cashflowFromInvestment": "-224300000", "stockBasedCompensation": "41500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "80700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-128800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "447200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:26.845197+00:00", "is_restated": false, "income_statement": { "revenue": 6029400000, "cost_of_revenue": 5077400000, "gross_profit": 951999999, "ebit": 472100000, "ebitda": 902700000, "pretax_income": 348700000, "tax_provision": 54700000, "net_income": 221100000, "net_income_to_common": 221100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70500000, "total_current_assets": 1701200000, "total_assets": 6961600000, "short_term_debt": 52000000, "long_term_debt": 2905100000, "total_debt": 2957100000, "total_liabilities": 4674200000, "total_equity": 1572600000, "shares_outstanding": 310100000, "goodwill_and_intangibles": 1949400000 }, "cash_flow": { "operating_cash_flow": -373800000, "capital_expenditure": 395200000, "free_cash_flow": 21400000, "dividends_paid": 111000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270470, "ticker_id": 1801, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:26.845197+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "472100000", "ebitda": "902700000", "netIncome": "221100000", "grossProfit": "951999999", "depreciation": "None", "totalRevenue": "6029400000", "costOfRevenue": "5077400000", "interestIncome": "123700000", "incomeBeforeTax": "348700000", "interestExpense": "123700000", "operatingIncome": "469400000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "54700000", "reportedCurrency": "USD", "netInterestIncome": "-123700000", "nonInterestIncome": "None", "operatingExpenses": "482600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8700000", "otherNonOperatingIncome": "-700000", "costofGoodsAndServicesSold": "5077400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "430600000", "sellingGeneralAndAdministrative": "465700000", "netIncomeFromContinuingOperations": "292800000" }, "balance": { "goodwill": "1425600000", "inventory": "1014400000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "6961600000", "longTermDebt": "2905100000", "shortTermDebt": "52000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "523800000", "reportedCurrency": "USD", "retainedEarnings": "10000000", "totalLiabilities": "4674200000", "otherCurrentAssets": "106000000", "totalCurrentAssets": "1701200000", "currentLongTermDebt": "48200000", "longTermInvestments": "100000", "shortTermInvestments": "None", "currentNetReceivables": "510300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5260400000", "currentAccountsPayable": "711600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3239700000", "shortLongTermDebtTotal": "2957100000", "totalShareholderEquity": "1572600000", "capitalLeaseObligations": "122900000", "otherCurrentLiabilities": "-427700000", "totalCurrentLiabilities": "1105900000", "otherNonCurrentLiabilities": "225300000", "totalNonCurrentLiabilities": "3568300000", "cashAndShortTermInvestments": "70500000", "commonStockSharesOutstanding": "310100000", "intangibleAssetsExcludingGoodwill": "523800000", "cashAndCashEquivalentsAtCarryingValue": "70500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "294000000", "profitLoss": "None", "dividendPayout": "111000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-82000000", "operatingCashflow": "-373800000", "capitalExpenditures": "395200000", "changeInReceivables": "None", "changeInExchangeRate": "-1500000", "cashflowFromFinancing": "-310700000", "cashflowFromInvestment": "689100000", "stockBasedCompensation": "-43300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "111000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-123400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "430600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6029400000, "cost_of_revenue": 5077400000, "gross_profit": 951999999, "research_and_development": 8700000, "selling_general_admin": 465700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 472100000, "depreciation_amortisation": 430600000, "ebitda": 902700000, "interest_expense": 123700000, "interest_income": null, "other_non_operating": null, "pretax_income": 348700000, "tax_provision": 54700000, "effective_tax_rate": null, "net_income": 221100000, "net_income_continuing_ops": 292800000, "net_income_to_common": 221100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70500000, "short_term_investments": null, "net_receivables": 510300000, "inventory": 1014400000, "other_current_assets": null, "total_current_assets": 1701200000, "net_ppe": null, "goodwill": 1425600000, "intangible_assets": 523800000, "goodwill_and_intangibles": 1949400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5260400000, "total_assets": 6961600000, "short_term_debt": 52000000, "accounts_payable": 711600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1105900000, "long_term_debt": 2905100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3568300000, "total_liabilities": 4674200000, "total_debt": 2957100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10000000, "total_equity": 1572600000, "shares_outstanding": 310100000, "operating_cash_flow": -373800000, "stock_based_compensation": -43300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 395200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 689100000, "dividends_paid": 111000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -310700000, "free_cash_flow": 21400000, "net_change_in_cash": 3100000 }, "raw_data": { "income": { "ebit": "472100000", "ebitda": "902700000", "netIncome": "221100000", "grossProfit": "951999999", "depreciation": "None", "totalRevenue": "6029400000", "costOfRevenue": "5077400000", "interestIncome": "123700000", "incomeBeforeTax": "348700000", "interestExpense": "123700000", "operatingIncome": "469400000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "54700000", "reportedCurrency": "USD", "netInterestIncome": "-123700000", "nonInterestIncome": "None", "operatingExpenses": "482600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8700000", "otherNonOperatingIncome": "-700000", "costofGoodsAndServicesSold": "5077400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "430600000", "sellingGeneralAndAdministrative": "465700000", "netIncomeFromContinuingOperations": "292800000" }, "balance": { "goodwill": "1425600000", "inventory": "1014400000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "6961600000", "longTermDebt": "2905100000", "shortTermDebt": "52000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "523800000", "reportedCurrency": "USD", "retainedEarnings": "10000000", "totalLiabilities": "4674200000", "otherCurrentAssets": "106000000", "totalCurrentAssets": "1701200000", "currentLongTermDebt": "48200000", "longTermInvestments": "100000", "shortTermInvestments": "None", "currentNetReceivables": "510300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5260400000", "currentAccountsPayable": "711600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3239700000", "shortLongTermDebtTotal": "2957100000", "totalShareholderEquity": "1572600000", "capitalLeaseObligations": "122900000", "otherCurrentLiabilities": "-427700000", "totalCurrentLiabilities": "1105900000", "otherNonCurrentLiabilities": "225300000", "totalNonCurrentLiabilities": "3568300000", "cashAndShortTermInvestments": "70500000", "commonStockSharesOutstanding": "310100000", "intangibleAssetsExcludingGoodwill": "523800000", "cashAndCashEquivalentsAtCarryingValue": "70500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "294000000", "profitLoss": "None", "dividendPayout": "111000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-82000000", "operatingCashflow": "-373800000", "capitalExpenditures": "395200000", "changeInReceivables": "None", "changeInExchangeRate": "-1500000", "cashflowFromFinancing": "-310700000", "cashflowFromInvestment": "689100000", "stockBasedCompensation": "-43300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "111000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-123400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "430600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:26.845197+00:00", "is_restated": false, "income_statement": { "revenue": 2156000000, "cost_of_revenue": 1852000000, "gross_profit": 304000000, "ebit": 87000000, "ebitda": 226000000, "pretax_income": -45000000, "tax_provision": -2000000, "net_income": -43000000, "net_income_to_common": -43000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 189000000, "total_current_assets": 2955000000, "total_assets": 11690000000, "short_term_debt": 549000000, "long_term_debt": 5203000000, "total_debt": 5752000000, "total_liabilities": 8443000000, "total_equity": 3247000000, "shares_outstanding": 296700000, "goodwill_and_intangibles": 2696000000 }, "cash_flow": { "operating_cash_flow": -113000000, "capital_expenditure": 140000000, "free_cash_flow": 27000000, "dividends_paid": 32000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270433, "ticker_id": 1801, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:26.845197+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "87000000", "ebitda": "226000000", "netIncome": "-43000000", "grossProfit": "304000000", "depreciation": "None", "totalRevenue": "2156000000", "costOfRevenue": "1852000000", "interestIncome": "None", "incomeBeforeTax": "-45000000", "interestExpense": "64000000", "operatingIncome": "87000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-2000000", "reportedCurrency": "USD", "netInterestIncome": "-64000000", "nonInterestIncome": "None", "operatingExpenses": "216000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1852000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139000000", "sellingGeneralAndAdministrative": "202000000", "netIncomeFromContinuingOperations": "-43000000" }, "balance": { "goodwill": "2052000000", "inventory": "1718000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "11690000000", "longTermDebt": "5203000000", "shortTermDebt": "549000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "644000000", "reportedCurrency": "USD", "retainedEarnings": "1539000000", "totalLiabilities": "8443000000", "otherCurrentAssets": "187000000", "totalCurrentAssets": "2955000000", "currentLongTermDebt": "542000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "861000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8735000000", "currentAccountsPayable": "895000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5752000000", "totalShareholderEquity": "3247000000", "capitalLeaseObligations": "7000000", "otherCurrentLiabilities": "654000000", "totalCurrentLiabilities": "2098000000", "otherNonCurrentLiabilities": "375000000", "totalNonCurrentLiabilities": "6345000000", "cashAndShortTermInvestments": "189000000", "commonStockSharesOutstanding": "296700000", "intangibleAssetsExcludingGoodwill": "644000000", "cashAndCashEquivalentsAtCarryingValue": "189000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43000000", "profitLoss": "None", "dividendPayout": "32000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-113000000", "capitalExpenditures": "140000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "138000000", "cashflowFromInvestment": "-97000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "139000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2156000000, "cost_of_revenue": 1852000000, "gross_profit": 304000000, "research_and_development": null, "selling_general_admin": 202000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 87000000, "depreciation_amortisation": 139000000, "ebitda": 226000000, "interest_expense": 64000000, "interest_income": null, "other_non_operating": null, "pretax_income": -45000000, "tax_provision": -2000000, "effective_tax_rate": null, "net_income": -43000000, "net_income_continuing_ops": -43000000, "net_income_to_common": -43000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 189000000, "short_term_investments": null, "net_receivables": 861000000, "inventory": 1718000000, "other_current_assets": null, "total_current_assets": 2955000000, "net_ppe": null, "goodwill": 2052000000, "intangible_assets": 644000000, "goodwill_and_intangibles": 2696000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8735000000, "total_assets": 11690000000, "short_term_debt": 549000000, "accounts_payable": 895000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2098000000, "long_term_debt": 5203000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6345000000, "total_liabilities": 8443000000, "total_debt": 5752000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1539000000, "total_equity": 3247000000, "shares_outstanding": 296700000, "operating_cash_flow": -113000000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 140000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -97000000, "dividends_paid": 32000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 138000000, "free_cash_flow": 27000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "87000000", "ebitda": "226000000", "netIncome": "-43000000", "grossProfit": "304000000", "depreciation": "None", "totalRevenue": "2156000000", "costOfRevenue": "1852000000", "interestIncome": "None", "incomeBeforeTax": "-45000000", "interestExpense": "64000000", "operatingIncome": "87000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-2000000", "reportedCurrency": "USD", "netInterestIncome": "-64000000", "nonInterestIncome": "None", "operatingExpenses": "216000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1852000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139000000", "sellingGeneralAndAdministrative": "202000000", "netIncomeFromContinuingOperations": "-43000000" }, "balance": { "goodwill": "2052000000", "inventory": "1718000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "11690000000", "longTermDebt": "5203000000", "shortTermDebt": "549000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "644000000", "reportedCurrency": "USD", "retainedEarnings": "1539000000", "totalLiabilities": "8443000000", "otherCurrentAssets": "187000000", "totalCurrentAssets": "2955000000", "currentLongTermDebt": "542000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "861000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8735000000", "currentAccountsPayable": "895000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5752000000", "totalShareholderEquity": "3247000000", "capitalLeaseObligations": "7000000", "otherCurrentLiabilities": "654000000", "totalCurrentLiabilities": "2098000000", "otherNonCurrentLiabilities": "375000000", "totalNonCurrentLiabilities": "6345000000", "cashAndShortTermInvestments": "189000000", "commonStockSharesOutstanding": "296700000", "intangibleAssetsExcludingGoodwill": "644000000", "cashAndCashEquivalentsAtCarryingValue": "189000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43000000", "profitLoss": "None", "dividendPayout": "32000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-113000000", "capitalExpenditures": "140000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "138000000", "cashflowFromInvestment": "-97000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "139000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:26.845197+00:00", "is_restated": false, "income_statement": { "revenue": 2103000000, "cost_of_revenue": 1800000000, "gross_profit": 303000000, "ebit": 157000000, "ebitda": 306000000, "pretax_income": 92000000, "tax_provision": 21000000, "net_income": 71000000, "net_income_to_common": 71000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 261000000, "total_current_assets": 2910000000, "total_assets": 11775000000, "short_term_debt": 549000000, "long_term_debt": 5022000000, "total_debt": 5571000000, "total_liabilities": 8439000000, "total_equity": 3336000000, "shares_outstanding": 296900000, "goodwill_and_intangibles": 2735000000 }, "cash_flow": { "operating_cash_flow": 534000000, "capital_expenditure": 127000000, "free_cash_flow": 661000000, "dividends_paid": 32000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270434, "ticker_id": 1801, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:26.845197+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "157000000", "ebitda": "306000000", "netIncome": "71000000", "grossProfit": "303000000", "depreciation": "None", "totalRevenue": "2103000000", "costOfRevenue": "1800000000", "interestIncome": "63000000", "incomeBeforeTax": "92000000", "interestExpense": "65000000", "operatingIncome": "156000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "21000000", "reportedCurrency": "USD", "netInterestIncome": "-63000000", "nonInterestIncome": "None", "operatingExpenses": "147000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1800000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149000000", "sellingGeneralAndAdministrative": "141000000", "netIncomeFromContinuingOperations": "71000000" }, "balance": { "goodwill": "2065000000", "inventory": "1753000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "11775000000", "longTermDebt": "5022000000", "shortTermDebt": "549000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "670000000", "reportedCurrency": "USD", "retainedEarnings": "1614000000", "totalLiabilities": "8439000000", "otherCurrentAssets": "136000000", "totalCurrentAssets": "2910000000", "currentLongTermDebt": "542000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "760000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8865000000", "currentAccountsPayable": "1027000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5682000000", "shortLongTermDebtTotal": "5571000000", "totalShareholderEquity": "3336000000", "capitalLeaseObligations": "74000000", "otherCurrentLiabilities": "665000000", "totalCurrentLiabilities": "2241000000", "otherNonCurrentLiabilities": "391000000", "totalNonCurrentLiabilities": "6198000000", "cashAndShortTermInvestments": "261000000", "commonStockSharesOutstanding": "296900000", "intangibleAssetsExcludingGoodwill": "670000000", "cashAndCashEquivalentsAtCarryingValue": "261000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71000000", "profitLoss": "None", "dividendPayout": "32000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "534000000", "capitalExpenditures": "127000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-384000000", "cashflowFromInvestment": "-9000000", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-184000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2103000000, "cost_of_revenue": 1800000000, "gross_profit": 303000000, "research_and_development": null, "selling_general_admin": 141000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 157000000, "depreciation_amortisation": 149000000, "ebitda": 306000000, "interest_expense": 65000000, "interest_income": null, "other_non_operating": null, "pretax_income": 92000000, "tax_provision": 21000000, "effective_tax_rate": null, "net_income": 71000000, "net_income_continuing_ops": 71000000, "net_income_to_common": 71000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 261000000, "short_term_investments": null, "net_receivables": 760000000, "inventory": 1753000000, "other_current_assets": null, "total_current_assets": 2910000000, "net_ppe": null, "goodwill": 2065000000, "intangible_assets": 670000000, "goodwill_and_intangibles": 2735000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8865000000, "total_assets": 11775000000, "short_term_debt": 549000000, "accounts_payable": 1027000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2241000000, "long_term_debt": 5022000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6198000000, "total_liabilities": 8439000000, "total_debt": 5571000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1614000000, "total_equity": 3336000000, "shares_outstanding": 296900000, "operating_cash_flow": 534000000, "stock_based_compensation": 2000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 127000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9000000, "dividends_paid": 32000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -384000000, "free_cash_flow": 661000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "157000000", "ebitda": "306000000", "netIncome": "71000000", "grossProfit": "303000000", "depreciation": "None", "totalRevenue": "2103000000", "costOfRevenue": "1800000000", "interestIncome": "63000000", "incomeBeforeTax": "92000000", "interestExpense": "65000000", "operatingIncome": "156000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "21000000", "reportedCurrency": "USD", "netInterestIncome": "-63000000", "nonInterestIncome": "None", "operatingExpenses": "147000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1800000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149000000", "sellingGeneralAndAdministrative": "141000000", "netIncomeFromContinuingOperations": "71000000" }, "balance": { "goodwill": "2065000000", "inventory": "1753000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "11775000000", "longTermDebt": "5022000000", "shortTermDebt": "549000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "670000000", "reportedCurrency": "USD", "retainedEarnings": "1614000000", "totalLiabilities": "8439000000", "otherCurrentAssets": "136000000", "totalCurrentAssets": "2910000000", "currentLongTermDebt": "542000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "760000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8865000000", "currentAccountsPayable": "1027000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5682000000", "shortLongTermDebtTotal": "5571000000", "totalShareholderEquity": "3336000000", "capitalLeaseObligations": "74000000", "otherCurrentLiabilities": "665000000", "totalCurrentLiabilities": "2241000000", "otherNonCurrentLiabilities": "391000000", "totalNonCurrentLiabilities": "6198000000", "cashAndShortTermInvestments": "261000000", "commonStockSharesOutstanding": "296900000", "intangibleAssetsExcludingGoodwill": "670000000", "cashAndCashEquivalentsAtCarryingValue": "261000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71000000", "profitLoss": "None", "dividendPayout": "32000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "534000000", "capitalExpenditures": "127000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-384000000", "cashflowFromInvestment": "-9000000", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-184000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:26.845197+00:00", "is_restated": false, "income_statement": { "revenue": 2190000000, "cost_of_revenue": 1754000000, "gross_profit": 436000000, "ebit": 235000000, "ebitda": 361000000, "pretax_income": 182000000, "tax_provision": 40000000, "net_income": 142000000, "net_income_to_common": 142000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120000000, "total_current_assets": 3014000000, "total_assets": 11878000000, "short_term_debt": 446000000, "long_term_debt": 5472000000, "total_debt": 5918000000, "total_liabilities": 8592000000, "total_equity": 3285000000, "shares_outstanding": 297600000, "goodwill_and_intangibles": 2746000000 }, "cash_flow": { "operating_cash_flow": 227000000, "capital_expenditure": 267000000, "free_cash_flow": 494000000, "dividends_paid": 33000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270436, "ticker_id": 1801, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:26.845197+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "235000000", "ebitda": "361000000", "netIncome": "142000000", "grossProfit": "436000000", "depreciation": "None", "totalRevenue": "2190000000", "costOfRevenue": "1754000000", "interestIncome": "53000000", "incomeBeforeTax": "182000000", "interestExpense": "53000000", "operatingIncome": "257000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "40000000", "reportedCurrency": "USD", "netInterestIncome": "-53000000", "nonInterestIncome": "None", "operatingExpenses": "179000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1754000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126000000", "sellingGeneralAndAdministrative": "163000000", "netIncomeFromContinuingOperations": "142000000" }, "balance": { "goodwill": "2063000000", "inventory": "1785000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "11878000000", "longTermDebt": "5472000000", "shortTermDebt": "446000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "683000000", "reportedCurrency": "USD", "retainedEarnings": "1575000000", "totalLiabilities": "8592000000", "otherCurrentAssets": "201000000", "totalCurrentAssets": "3014000000", "currentLongTermDebt": "440000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "908000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8864000000", "currentAccountsPayable": "857000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5663000000", "shortLongTermDebtTotal": "5918000000", "totalShareholderEquity": "3285000000", "capitalLeaseObligations": "6000000", "otherCurrentLiabilities": "653000000", "totalCurrentLiabilities": "1951000000", "otherNonCurrentLiabilities": "376000000", "totalNonCurrentLiabilities": "6641000000", "cashAndShortTermInvestments": "120000000", "commonStockSharesOutstanding": "297600000", "intangibleAssetsExcludingGoodwill": "683000000", "cashAndCashEquivalentsAtCarryingValue": "120000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "142000000", "profitLoss": "None", "dividendPayout": "33000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "227000000", "capitalExpenditures": "267000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4000000", "cashflowFromInvestment": "-231000000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2190000000, "cost_of_revenue": 1754000000, "gross_profit": 436000000, "research_and_development": null, "selling_general_admin": 163000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 235000000, "depreciation_amortisation": 126000000, "ebitda": 361000000, "interest_expense": 53000000, "interest_income": null, "other_non_operating": null, "pretax_income": 182000000, "tax_provision": 40000000, "effective_tax_rate": null, "net_income": 142000000, "net_income_continuing_ops": 142000000, "net_income_to_common": 142000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120000000, "short_term_investments": null, "net_receivables": 908000000, "inventory": 1785000000, "other_current_assets": null, "total_current_assets": 3014000000, "net_ppe": null, "goodwill": 2063000000, "intangible_assets": 683000000, "goodwill_and_intangibles": 2746000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8864000000, "total_assets": 11878000000, "short_term_debt": 446000000, "accounts_payable": 857000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1951000000, "long_term_debt": 5472000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6641000000, "total_liabilities": 8592000000, "total_debt": 5918000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1575000000, "total_equity": 3285000000, "shares_outstanding": 297600000, "operating_cash_flow": 227000000, "stock_based_compensation": 1000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 267000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -231000000, "dividends_paid": 33000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4000000, "free_cash_flow": 494000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "235000000", "ebitda": "361000000", "netIncome": "142000000", "grossProfit": "436000000", "depreciation": "None", "totalRevenue": "2190000000", "costOfRevenue": "1754000000", "interestIncome": "53000000", "incomeBeforeTax": "182000000", "interestExpense": "53000000", "operatingIncome": "257000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "40000000", "reportedCurrency": "USD", "netInterestIncome": "-53000000", "nonInterestIncome": "None", "operatingExpenses": "179000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1754000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126000000", "sellingGeneralAndAdministrative": "163000000", "netIncomeFromContinuingOperations": "142000000" }, "balance": { "goodwill": "2063000000", "inventory": "1785000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "11878000000", "longTermDebt": "5472000000", "shortTermDebt": "446000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "683000000", "reportedCurrency": "USD", "retainedEarnings": "1575000000", "totalLiabilities": "8592000000", "otherCurrentAssets": "201000000", "totalCurrentAssets": "3014000000", "currentLongTermDebt": "440000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "908000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8864000000", "currentAccountsPayable": "857000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5663000000", "shortLongTermDebtTotal": "5918000000", "totalShareholderEquity": "3285000000", "capitalLeaseObligations": "6000000", "otherCurrentLiabilities": "653000000", "totalCurrentLiabilities": "1951000000", "otherNonCurrentLiabilities": "376000000", "totalNonCurrentLiabilities": "6641000000", "cashAndShortTermInvestments": "120000000", "commonStockSharesOutstanding": "297600000", "intangibleAssetsExcludingGoodwill": "683000000", "cashAndCashEquivalentsAtCarryingValue": "120000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "142000000", "profitLoss": "None", "dividendPayout": "33000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "227000000", "capitalExpenditures": "267000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4000000", "cashflowFromInvestment": "-231000000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:26.845197+00:00", "is_restated": false, "income_statement": { "revenue": 2204000000, "cost_of_revenue": 1781000000, "gross_profit": 423000000, "ebit": 193000000, "ebitda": 323000000, "pretax_income": 139000000, "tax_provision": 35000000, "net_income": 104000000, "net_income_to_common": 104000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120000000, "total_current_assets": 2968000000, "total_assets": 11795000000, "short_term_debt": 443000000, "long_term_debt": 5392000000, "total_debt": 5835000000, "total_liabilities": 8576000000, "total_equity": 3218000000, "shares_outstanding": 301600000, "goodwill_and_intangibles": 2761000000 }, "cash_flow": { "operating_cash_flow": 267000000, "capital_expenditure": 228000000, "free_cash_flow": 495000000, "dividends_paid": 33000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270437, "ticker_id": 1801, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:26.845197+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "193000000", "ebitda": "323000000", "netIncome": "104000000", "grossProfit": "423000000", "depreciation": "None", "totalRevenue": "2204000000", "costOfRevenue": "1781000000", "interestIncome": "53000000", "incomeBeforeTax": "139000000", "interestExpense": "53000000", "operatingIncome": "216000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "35000000", "reportedCurrency": "USD", "netInterestIncome": "-53000000", "nonInterestIncome": "None", "operatingExpenses": "207000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1781000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130000000", "sellingGeneralAndAdministrative": "204000000", "netIncomeFromContinuingOperations": "104000000" }, "balance": { "goodwill": "2063000000", "inventory": "1805000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "11795000000", "longTermDebt": "5392000000", "shortTermDebt": "443000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "698000000", "reportedCurrency": "USD", "retainedEarnings": "1494000000", "totalLiabilities": "8576000000", "otherCurrentAssets": "177000000", "totalCurrentAssets": "2968000000", "currentLongTermDebt": "436000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "866000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8827000000", "currentAccountsPayable": "977000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5598000000", "shortLongTermDebtTotal": "5871000000", "totalShareholderEquity": "3218000000", "capitalLeaseObligations": "7000000", "otherCurrentLiabilities": "652000000", "totalCurrentLiabilities": "2072000000", "otherNonCurrentLiabilities": "387000000", "totalNonCurrentLiabilities": "6504000000", "cashAndShortTermInvestments": "120000000", "commonStockSharesOutstanding": "301600000", "intangibleAssetsExcludingGoodwill": "698000000", "cashAndCashEquivalentsAtCarryingValue": "120000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104000000", "profitLoss": "None", "dividendPayout": "33000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "267000000", "capitalExpenditures": "228000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77000000", "cashflowFromInvestment": "-207000000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-115000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2204000000, "cost_of_revenue": 1781000000, "gross_profit": 423000000, "research_and_development": null, "selling_general_admin": 204000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 193000000, "depreciation_amortisation": 130000000, "ebitda": 323000000, "interest_expense": 53000000, "interest_income": null, "other_non_operating": null, "pretax_income": 139000000, "tax_provision": 35000000, "effective_tax_rate": null, "net_income": 104000000, "net_income_continuing_ops": 104000000, "net_income_to_common": 104000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120000000, "short_term_investments": null, "net_receivables": 866000000, "inventory": 1805000000, "other_current_assets": null, "total_current_assets": 2968000000, "net_ppe": null, "goodwill": 2063000000, "intangible_assets": 698000000, "goodwill_and_intangibles": 2761000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8827000000, "total_assets": 11795000000, "short_term_debt": 443000000, "accounts_payable": 977000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2072000000, "long_term_debt": 5392000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6504000000, "total_liabilities": 8576000000, "total_debt": 5835000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1494000000, "total_equity": 3218000000, "shares_outstanding": 301600000, "operating_cash_flow": 267000000, "stock_based_compensation": 3000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 228000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -207000000, "dividends_paid": 33000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -77000000, "free_cash_flow": 495000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "193000000", "ebitda": "323000000", "netIncome": "104000000", "grossProfit": "423000000", "depreciation": "None", "totalRevenue": "2204000000", "costOfRevenue": "1781000000", "interestIncome": "53000000", "incomeBeforeTax": "139000000", "interestExpense": "53000000", "operatingIncome": "216000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "35000000", "reportedCurrency": "USD", "netInterestIncome": "-53000000", "nonInterestIncome": "None", "operatingExpenses": "207000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1781000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130000000", "sellingGeneralAndAdministrative": "204000000", "netIncomeFromContinuingOperations": "104000000" }, "balance": { "goodwill": "2063000000", "inventory": "1805000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "11795000000", "longTermDebt": "5392000000", "shortTermDebt": "443000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "698000000", "reportedCurrency": "USD", "retainedEarnings": "1494000000", "totalLiabilities": "8576000000", "otherCurrentAssets": "177000000", "totalCurrentAssets": "2968000000", "currentLongTermDebt": "436000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "866000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8827000000", "currentAccountsPayable": "977000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5598000000", "shortLongTermDebtTotal": "5871000000", "totalShareholderEquity": "3218000000", "capitalLeaseObligations": "7000000", "otherCurrentLiabilities": "652000000", "totalCurrentLiabilities": "2072000000", "otherNonCurrentLiabilities": "387000000", "totalNonCurrentLiabilities": "6504000000", "cashAndShortTermInvestments": "120000000", "commonStockSharesOutstanding": "301600000", "intangibleAssetsExcludingGoodwill": "698000000", "cashAndCashEquivalentsAtCarryingValue": "120000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104000000", "profitLoss": "None", "dividendPayout": "33000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "267000000", "capitalExpenditures": "228000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77000000", "cashflowFromInvestment": "-207000000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-115000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:26.845197+00:00", "is_restated": false, "income_statement": { "revenue": 2120000000, "cost_of_revenue": 1670000000, "gross_profit": 450000000, "ebit": 221000000, "ebitda": 352000000, "pretax_income": 170000000, "tax_provision": 43000000, "net_income": 127000000, "net_income_to_common": 127000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 129000000, "total_current_assets": 2954000000, "total_assets": 11497000000, "short_term_debt": 41000000, "long_term_debt": 5670000000, "total_debt": 5711000000, "total_liabilities": 8339000000, "total_equity": 3157000000, "shares_outstanding": 303200000, "goodwill_and_intangibles": 2696000000 }, "cash_flow": { "operating_cash_flow": -174000000, "capital_expenditure": 313000000, "free_cash_flow": 139000000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270438, "ticker_id": 1801, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:26.845197+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "221000000", "ebitda": "352000000", "netIncome": "127000000", "grossProfit": "450000000", "depreciation": "None", "totalRevenue": "2120000000", "costOfRevenue": "1670000000", "interestIncome": "51000000", "incomeBeforeTax": "170000000", "interestExpense": "51000000", "operatingIncome": "240000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "43000000", "reportedCurrency": "USD", "netInterestIncome": "-51000000", "nonInterestIncome": "None", "operatingExpenses": "210000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1670000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131000000", "sellingGeneralAndAdministrative": "196000000", "netIncomeFromContinuingOperations": "127000000" }, "balance": { "goodwill": "2023000000", "inventory": "1814000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "11497000000", "longTermDebt": "5670000000", "shortTermDebt": "41000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "673000000", "reportedCurrency": "USD", "retainedEarnings": "1504000000", "totalLiabilities": "8339000000", "otherCurrentAssets": "148000000", "totalCurrentAssets": "2954000000", "currentLongTermDebt": "35000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "863000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8543000000", "currentAccountsPayable": "910000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5385000000", "shortLongTermDebtTotal": "5745000000", "totalShareholderEquity": "3157000000", "capitalLeaseObligations": "6000000", "otherCurrentLiabilities": "619000000", "totalCurrentLiabilities": "1570000000", "otherNonCurrentLiabilities": "379000000", "totalNonCurrentLiabilities": "6769000000", "cashAndShortTermInvestments": "129000000", "commonStockSharesOutstanding": "303200000", "intangibleAssetsExcludingGoodwill": "673000000", "cashAndCashEquivalentsAtCarryingValue": "129000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "127000000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-174000000", "capitalExpenditures": "313000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "439000000", "cashflowFromInvestment": "-298000000", "stockBasedCompensation": "-4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2120000000, "cost_of_revenue": 1670000000, "gross_profit": 450000000, "research_and_development": null, "selling_general_admin": 196000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 221000000, "depreciation_amortisation": 131000000, "ebitda": 352000000, "interest_expense": 51000000, "interest_income": null, "other_non_operating": null, "pretax_income": 170000000, "tax_provision": 43000000, "effective_tax_rate": null, "net_income": 127000000, "net_income_continuing_ops": 127000000, "net_income_to_common": 127000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 129000000, "short_term_investments": null, "net_receivables": 863000000, "inventory": 1814000000, "other_current_assets": null, "total_current_assets": 2954000000, "net_ppe": null, "goodwill": 2023000000, "intangible_assets": 673000000, "goodwill_and_intangibles": 2696000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8543000000, "total_assets": 11497000000, "short_term_debt": 41000000, "accounts_payable": 910000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1570000000, "long_term_debt": 5670000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6769000000, "total_liabilities": 8339000000, "total_debt": 5711000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1504000000, "total_equity": 3157000000, "shares_outstanding": 303200000, "operating_cash_flow": -174000000, "stock_based_compensation": -4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 313000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -298000000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 439000000, "free_cash_flow": 139000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "221000000", "ebitda": "352000000", "netIncome": "127000000", "grossProfit": "450000000", "depreciation": "None", "totalRevenue": "2120000000", "costOfRevenue": "1670000000", "interestIncome": "51000000", "incomeBeforeTax": "170000000", "interestExpense": "51000000", "operatingIncome": "240000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "43000000", "reportedCurrency": "USD", "netInterestIncome": "-51000000", "nonInterestIncome": "None", "operatingExpenses": "210000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1670000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131000000", "sellingGeneralAndAdministrative": "196000000", "netIncomeFromContinuingOperations": "127000000" }, "balance": { "goodwill": "2023000000", "inventory": "1814000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "11497000000", "longTermDebt": "5670000000", "shortTermDebt": "41000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "673000000", "reportedCurrency": "USD", "retainedEarnings": "1504000000", "totalLiabilities": "8339000000", "otherCurrentAssets": "148000000", "totalCurrentAssets": "2954000000", "currentLongTermDebt": "35000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "863000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8543000000", "currentAccountsPayable": "910000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5385000000", "shortLongTermDebtTotal": "5745000000", "totalShareholderEquity": "3157000000", "capitalLeaseObligations": "6000000", "otherCurrentLiabilities": "619000000", "totalCurrentLiabilities": "1570000000", "otherNonCurrentLiabilities": "379000000", "totalNonCurrentLiabilities": "6769000000", "cashAndShortTermInvestments": "129000000", "commonStockSharesOutstanding": "303200000", "intangibleAssetsExcludingGoodwill": "673000000", "cashAndCashEquivalentsAtCarryingValue": "129000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "127000000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-174000000", "capitalExpenditures": "313000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "439000000", "cashflowFromInvestment": "-298000000", "stockBasedCompensation": "-4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:26.845197+00:00", "is_restated": false, "income_statement": { "revenue": 2095000000, "cost_of_revenue": 1631000000, "gross_profit": 464000000, "ebit": 238000000, "ebitda": 376000000, "pretax_income": 185000000, "tax_provision": 47000000, "net_income": 138000000, "net_income_to_common": 138000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157000000, "total_current_assets": 2784000000, "total_assets": 11144000000, "short_term_debt": 102000000, "long_term_debt": 5145000000, "total_debt": 5247000000, "total_liabilities": 8131000000, "total_equity": 3012000000, "shares_outstanding": 302700000, "goodwill_and_intangibles": 2660000000 }, "cash_flow": { "operating_cash_flow": 489000000, "capital_expenditure": 310000000, "free_cash_flow": 799000000, "dividends_paid": 31000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270439, "ticker_id": 1801, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:26.845197+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "238000000", "ebitda": "376000000", "netIncome": "138000000", "grossProfit": "464000000", "depreciation": "None", "totalRevenue": "2095000000", "costOfRevenue": "1631000000", "interestIncome": "53000000", "incomeBeforeTax": "185000000", "interestExpense": "53000000", "operatingIncome": "267000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "47000000", "reportedCurrency": "USD", "netInterestIncome": "-53000000", "nonInterestIncome": "None", "operatingExpenses": "197000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1631000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138000000", "sellingGeneralAndAdministrative": "216000000", "netIncomeFromContinuingOperations": "138000000" }, "balance": { "goodwill": "1993000000", "inventory": "1754000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "11144000000", "longTermDebt": "5145000000", "shortTermDebt": "102000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "667000000", "reportedCurrency": "USD", "retainedEarnings": "1410000000", "totalLiabilities": "8131000000", "otherCurrentAssets": "114000000", "totalCurrentAssets": "2784000000", "currentLongTermDebt": "32000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "759000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8360000000", "currentAccountsPayable": "1116000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5258000000", "shortLongTermDebtTotal": "5456000000", "totalShareholderEquity": "3012000000", "capitalLeaseObligations": "70000000", "otherCurrentLiabilities": "627000000", "totalCurrentLiabilities": "1903000000", "otherNonCurrentLiabilities": "376000000", "totalNonCurrentLiabilities": "6228000000", "cashAndShortTermInvestments": "157000000", "commonStockSharesOutstanding": "302700000", "intangibleAssetsExcludingGoodwill": "667000000", "cashAndCashEquivalentsAtCarryingValue": "157000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138000000", "profitLoss": "None", "dividendPayout": "31000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "489000000", "capitalExpenditures": "310000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-209000000", "cashflowFromInvestment": "-240000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2095000000, "cost_of_revenue": 1631000000, "gross_profit": 464000000, "research_and_development": 17000000, "selling_general_admin": 216000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 238000000, "depreciation_amortisation": 138000000, "ebitda": 376000000, "interest_expense": 53000000, "interest_income": null, "other_non_operating": null, "pretax_income": 185000000, "tax_provision": 47000000, "effective_tax_rate": null, "net_income": 138000000, "net_income_continuing_ops": 138000000, "net_income_to_common": 138000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 157000000, "short_term_investments": null, "net_receivables": 759000000, "inventory": 1754000000, "other_current_assets": null, "total_current_assets": 2784000000, "net_ppe": null, "goodwill": 1993000000, "intangible_assets": 667000000, "goodwill_and_intangibles": 2660000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8360000000, "total_assets": 11144000000, "short_term_debt": 102000000, "accounts_payable": 1116000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1903000000, "long_term_debt": 5145000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6228000000, "total_liabilities": 8131000000, "total_debt": 5247000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1410000000, "total_equity": 3012000000, "shares_outstanding": 302700000, "operating_cash_flow": 489000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 310000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -240000000, "dividends_paid": 31000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -209000000, "free_cash_flow": 799000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "238000000", "ebitda": "376000000", "netIncome": "138000000", "grossProfit": "464000000", "depreciation": "None", "totalRevenue": "2095000000", "costOfRevenue": "1631000000", "interestIncome": "53000000", "incomeBeforeTax": "185000000", "interestExpense": "53000000", "operatingIncome": "267000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "47000000", "reportedCurrency": "USD", "netInterestIncome": "-53000000", "nonInterestIncome": "None", "operatingExpenses": "197000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1631000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138000000", "sellingGeneralAndAdministrative": "216000000", "netIncomeFromContinuingOperations": "138000000" }, "balance": { "goodwill": "1993000000", "inventory": "1754000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "11144000000", "longTermDebt": "5145000000", "shortTermDebt": "102000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "667000000", "reportedCurrency": "USD", "retainedEarnings": "1410000000", "totalLiabilities": "8131000000", "otherCurrentAssets": "114000000", "totalCurrentAssets": "2784000000", "currentLongTermDebt": "32000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "759000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8360000000", "currentAccountsPayable": "1116000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5258000000", "shortLongTermDebtTotal": "5456000000", "totalShareholderEquity": "3012000000", "capitalLeaseObligations": "70000000", "otherCurrentLiabilities": "627000000", "totalCurrentLiabilities": "1903000000", "otherNonCurrentLiabilities": "376000000", "totalNonCurrentLiabilities": "6228000000", "cashAndShortTermInvestments": "157000000", "commonStockSharesOutstanding": "302700000", "intangibleAssetsExcludingGoodwill": "667000000", "cashAndCashEquivalentsAtCarryingValue": "157000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138000000", "profitLoss": "None", "dividendPayout": "31000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "489000000", "capitalExpenditures": "310000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-209000000", "cashflowFromInvestment": "-240000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:26.845197+00:00", "is_restated": false, "income_statement": { "revenue": 2216000000, "cost_of_revenue": 1709000000, "gross_profit": 507000000, "ebit": 277000000, "ebitda": 416000000, "pretax_income": 220000000, "tax_provision": 55000000, "net_income": 165000000, "net_income_to_common": 165000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126000000, "total_current_assets": 2990000000, "total_assets": 11231000000, "short_term_debt": 31000000, "long_term_debt": 5372000000, "total_debt": 5403000000, "total_liabilities": 8220000000, "total_equity": 3009000000, "shares_outstanding": 302600000, "goodwill_and_intangibles": 2748000000 }, "cash_flow": { "operating_cash_flow": 187000000, "capital_expenditure": 313000000, "free_cash_flow": 500000000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270441, "ticker_id": 1801, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:26.845197+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "277000000", "ebitda": "416000000", "netIncome": "165000000", "grossProfit": "507000000", "depreciation": "None", "totalRevenue": "2216000000", "costOfRevenue": "1709000000", "interestIncome": "58000000", "incomeBeforeTax": "220000000", "interestExpense": "58000000", "operatingIncome": "306000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "55000000", "reportedCurrency": "USD", "netInterestIncome": "-58000000", "nonInterestIncome": "None", "operatingExpenses": "201000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1709000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139000000", "sellingGeneralAndAdministrative": "191000000", "netIncomeFromContinuingOperations": "165000000" }, "balance": { "goodwill": "2034000000", "inventory": "1748000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "11231000000", "longTermDebt": "5372000000", "shortTermDebt": "31000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "714000000", "reportedCurrency": "USD", "retainedEarnings": "1302000000", "totalLiabilities": "8220000000", "otherCurrentAssets": "145000000", "totalCurrentAssets": "2990000000", "currentLongTermDebt": "25000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "971000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8241000000", "currentAccountsPayable": "937000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5028000000", "shortLongTermDebtTotal": "5438000000", "totalShareholderEquity": "3009000000", "capitalLeaseObligations": "6000000", "otherCurrentLiabilities": "761000000", "totalCurrentLiabilities": "1729000000", "otherNonCurrentLiabilities": "394000000", "totalNonCurrentLiabilities": "6491000000", "cashAndShortTermInvestments": "126000000", "commonStockSharesOutstanding": "302600000", "intangibleAssetsExcludingGoodwill": "714000000", "cashAndCashEquivalentsAtCarryingValue": "126000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "165000000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "187000000", "capitalExpenditures": "313000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "88000000", "cashflowFromInvestment": "-277000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "139000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2216000000, "cost_of_revenue": 1709000000, "gross_profit": 507000000, "research_and_development": null, "selling_general_admin": 191000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 277000000, "depreciation_amortisation": 139000000, "ebitda": 416000000, "interest_expense": 58000000, "interest_income": null, "other_non_operating": null, "pretax_income": 220000000, "tax_provision": 55000000, "effective_tax_rate": null, "net_income": 165000000, "net_income_continuing_ops": 165000000, "net_income_to_common": 165000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 126000000, "short_term_investments": null, "net_receivables": 971000000, "inventory": 1748000000, "other_current_assets": null, "total_current_assets": 2990000000, "net_ppe": null, "goodwill": 2034000000, "intangible_assets": 714000000, "goodwill_and_intangibles": 2748000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8241000000, "total_assets": 11231000000, "short_term_debt": 31000000, "accounts_payable": 937000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1729000000, "long_term_debt": 5372000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6491000000, "total_liabilities": 8220000000, "total_debt": 5403000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1302000000, "total_equity": 3009000000, "shares_outstanding": 302600000, "operating_cash_flow": 187000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 313000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -277000000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 88000000, "free_cash_flow": 500000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "277000000", "ebitda": "416000000", "netIncome": "165000000", "grossProfit": "507000000", "depreciation": "None", "totalRevenue": "2216000000", "costOfRevenue": "1709000000", "interestIncome": "58000000", "incomeBeforeTax": "220000000", "interestExpense": "58000000", "operatingIncome": "306000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "55000000", "reportedCurrency": "USD", "netInterestIncome": "-58000000", "nonInterestIncome": "None", "operatingExpenses": "201000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1709000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139000000", "sellingGeneralAndAdministrative": "191000000", "netIncomeFromContinuingOperations": "165000000" }, "balance": { "goodwill": "2034000000", "inventory": "1748000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "11231000000", "longTermDebt": "5372000000", "shortTermDebt": "31000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "714000000", "reportedCurrency": "USD", "retainedEarnings": "1302000000", "totalLiabilities": "8220000000", "otherCurrentAssets": "145000000", "totalCurrentAssets": "2990000000", "currentLongTermDebt": "25000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "971000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8241000000", "currentAccountsPayable": "937000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5028000000", "shortLongTermDebtTotal": "5438000000", "totalShareholderEquity": "3009000000", "capitalLeaseObligations": "6000000", "otherCurrentLiabilities": "761000000", "totalCurrentLiabilities": "1729000000", "otherNonCurrentLiabilities": "394000000", "totalNonCurrentLiabilities": "6491000000", "cashAndShortTermInvestments": "126000000", "commonStockSharesOutstanding": "302600000", "intangibleAssetsExcludingGoodwill": "714000000", "cashAndCashEquivalentsAtCarryingValue": "126000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "165000000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "187000000", "capitalExpenditures": "313000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "88000000", "cashflowFromInvestment": "-277000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "139000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:26.845197+00:00", "is_restated": false, "income_statement": { "revenue": 2237000000, "cost_of_revenue": 1755000000, "gross_profit": 482000000, "ebit": 324000000, "ebitda": 457000000, "pretax_income": 264000000, "tax_provision": 74000000, "net_income": 190000000, "net_income_to_common": 190000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125000000, "total_current_assets": 2840000000, "total_assets": 10828000000, "short_term_debt": 327000000, "long_term_debt": 4930000000, "total_debt": 5257000000, "total_liabilities": 8015000000, "total_equity": 2812000000, "shares_outstanding": 306900000, "goodwill_and_intangibles": 2736000000 }, "cash_flow": { "operating_cash_flow": 161000000, "capital_expenditure": 249000000, "free_cash_flow": 410000000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270442, "ticker_id": 1801, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:26.845197+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "324000000", "ebitda": "457000000", "netIncome": "190000000", "grossProfit": "482000000", "depreciation": "None", "totalRevenue": "2237000000", "costOfRevenue": "1755000000", "interestIncome": "None", "incomeBeforeTax": "264000000", "interestExpense": "60000000", "operatingIncome": "268000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "74000000", "reportedCurrency": "USD", "netInterestIncome": "-60000000", "nonInterestIncome": "None", "operatingExpenses": "214000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1755000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133000000", "sellingGeneralAndAdministrative": "197000000", "netIncomeFromContinuingOperations": "190000000" }, "balance": { "goodwill": "2014000000", "inventory": "1699000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "10828000000", "longTermDebt": "4930000000", "shortTermDebt": "327000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "722000000", "reportedCurrency": "USD", "retainedEarnings": "1167000000", "totalLiabilities": "8015000000", "otherCurrentAssets": "141000000", "totalCurrentAssets": "2840000000", "currentLongTermDebt": "320000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "875000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7988000000", "currentAccountsPayable": "973000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5290000000", "totalShareholderEquity": "2812000000", "capitalLeaseObligations": "7000000", "otherCurrentLiabilities": "663000000", "totalCurrentLiabilities": "1963000000", "otherNonCurrentLiabilities": "354000000", "totalNonCurrentLiabilities": "6052000000", "cashAndShortTermInvestments": "125000000", "commonStockSharesOutstanding": "306900000", "intangibleAssetsExcludingGoodwill": "722000000", "cashAndCashEquivalentsAtCarryingValue": "125000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "190000000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "161000000", "capitalExpenditures": "249000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-655000000", "cashflowFromInvestment": "486000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "133000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2237000000, "cost_of_revenue": 1755000000, "gross_profit": 482000000, "research_and_development": null, "selling_general_admin": 197000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 324000000, "depreciation_amortisation": 133000000, "ebitda": 457000000, "interest_expense": 60000000, "interest_income": null, "other_non_operating": null, "pretax_income": 264000000, "tax_provision": 74000000, "effective_tax_rate": null, "net_income": 190000000, "net_income_continuing_ops": 190000000, "net_income_to_common": 190000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 125000000, "short_term_investments": null, "net_receivables": 875000000, "inventory": 1699000000, "other_current_assets": null, "total_current_assets": 2840000000, "net_ppe": null, "goodwill": 2014000000, "intangible_assets": 722000000, "goodwill_and_intangibles": 2736000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7988000000, "total_assets": 10828000000, "short_term_debt": 327000000, "accounts_payable": 973000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1963000000, "long_term_debt": 4930000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6052000000, "total_liabilities": 8015000000, "total_debt": 5257000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1167000000, "total_equity": 2812000000, "shares_outstanding": 306900000, "operating_cash_flow": 161000000, "stock_based_compensation": 15000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 249000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 486000000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -655000000, "free_cash_flow": 410000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "324000000", "ebitda": "457000000", "netIncome": "190000000", "grossProfit": "482000000", "depreciation": "None", "totalRevenue": "2237000000", "costOfRevenue": "1755000000", "interestIncome": "None", "incomeBeforeTax": "264000000", "interestExpense": "60000000", "operatingIncome": "268000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "74000000", "reportedCurrency": "USD", "netInterestIncome": "-60000000", "nonInterestIncome": "None", "operatingExpenses": "214000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1755000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133000000", "sellingGeneralAndAdministrative": "197000000", "netIncomeFromContinuingOperations": "190000000" }, "balance": { "goodwill": "2014000000", "inventory": "1699000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "10828000000", "longTermDebt": "4930000000", "shortTermDebt": "327000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "722000000", "reportedCurrency": "USD", "retainedEarnings": "1167000000", "totalLiabilities": "8015000000", "otherCurrentAssets": "141000000", "totalCurrentAssets": "2840000000", "currentLongTermDebt": "320000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "875000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7988000000", "currentAccountsPayable": "973000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5290000000", "totalShareholderEquity": "2812000000", "capitalLeaseObligations": "7000000", "otherCurrentLiabilities": "663000000", "totalCurrentLiabilities": "1963000000", "otherNonCurrentLiabilities": "354000000", "totalNonCurrentLiabilities": "6052000000", "cashAndShortTermInvestments": "125000000", "commonStockSharesOutstanding": "306900000", "intangibleAssetsExcludingGoodwill": "722000000", "cashAndCashEquivalentsAtCarryingValue": "125000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "190000000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "161000000", "capitalExpenditures": "249000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-655000000", "cashflowFromInvestment": "486000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "133000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:26.845197+00:00", "is_restated": false, "income_statement": { "revenue": 2259000000, "cost_of_revenue": 1716000000, "gross_profit": 543000000, "ebit": 278000000, "ebitda": 426000000, "pretax_income": 218000000, "tax_provision": 53000000, "net_income": 165000000, "net_income_to_common": 165000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 136000000, "total_current_assets": 2923000000, "total_assets": 11349000000, "short_term_debt": 756000000, "long_term_debt": 4930000000, "total_debt": 5686000000, "total_liabilities": 8491000000, "total_equity": 2857000000, "shares_outstanding": 309100000, "goodwill_and_intangibles": 2756000000 }, "cash_flow": { "operating_cash_flow": 3000000, "capital_expenditure": 331000000, "free_cash_flow": 334000000, "dividends_paid": 31000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270443, "ticker_id": 1801, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:26.845197+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "278000000", "ebitda": "426000000", "netIncome": "165000000", "grossProfit": "543000000", "depreciation": "None", "totalRevenue": "2259000000", "costOfRevenue": "1716000000", "interestIncome": "None", "incomeBeforeTax": "218000000", "interestExpense": "59000000", "operatingIncome": "307000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "53000000", "reportedCurrency": "USD", "netInterestIncome": "-59000000", "nonInterestIncome": "None", "operatingExpenses": "236000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1716000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148000000", "sellingGeneralAndAdministrative": "216000000", "netIncomeFromContinuingOperations": "165000000" }, "balance": { "goodwill": "2010000000", "inventory": "1702000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "11349000000", "longTermDebt": "4930000000", "shortTermDebt": "756000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "746000000", "reportedCurrency": "USD", "retainedEarnings": "1163000000", "totalLiabilities": "8491000000", "otherCurrentAssets": "207000000", "totalCurrentAssets": "2923000000", "currentLongTermDebt": "749000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "878000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8426000000", "currentAccountsPayable": "940000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5686000000", "totalShareholderEquity": "2857000000", "capitalLeaseObligations": "7000000", "otherCurrentLiabilities": "670000000", "totalCurrentLiabilities": "2366000000", "otherNonCurrentLiabilities": "358000000", "totalNonCurrentLiabilities": "6125000000", "cashAndShortTermInvestments": "136000000", "commonStockSharesOutstanding": "309100000", "intangibleAssetsExcludingGoodwill": "746000000", "cashAndCashEquivalentsAtCarryingValue": "136000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "165000000", "profitLoss": "None", "dividendPayout": "31000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3000000", "capitalExpenditures": "331000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "287000000", "cashflowFromInvestment": "-311000000", "stockBasedCompensation": "20000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2259000000, "cost_of_revenue": 1716000000, "gross_profit": 543000000, "research_and_development": null, "selling_general_admin": 216000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 278000000, "depreciation_amortisation": 148000000, "ebitda": 426000000, "interest_expense": 59000000, "interest_income": null, "other_non_operating": null, "pretax_income": 218000000, "tax_provision": 53000000, "effective_tax_rate": null, "net_income": 165000000, "net_income_continuing_ops": 165000000, "net_income_to_common": 165000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 136000000, "short_term_investments": null, "net_receivables": 878000000, "inventory": 1702000000, "other_current_assets": null, "total_current_assets": 2923000000, "net_ppe": null, "goodwill": 2010000000, "intangible_assets": 746000000, "goodwill_and_intangibles": 2756000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8426000000, "total_assets": 11349000000, "short_term_debt": 756000000, "accounts_payable": 940000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2366000000, "long_term_debt": 4930000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6125000000, "total_liabilities": 8491000000, "total_debt": 5686000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1163000000, "total_equity": 2857000000, "shares_outstanding": 309100000, "operating_cash_flow": 3000000, "stock_based_compensation": 20000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 331000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -311000000, "dividends_paid": 31000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 287000000, "free_cash_flow": 334000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "278000000", "ebitda": "426000000", "netIncome": "165000000", "grossProfit": "543000000", "depreciation": "None", "totalRevenue": "2259000000", "costOfRevenue": "1716000000", "interestIncome": "None", "incomeBeforeTax": "218000000", "interestExpense": "59000000", "operatingIncome": "307000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "53000000", "reportedCurrency": "USD", "netInterestIncome": "-59000000", "nonInterestIncome": "None", "operatingExpenses": "236000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1716000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148000000", "sellingGeneralAndAdministrative": "216000000", "netIncomeFromContinuingOperations": "165000000" }, "balance": { "goodwill": "2010000000", "inventory": "1702000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "11349000000", "longTermDebt": "4930000000", "shortTermDebt": "756000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "746000000", "reportedCurrency": "USD", "retainedEarnings": "1163000000", "totalLiabilities": "8491000000", "otherCurrentAssets": "207000000", "totalCurrentAssets": "2923000000", "currentLongTermDebt": "749000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "878000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8426000000", "currentAccountsPayable": "940000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5686000000", "totalShareholderEquity": "2857000000", "capitalLeaseObligations": "7000000", "otherCurrentLiabilities": "670000000", "totalCurrentLiabilities": "2366000000", "otherNonCurrentLiabilities": "358000000", "totalNonCurrentLiabilities": "6125000000", "cashAndShortTermInvestments": "136000000", "commonStockSharesOutstanding": "309100000", "intangibleAssetsExcludingGoodwill": "746000000", "cashAndCashEquivalentsAtCarryingValue": "136000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "165000000", "profitLoss": "None", "dividendPayout": "31000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3000000", "capitalExpenditures": "331000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "287000000", "cashflowFromInvestment": "-311000000", "stockBasedCompensation": "20000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:26.845197+00:00", "is_restated": false, "income_statement": { "revenue": 2249000000, "cost_of_revenue": 1737000000, "gross_profit": 512000000, "ebit": 290000000, "ebitda": 445000000, "pretax_income": 231000000, "tax_provision": 35000000, "net_income": 196000000, "net_income_to_common": 196000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 162000000, "total_current_assets": 2845000000, "total_assets": 11175000000, "short_term_debt": 826000000, "long_term_debt": 4609000000, "total_debt": 5435000000, "total_liabilities": 8393000000, "total_equity": 2781000000, "shares_outstanding": 308500000, "goodwill_and_intangibles": 2923000000 }, "cash_flow": { "operating_cash_flow": 442000000, "capital_expenditure": 212000000, "free_cash_flow": 654000000, "dividends_paid": 31000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270444, "ticker_id": 1801, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:26.845197+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "290000000", "ebitda": "445000000", "netIncome": "196000000", "grossProfit": "512000000", "depreciation": "None", "totalRevenue": "2249000000", "costOfRevenue": "1737000000", "interestIncome": "None", "incomeBeforeTax": "231000000", "interestExpense": "59000000", "operatingIncome": "326000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "35000000", "reportedCurrency": "USD", "netInterestIncome": "-59000000", "nonInterestIncome": "None", "operatingExpenses": "186000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1737000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155000000", "sellingGeneralAndAdministrative": "183000000", "netIncomeFromContinuingOperations": "196000000" }, "balance": { "goodwill": "2103000000", "inventory": "1754000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "11175000000", "longTermDebt": "4609000000", "shortTermDebt": "826000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "820000000", "reportedCurrency": "USD", "retainedEarnings": "1029000000", "totalLiabilities": "8393000000", "otherCurrentAssets": "94000000", "totalCurrentAssets": "2845000000", "currentLongTermDebt": "757000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "835000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8330000000", "currentAccountsPayable": "1094000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5624000000", "totalShareholderEquity": "2781000000", "capitalLeaseObligations": "258000000", "otherCurrentLiabilities": "624000000", "totalCurrentLiabilities": "2589000000", "otherNonCurrentLiabilities": "108000000", "totalNonCurrentLiabilities": "5804000000", "cashAndShortTermInvestments": "162000000", "commonStockSharesOutstanding": "308500000", "intangibleAssetsExcludingGoodwill": "820000000", "cashAndCashEquivalentsAtCarryingValue": "162000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "196000000", "profitLoss": "None", "dividendPayout": "31000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-117000000", "operatingCashflow": "442000000", "capitalExpenditures": "212000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-294000000", "cashflowFromInvestment": "-150000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "155000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2249000000, "cost_of_revenue": 1737000000, "gross_profit": 512000000, "research_and_development": 16000000, "selling_general_admin": 183000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 290000000, "depreciation_amortisation": 155000000, "ebitda": 445000000, "interest_expense": 59000000, "interest_income": null, "other_non_operating": null, "pretax_income": 231000000, "tax_provision": 35000000, "effective_tax_rate": null, "net_income": 196000000, "net_income_continuing_ops": 196000000, "net_income_to_common": 196000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 162000000, "short_term_investments": null, "net_receivables": 835000000, "inventory": 1754000000, "other_current_assets": null, "total_current_assets": 2845000000, "net_ppe": null, "goodwill": 2103000000, "intangible_assets": 820000000, "goodwill_and_intangibles": 2923000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8330000000, "total_assets": 11175000000, "short_term_debt": 826000000, "accounts_payable": 1094000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2589000000, "long_term_debt": 4609000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5804000000, "total_liabilities": 8393000000, "total_debt": 5435000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1029000000, "total_equity": 2781000000, "shares_outstanding": 308500000, "operating_cash_flow": 442000000, "stock_based_compensation": 8000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 212000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -150000000, "dividends_paid": 31000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -294000000, "free_cash_flow": 654000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "290000000", "ebitda": "445000000", "netIncome": "196000000", "grossProfit": "512000000", "depreciation": "None", "totalRevenue": "2249000000", "costOfRevenue": "1737000000", "interestIncome": "None", "incomeBeforeTax": "231000000", "interestExpense": "59000000", "operatingIncome": "326000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "35000000", "reportedCurrency": "USD", "netInterestIncome": "-59000000", "nonInterestIncome": "None", "operatingExpenses": "186000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1737000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155000000", "sellingGeneralAndAdministrative": "183000000", "netIncomeFromContinuingOperations": "196000000" }, "balance": { "goodwill": "2103000000", "inventory": "1754000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "11175000000", "longTermDebt": "4609000000", "shortTermDebt": "826000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "820000000", "reportedCurrency": "USD", "retainedEarnings": "1029000000", "totalLiabilities": "8393000000", "otherCurrentAssets": "94000000", "totalCurrentAssets": "2845000000", "currentLongTermDebt": "757000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "835000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8330000000", "currentAccountsPayable": "1094000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5624000000", "totalShareholderEquity": "2781000000", "capitalLeaseObligations": "258000000", "otherCurrentLiabilities": "624000000", "totalCurrentLiabilities": "2589000000", "otherNonCurrentLiabilities": "108000000", "totalNonCurrentLiabilities": "5804000000", "cashAndShortTermInvestments": "162000000", "commonStockSharesOutstanding": "308500000", "intangibleAssetsExcludingGoodwill": "820000000", "cashAndCashEquivalentsAtCarryingValue": "162000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "196000000", "profitLoss": "None", "dividendPayout": "31000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-117000000", "operatingCashflow": "442000000", "capitalExpenditures": "212000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-294000000", "cashflowFromInvestment": "-150000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "155000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:26.845197+00:00", "is_restated": false, "income_statement": { "revenue": 2349000000, "cost_of_revenue": 1785000000, "gross_profit": 564000000, "ebit": 287000000, "ebitda": 448000000, "pretax_income": 224000000, "tax_provision": 54000000, "net_income": 170000000, "net_income_to_common": 170000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 146000000, "total_current_assets": 2858000000, "total_assets": 10905000000, "short_term_debt": 762000000, "long_term_debt": 4821000000, "total_debt": 5583000000, "total_liabilities": 8364000000, "total_equity": 2539000000, "shares_outstanding": 309200000, "goodwill_and_intangibles": 2891000000 }, "cash_flow": { "operating_cash_flow": 411000000, "capital_expenditure": 207000000, "free_cash_flow": 618000000, "dividends_paid": 31000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270446, "ticker_id": 1801, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:26.845197+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "287000000", "ebitda": "448000000", "netIncome": "170000000", "grossProfit": "564000000", "depreciation": "None", "totalRevenue": "2349000000", "costOfRevenue": "1785000000", "interestIncome": "62000000", "incomeBeforeTax": "224000000", "interestExpense": "62000000", "operatingIncome": "323000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "54000000", "reportedCurrency": "USD", "netInterestIncome": "-62000000", "nonInterestIncome": "None", "operatingExpenses": "241000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1785000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "161000000", "sellingGeneralAndAdministrative": "220000000", "netIncomeFromContinuingOperations": "170000000" }, "balance": { "goodwill": "2072000000", "inventory": "1741000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "10905000000", "longTermDebt": "4821000000", "shortTermDebt": "762000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "819000000", "reportedCurrency": "USD", "retainedEarnings": "876000000", "totalLiabilities": "8364000000", "otherCurrentAssets": "90000000", "totalCurrentAssets": "2858000000", "currentLongTermDebt": "762000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "881000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8047000000", "currentAccountsPayable": "944000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4799000000", "shortLongTermDebtTotal": "5583000000", "totalShareholderEquity": "2539000000", "capitalLeaseObligations": "162000000", "otherCurrentLiabilities": "732000000", "totalCurrentLiabilities": "2438000000", "otherNonCurrentLiabilities": "426000000", "totalNonCurrentLiabilities": "5926000000", "cashAndShortTermInvestments": "146000000", "commonStockSharesOutstanding": "309200000", "intangibleAssetsExcludingGoodwill": "819000000", "cashAndCashEquivalentsAtCarryingValue": "146000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "170000000", "profitLoss": "None", "dividendPayout": "31000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "411000000", "capitalExpenditures": "207000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "57000000", "cashflowFromInvestment": "-875000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "161000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2349000000, "cost_of_revenue": 1785000000, "gross_profit": 564000000, "research_and_development": null, "selling_general_admin": 220000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 287000000, "depreciation_amortisation": 161000000, "ebitda": 448000000, "interest_expense": 62000000, "interest_income": null, "other_non_operating": null, "pretax_income": 224000000, "tax_provision": 54000000, "effective_tax_rate": null, "net_income": 170000000, "net_income_continuing_ops": 170000000, "net_income_to_common": 170000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 146000000, "short_term_investments": null, "net_receivables": 881000000, "inventory": 1741000000, "other_current_assets": null, "total_current_assets": 2858000000, "net_ppe": null, "goodwill": 2072000000, "intangible_assets": 819000000, "goodwill_and_intangibles": 2891000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8047000000, "total_assets": 10905000000, "short_term_debt": 762000000, "accounts_payable": 944000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2438000000, "long_term_debt": 4821000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5926000000, "total_liabilities": 8364000000, "total_debt": 5583000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 876000000, "total_equity": 2539000000, "shares_outstanding": 309200000, "operating_cash_flow": 411000000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 207000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -875000000, "dividends_paid": 31000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 57000000, "free_cash_flow": 618000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "287000000", "ebitda": "448000000", "netIncome": "170000000", "grossProfit": "564000000", "depreciation": "None", "totalRevenue": "2349000000", "costOfRevenue": "1785000000", "interestIncome": "62000000", "incomeBeforeTax": "224000000", "interestExpense": "62000000", "operatingIncome": "323000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "54000000", "reportedCurrency": "USD", "netInterestIncome": "-62000000", "nonInterestIncome": "None", "operatingExpenses": "241000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1785000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "161000000", "sellingGeneralAndAdministrative": "220000000", "netIncomeFromContinuingOperations": "170000000" }, "balance": { "goodwill": "2072000000", "inventory": "1741000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "10905000000", "longTermDebt": "4821000000", "shortTermDebt": "762000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "819000000", "reportedCurrency": "USD", "retainedEarnings": "876000000", "totalLiabilities": "8364000000", "otherCurrentAssets": "90000000", "totalCurrentAssets": "2858000000", "currentLongTermDebt": "762000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "881000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8047000000", "currentAccountsPayable": "944000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4799000000", "shortLongTermDebtTotal": "5583000000", "totalShareholderEquity": "2539000000", "capitalLeaseObligations": "162000000", "otherCurrentLiabilities": "732000000", "totalCurrentLiabilities": "2438000000", "otherNonCurrentLiabilities": "426000000", "totalNonCurrentLiabilities": "5926000000", "cashAndShortTermInvestments": "146000000", "commonStockSharesOutstanding": "309200000", "intangibleAssetsExcludingGoodwill": "819000000", "cashAndCashEquivalentsAtCarryingValue": "146000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "170000000", "profitLoss": "None", "dividendPayout": "31000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "411000000", "capitalExpenditures": "207000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "57000000", "cashflowFromInvestment": "-875000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "161000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:26.845197+00:00", "is_restated": false, "income_statement": { "revenue": 2392000000, "cost_of_revenue": 1847000000, "gross_profit": 545000000, "ebit": 268000000, "ebitda": 433000000, "pretax_income": 207000000, "tax_provision": 57000000, "net_income": 150000000, "net_income_to_common": 150000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125000000, "total_current_assets": 2901000000, "total_assets": 10739000000, "short_term_debt": 463000000, "long_term_debt": 5046000000, "total_debt": 5509000000, "total_liabilities": 8289000000, "total_equity": 2449000000, "shares_outstanding": 309100000, "goodwill_and_intangibles": 2741000000 }, "cash_flow": { "operating_cash_flow": 231000000, "capital_expenditure": 189000000, "free_cash_flow": 420000000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270447, "ticker_id": 1801, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:26.845197+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "268000000", "ebitda": "433000000", "netIncome": "150000000", "grossProfit": "545000000", "depreciation": "None", "totalRevenue": "2392000000", "costOfRevenue": "1847000000", "interestIncome": "60000000", "incomeBeforeTax": "207000000", "interestExpense": "60000000", "operatingIncome": "324000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "57000000", "reportedCurrency": "USD", "netInterestIncome": "-60000000", "nonInterestIncome": "None", "operatingExpenses": "221000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1847000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "165000000", "sellingGeneralAndAdministrative": "205000000", "netIncomeFromContinuingOperations": "150000000" }, "balance": { "goodwill": "2048000000", "inventory": "1729000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "10739000000", "longTermDebt": "5046000000", "shortTermDebt": "463000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "693000000", "reportedCurrency": "USD", "retainedEarnings": "743000000", "totalLiabilities": "8289000000", "otherCurrentAssets": "114000000", "totalCurrentAssets": "2901000000", "currentLongTermDebt": "463000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "933000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7838000000", "currentAccountsPayable": "996000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4753000000", "shortLongTermDebtTotal": "5509000000", "totalShareholderEquity": "2449000000", "capitalLeaseObligations": "165000000", "otherCurrentLiabilities": "678000000", "totalCurrentLiabilities": "2137000000", "otherNonCurrentLiabilities": "398000000", "totalNonCurrentLiabilities": "6152000000", "cashAndShortTermInvestments": "125000000", "commonStockSharesOutstanding": "309100000", "intangibleAssetsExcludingGoodwill": "693000000", "cashAndCashEquivalentsAtCarryingValue": "125000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "150000000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "231000000", "capitalExpenditures": "189000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46000000", "cashflowFromInvestment": "-164000000", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "21000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "165000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2392000000, "cost_of_revenue": 1847000000, "gross_profit": 545000000, "research_and_development": null, "selling_general_admin": 205000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 268000000, "depreciation_amortisation": 165000000, "ebitda": 433000000, "interest_expense": 60000000, "interest_income": null, "other_non_operating": null, "pretax_income": 207000000, "tax_provision": 57000000, "effective_tax_rate": null, "net_income": 150000000, "net_income_continuing_ops": 150000000, "net_income_to_common": 150000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 125000000, "short_term_investments": null, "net_receivables": 933000000, "inventory": 1729000000, "other_current_assets": null, "total_current_assets": 2901000000, "net_ppe": null, "goodwill": 2048000000, "intangible_assets": 693000000, "goodwill_and_intangibles": 2741000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7838000000, "total_assets": 10739000000, "short_term_debt": 463000000, "accounts_payable": 996000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2137000000, "long_term_debt": 5046000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6152000000, "total_liabilities": 8289000000, "total_debt": 5509000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 743000000, "total_equity": 2449000000, "shares_outstanding": 309100000, "operating_cash_flow": 231000000, "stock_based_compensation": 2000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 189000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -164000000, "dividends_paid": 30000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -46000000, "free_cash_flow": 420000000, "net_change_in_cash": 21000000 }, "raw_data": { "income": { "ebit": "268000000", "ebitda": "433000000", "netIncome": "150000000", "grossProfit": "545000000", "depreciation": "None", "totalRevenue": "2392000000", "costOfRevenue": "1847000000", "interestIncome": "60000000", "incomeBeforeTax": "207000000", "interestExpense": "60000000", "operatingIncome": "324000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "57000000", "reportedCurrency": "USD", "netInterestIncome": "-60000000", "nonInterestIncome": "None", "operatingExpenses": "221000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1847000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "165000000", "sellingGeneralAndAdministrative": "205000000", "netIncomeFromContinuingOperations": "150000000" }, "balance": { "goodwill": "2048000000", "inventory": "1729000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "10739000000", "longTermDebt": "5046000000", "shortTermDebt": "463000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "693000000", "reportedCurrency": "USD", "retainedEarnings": "743000000", "totalLiabilities": "8289000000", "otherCurrentAssets": "114000000", "totalCurrentAssets": "2901000000", "currentLongTermDebt": "463000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "933000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7838000000", "currentAccountsPayable": "996000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4753000000", "shortLongTermDebtTotal": "5509000000", "totalShareholderEquity": "2449000000", "capitalLeaseObligations": "165000000", "otherCurrentLiabilities": "678000000", "totalCurrentLiabilities": "2137000000", "otherNonCurrentLiabilities": "398000000", "totalNonCurrentLiabilities": "6152000000", "cashAndShortTermInvestments": "125000000", "commonStockSharesOutstanding": "309100000", "intangibleAssetsExcludingGoodwill": "693000000", "cashAndCashEquivalentsAtCarryingValue": "125000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "150000000", "profitLoss": "None", "dividendPayout": "30000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "231000000", "capitalExpenditures": "189000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46000000", "cashflowFromInvestment": "-164000000", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "21000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "165000000", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "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": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_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" ] } } }