{ "ticker": { "uuid": "72264a6b-d53f-4475-815d-ca3d7fa86bd9", "symbol": "DTE", "name": "DTE Energy Company", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Electric", "page_url": "https://sharemaestro.com/factors/ticker/72264a6b-d53f-4475-815d-ca3d7fa86bd9/", "api_url": "https://sharemaestro.com/factors/api/tickers/72264a6b-d53f-4475-815d-ca3d7fa86bd9/" }, "ticker_metadata": { "id": 1114, "uuid": "72264a6b-d53f-4475-815d-ca3d7fa86bd9", "symbol": "DTE", "name": "DTE Energy Company", "asset_type": "equity", "market_cap": 30220276000, "stock_exchange_id": 3, "industry": "Utilities - Regulated Electric", "sector": "Utilities", "description": "DTE Energy (formerly Detroit Edison until 1996) is a Detroit-based diversified energy company involved in the development and management of energy-related businesses and services in the United States and Canada.", "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": "72264a6b-d53f-4475-815d-ca3d7fa86bd9", "symbol": "DTE", "name": "DTE Energy Company", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Electric", "page_url": "https://sharemaestro.com/factors/ticker/72264a6b-d53f-4475-815d-ca3d7fa86bd9/", "api_url": "https://sharemaestro.com/factors/api/tickers/72264a6b-d53f-4475-815d-ca3d7fa86bd9/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.36, "value": 0.29, "quality": 0.8, "momentum": 0.31, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 145.77, "market_cap": 30320160000, "pe_ratio": 23.9685, "earnings_yield": 0.0417, "ebitda_to_ev": 0.0719, "shareholder_yield": 0.0293, "roe": 0.1027, "piotroski_f_score": 7, "momentum_12_1": 0.0855, "volatility_252d": 0.16 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:43.598500+00:00", "batch_id": "" }, "size": { "price_close": 145.77, "market_cap": 30320160000, "market_cap_usd": 30320160000, "enterprise_value": 56774160000, "shares_outstanding": 208000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 23.9685, "pb_ratio": 2.4605, "ptbv_ratio": 2.9881, "ps_ratio": 1.8571, "pcf_ratio": 9.1464, "pfcf_ratio": 3.7432, "ev_ebitda": 13.905, "ev_ebit": 26.2722, "ev_sales": 3.4773, "ev_fcf": 7.0092, "earnings_yield": 0.0417, "fcf_yield": 0.1427, "price_to_sales": 1.8571, "price_to_book": 2.4605, "price_to_cashflow": 9.1464, "ebitda_to_ev": 0.0719, "sales_yield": 0.2876 }, "yield": { "dividend_yield": 0.0293, "buyback_yield": 0, "shareholder_yield": 0.0293, "debt_paydown_yield": null, "total_yield": 0.0293 }, "quality": { "gross_margin": 0.3942, "operating_margin": 0.1324, "net_margin": 0.0775, "ebitda_margin": 0.2501, "fcf_margin": 0.4961, "roe": 0.1027, "roa": 0.023, "roic": 0.0537, "roc_greenblatt": null, "asset_turnover": 0.2963, "cash_conversion": 6.4032, "accruals_ratio": -0.0372, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": 0.9856, "earnings_stability_5y": 0.2639, "revenue_stability_5y": 0.1949, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1168, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.4716, "net_debt_to_ebitda": 6.4791, "debt_to_assets": 0.4851, "interest_coverage": 1.9663, "current_ratio": 0.9527, "quick_ratio": 0.9256, "net_debt": 26454000000, "local_beta": 0.0003, "volatility_252d": 0.16, "volatility_60d": 0.3907, "max_drawdown_12m": -0.0927, "risk_adjusted_momentum": 0.5347 }, "growth": { "revenue_growth_1y": 0.1955, "revenue_growth_3y_cagr": -0.0631, "revenue_growth_5y_cagr": 0.0672, "eps_growth_1y": -0.1759, "eps_growth_3y_cagr": 0.1052, "eps_growth_5y_cagr": 0.0134, "fcf_growth_1y": 0.024, "book_value_growth_1y": 0.0516, "revenue_growth": 0.1955, "earnings_growth": -0.1759 }, "momentum": { "price_return_1m": 0.0368, "price_return_3m": -0.0215, "price_return_6m": 0.1296, "price_return_9m": 0.0939, "price_return_12m": 0.1255, "price_return_12m_ex1m": 0.0855, "momentum_6m": 0.1296, "momentum_12m": 0.1255, "momentum_12_1": 0.0855, "distance_from_52w_high": -0.0261, "distance_from_52w_low": 0.151, "relative_strength": 0.0255 }, "raw_ttm": { "revenue_ttm": 16327000000, "gross_profit_ttm": 6436000000, "ebit_ttm": 2161000000, "ebitda_ttm": 4083000000, "net_income_ttm": 1265000000, "eps_diluted_ttm": 6.0817, "operating_cash_flow_ttm": 3315000000, "capital_expenditure_ttm": 4785000000, "fcf_ttm": 8100000000, "dividends_paid_ttm": 887000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1099000000, "cash_and_equivalents": 278000000, "total_current_assets": 4392000000, "total_current_liabilities": 4610000000, "net_ppe": null, "total_assets": 55108000000, "total_debt": 26732000000, "total_equity": 12323000000, "net_working_capital": 1043000000, "book_value_per_share": 59.2452, "retained_earnings": 5487000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 10147000000, "tangible_book_per_share": 48.7837 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 61, "rank_pb": 57, "rank_ptbv": 55, "rank_ps": 45, "rank_pcf": 39, "rank_ev_ebitda": 59, "rank_ev_ebit": 79, "rank_earnings_yield": 61, "rank_fcf_yield": 26, "rank_dividend_yield": 26, "rank_shareholder_yield": 27, "rank_total_yield": 27, "rank_roe": 43, "rank_roc": 50, "rank_roic": 60, "rank_gross_margin": 57, "rank_fcf_margin": 15, "rank_piotroski": 16, "rank_accruals": 53, "rank_sue": 50, "rank_eps_growth_1y": 78, "rank_eps_growth_5y": 74, "rank_revenue_growth_1y": 24, "rank_momentum_12m": 52, "rank_momentum_12m_ex1m": 57, "rank_relative_strength": 50 }, "composites": { "value_composite": 71, "quality_composite": 20, "momentum_composite": 69, "growth_composite": 78, "yield_composite": 18, "svqf_composite": 81, "vc1_composite": 69, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 64, "quality_value_composite": 0.4817, "os_score": 0.36, "value_percentile": 0.29, "quality_percentile": 0.8, "momentum_percentile": 0.31, "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": 12, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 3925, "ticker_id": 1114, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:43.598500+00:00", "batch_id": "", "os_score_delta": null, "price_close": 145.77, "market_cap": 30320160000, "market_cap_usd": 30320160000, "enterprise_value": 56774160000, "shares_outstanding": 208000000, "fx_rate_to_usd": null, "pe_ratio": 23.96850593, "pb_ratio": 2.46045281, "ptbv_ratio": 2.98809106, "ps_ratio": 1.85705641, "pcf_ratio": 9.14635294, "pfcf_ratio": 3.74322963, "ev_ebitda": 13.90501102, "ev_ebit": 26.27217029, "ev_sales": 3.47731733, "ev_fcf": 7.00915556, "earnings_yield": 0.04172142, "fcf_yield": 0.14267054, "dividend_yield": 0.02925446, "buyback_yield": 0, "shareholder_yield": 0.02925446, "debt_paydown_yield": null, "total_yield": 0.02925446, "gross_margin": 0.39419367, "operating_margin": 0.13235744, "net_margin": 0.07747902, "ebitda_margin": 0.25007656, "fcf_margin": 0.49611074, "roe": 0.10265357, "roa": 0.02295492, "roic": 0.05369005, "roc_greenblatt": null, "asset_turnover": 0.29627277, "cash_conversion": 6.40316206, "accruals_ratio": -0.03719968, "sbc_to_revenue": null, "debt_to_equity": 3.47155725, "net_debt_to_ebitda": 6.47905952, "debt_to_assets": 0.48508384, "interest_coverage": 1.96633303, "current_ratio": 0.9527115, "quick_ratio": 0.92559653, "net_debt": 26454000000, "revenue_growth_1y": 0.19550414, "revenue_growth_3y_cagr": -0.06307993, "revenue_growth_5y_cagr": 0.06721596, "eps_growth_1y": -0.17589577, "eps_growth_3y_cagr": 0.10519685, "eps_growth_5y_cagr": 0.01337983, "fcf_growth_1y": 0.02402023, "book_value_growth_1y": 0.05162834, "piotroski_f_score": 7, "altman_z_score": 0.98557468, "earnings_stability_5y": 0.263889, "revenue_stability_5y": 0.194923, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03677098, "price_return_3m": -0.0214631, "price_return_6m": 0.12959282, "price_return_9m": 0.09385529, "price_return_12m": 0.12546672, "price_return_12m_ex1m": 0.08554999, "distance_from_52w_high": -0.02612239, "distance_from_52w_low": 0.1509536, "relative_strength": 0.02550314, "local_beta": 0.0003, "volatility_252d": 0.159992, "volatility_60d": 0.39073, "max_drawdown_12m": -0.0926776, "revenue_ttm": 16327000000, "gross_profit_ttm": 6436000000, "ebit_ttm": 2161000000, "ebitda_ttm": 4083000000, "net_income_ttm": 1265000000, "eps_diluted_ttm": 6.08173077, "operating_cash_flow_ttm": 3315000000, "capital_expenditure_ttm": 4785000000, "fcf_ttm": 8100000000, "dividends_paid_ttm": 887000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1099000000, "cash_and_equivalents": 278000000, "total_current_assets": 4392000000, "total_current_liabilities": 4610000000, "net_ppe": null, "total_assets": 55108000000, "total_debt": 26732000000, "total_equity": 12323000000, "net_working_capital": 1043000000, "book_value_per_share": 59.24519231, "retained_earnings": 5487000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 10147000000, "tangible_book_per_share": 48.78365385, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 61, "rank_pb": 57, "rank_ptbv": 55, "rank_ps": 45, "rank_pcf": 39, "rank_ev_ebitda": 59, "rank_ev_ebit": 79, "rank_earnings_yield": 61, "rank_fcf_yield": 26, "rank_dividend_yield": 26, "rank_shareholder_yield": 27, "rank_total_yield": 27, "rank_roe": 43, "rank_roc": 50, "rank_roic": 60, "rank_gross_margin": 57, "rank_fcf_margin": 15, "rank_piotroski": 16, "rank_accruals": 53, "rank_sue": 50, "rank_eps_growth_1y": 78, "rank_eps_growth_5y": 74, "rank_revenue_growth_1y": 24, "rank_momentum_12m": 52, "rank_momentum_12m_ex1m": 57, "rank_relative_strength": 50, "value_composite": 71, "quality_composite": 20, "momentum_composite": 69, "growth_composite": 78, "yield_composite": 18, "svqf_composite": 81, "vc1_composite": 69, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 64, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 12, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 145.77, "os": 0.36, "value": 0.29, "quality": 0.8, "momentum": 0.31, "confidence": 1, "coverage": 1, "pe_ratio": 23.9685, "earnings_yield": 0.0417, "shareholder_yield": 0.0293, "roe": 0.1027, "momentum_12_1": 0.0855, "complete_fields": { "id": 3925, "ticker_id": 1114, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:43.598500+00:00", "batch_id": "", "os_score_delta": null, "price_close": 145.77, "market_cap": 30320160000, "market_cap_usd": 30320160000, "enterprise_value": 56774160000, "shares_outstanding": 208000000, "fx_rate_to_usd": null, "pe_ratio": 23.96850593, "pb_ratio": 2.46045281, "ptbv_ratio": 2.98809106, "ps_ratio": 1.85705641, "pcf_ratio": 9.14635294, "pfcf_ratio": 3.74322963, "ev_ebitda": 13.90501102, "ev_ebit": 26.27217029, "ev_sales": 3.47731733, "ev_fcf": 7.00915556, "earnings_yield": 0.04172142, "fcf_yield": 0.14267054, "dividend_yield": 0.02925446, "buyback_yield": 0, "shareholder_yield": 0.02925446, "debt_paydown_yield": null, "total_yield": 0.02925446, "gross_margin": 0.39419367, "operating_margin": 0.13235744, "net_margin": 0.07747902, "ebitda_margin": 0.25007656, "fcf_margin": 0.49611074, "roe": 0.10265357, "roa": 0.02295492, "roic": 0.05369005, "roc_greenblatt": null, "asset_turnover": 0.29627277, "cash_conversion": 6.40316206, "accruals_ratio": -0.03719968, "sbc_to_revenue": null, "debt_to_equity": 3.47155725, "net_debt_to_ebitda": 6.47905952, "debt_to_assets": 0.48508384, "interest_coverage": 1.96633303, "current_ratio": 0.9527115, "quick_ratio": 0.92559653, "net_debt": 26454000000, "revenue_growth_1y": 0.19550414, "revenue_growth_3y_cagr": -0.06307993, "revenue_growth_5y_cagr": 0.06721596, "eps_growth_1y": -0.17589577, "eps_growth_3y_cagr": 0.10519685, "eps_growth_5y_cagr": 0.01337983, "fcf_growth_1y": 0.02402023, "book_value_growth_1y": 0.05162834, "piotroski_f_score": 7, "altman_z_score": 0.98557468, "earnings_stability_5y": 0.263889, "revenue_stability_5y": 0.194923, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03677098, "price_return_3m": -0.0214631, "price_return_6m": 0.12959282, "price_return_9m": 0.09385529, "price_return_12m": 0.12546672, "price_return_12m_ex1m": 0.08554999, "distance_from_52w_high": -0.02612239, "distance_from_52w_low": 0.1509536, "relative_strength": 0.02550314, "local_beta": 0.0003, "volatility_252d": 0.159992, "volatility_60d": 0.39073, "max_drawdown_12m": -0.0926776, "revenue_ttm": 16327000000, "gross_profit_ttm": 6436000000, "ebit_ttm": 2161000000, "ebitda_ttm": 4083000000, "net_income_ttm": 1265000000, "eps_diluted_ttm": 6.08173077, "operating_cash_flow_ttm": 3315000000, "capital_expenditure_ttm": 4785000000, "fcf_ttm": 8100000000, "dividends_paid_ttm": 887000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1099000000, "cash_and_equivalents": 278000000, "total_current_assets": 4392000000, "total_current_liabilities": 4610000000, "net_ppe": null, "total_assets": 55108000000, "total_debt": 26732000000, "total_equity": 12323000000, "net_working_capital": 1043000000, "book_value_per_share": 59.24519231, "retained_earnings": 5487000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 10147000000, "tangible_book_per_share": 48.78365385, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 61, "rank_pb": 57, "rank_ptbv": 55, "rank_ps": 45, "rank_pcf": 39, "rank_ev_ebitda": 59, "rank_ev_ebit": 79, "rank_earnings_yield": 61, "rank_fcf_yield": 26, "rank_dividend_yield": 26, "rank_shareholder_yield": 27, "rank_total_yield": 27, "rank_roe": 43, "rank_roc": 50, "rank_roic": 60, "rank_gross_margin": 57, "rank_fcf_margin": 15, "rank_piotroski": 16, "rank_accruals": 53, "rank_sue": 50, "rank_eps_growth_1y": 78, "rank_eps_growth_5y": 74, "rank_revenue_growth_1y": 24, "rank_momentum_12m": 52, "rank_momentum_12m_ex1m": 57, "rank_relative_strength": 50, "value_composite": 71, "quality_composite": 20, "momentum_composite": 69, "growth_composite": 78, "yield_composite": 18, "svqf_composite": 81, "vc1_composite": 69, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 64, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 12, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:20.949442+00:00", "is_restated": false, "income_statement": { "revenue": 15814000000, "cost_of_revenue": 2382000000, "gross_profit": 13432000000, "ebit": 2050000000, "ebitda": 3958000000, "pretax_income": 1550000000, "tax_provision": 88000000, "net_income": 1462000000, "net_income_to_common": 1462000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 250000000, "total_current_assets": 4348000000, "total_assets": 54066000000, "short_term_debt": 2270000000, "long_term_debt": 23771000000, "total_debt": 26041000000, "total_liabilities": 41758000000, "total_equity": 12303000000, "shares_outstanding": 207000000, "goodwill_and_intangibles": 2181000000 }, "cash_flow": { "operating_cash_flow": 3427000000, "capital_expenditure": 4429000000, "free_cash_flow": 7856000000, "dividends_paid": 871000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 252075, "ticker_id": 1114, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:20.949442+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2050000000", "ebitda": "3958000000", "netIncome": "1462000000", "grossProfit": "13432000000", "depreciation": "None", "totalRevenue": "15814000000", "costOfRevenue": "2382000000", "interestIncome": "889000000", "incomeBeforeTax": "1550000000", "interestExpense": "1056000000", "operatingIncome": "2374000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "88000000", "reportedCurrency": "USD", "netInterestIncome": "-953000000", "nonInterestIncome": "None", "operatingExpenses": "11058000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2382000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1908000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "1462000000" }, "balance": { "goodwill": "1993000000", "inventory": "1375000000", "commonStock": "6858000000", "currentDebt": "None", "investments": "None", "totalAssets": "54066000000", "longTermDebt": "23771000000", "shortTermDebt": "2270000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "188000000", "reportedCurrency": "USD", "retainedEarnings": "5484000000", "totalLiabilities": "41758000000", "otherCurrentAssets": "1949000000", "totalCurrentAssets": "4348000000", "currentLongTermDebt": "2238000000", "longTermInvestments": "316000000", "shortTermInvestments": "None", "currentNetReceivables": "2149000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "49718000000", "currentAccountsPayable": "1753000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1216000000", "shortLongTermDebtTotal": "26525000000", "totalShareholderEquity": "12303000000", "capitalLeaseObligations": "281000000", "otherCurrentLiabilities": "1386000000", "totalCurrentLiabilities": "5409000000", "otherNonCurrentLiabilities": "224000000", "totalNonCurrentLiabilities": "36349000000", "cashAndShortTermInvestments": "250000000", "commonStockSharesOutstanding": "207000000", "intangibleAssetsExcludingGoodwill": "188000000", "cashAndCashEquivalentsAtCarryingValue": "250000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1459000000", "profitLoss": "None", "dividendPayout": "871000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-127000000", "operatingCashflow": "3427000000", "capitalExpenditures": "4429000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2057000000", "cashflowFromInvestment": "-5322000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "871000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1908000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 15814000000, "cost_of_revenue": 2382000000, "gross_profit": 13432000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2050000000, "depreciation_amortisation": 1908000000, "ebitda": 3958000000, "interest_expense": 1056000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1550000000, "tax_provision": 88000000, "effective_tax_rate": null, "net_income": 1462000000, "net_income_continuing_ops": 1462000000, "net_income_to_common": 1462000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 250000000, "short_term_investments": null, "net_receivables": 2149000000, "inventory": 1375000000, "other_current_assets": null, "total_current_assets": 4348000000, "net_ppe": null, "goodwill": 1993000000, "intangible_assets": 188000000, "goodwill_and_intangibles": 2181000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 49718000000, "total_assets": 54066000000, "short_term_debt": 2270000000, "accounts_payable": 1753000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5409000000, "long_term_debt": 23771000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 36349000000, "total_liabilities": 41758000000, "total_debt": 26041000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5484000000, "total_equity": 12303000000, "shares_outstanding": 207000000, "operating_cash_flow": 3427000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4429000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5322000000, "dividends_paid": 871000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2057000000, "free_cash_flow": 7856000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2050000000", "ebitda": "3958000000", "netIncome": "1462000000", "grossProfit": "13432000000", "depreciation": "None", "totalRevenue": "15814000000", "costOfRevenue": "2382000000", "interestIncome": "889000000", "incomeBeforeTax": "1550000000", "interestExpense": "1056000000", "operatingIncome": "2374000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "88000000", "reportedCurrency": "USD", "netInterestIncome": "-953000000", "nonInterestIncome": "None", "operatingExpenses": "11058000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2382000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1908000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "1462000000" }, "balance": { "goodwill": "1993000000", "inventory": "1375000000", "commonStock": "6858000000", "currentDebt": "None", "investments": "None", "totalAssets": "54066000000", "longTermDebt": "23771000000", "shortTermDebt": "2270000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "188000000", "reportedCurrency": "USD", "retainedEarnings": "5484000000", "totalLiabilities": "41758000000", "otherCurrentAssets": "1949000000", "totalCurrentAssets": "4348000000", "currentLongTermDebt": "2238000000", "longTermInvestments": "316000000", "shortTermInvestments": "None", "currentNetReceivables": "2149000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "49718000000", "currentAccountsPayable": "1753000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1216000000", "shortLongTermDebtTotal": "26525000000", "totalShareholderEquity": "12303000000", "capitalLeaseObligations": "281000000", "otherCurrentLiabilities": "1386000000", "totalCurrentLiabilities": "5409000000", "otherNonCurrentLiabilities": "224000000", "totalNonCurrentLiabilities": "36349000000", "cashAndShortTermInvestments": "250000000", "commonStockSharesOutstanding": "207000000", "intangibleAssetsExcludingGoodwill": "188000000", "cashAndCashEquivalentsAtCarryingValue": "250000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1459000000", "profitLoss": "None", "dividendPayout": "871000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-127000000", "operatingCashflow": "3427000000", "capitalExpenditures": "4429000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2057000000", "cashflowFromInvestment": "-5322000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "871000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1908000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:20.949442+00:00", "is_restated": false, "income_statement": { "revenue": 12457000000, "cost_of_revenue": 8119000000, "gross_profit": 4338000000, "ebit": 2321000000, "ebitda": 4053000000, "pretax_income": 1370000000, "tax_provision": -34000000, "net_income": 1401000000, "net_income_to_common": 1401000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24000000, "total_current_assets": 3607000000, "total_assets": 48846000000, "short_term_debt": 2384000000, "long_term_debt": 20672000000, "total_debt": 23056000000, "total_liabilities": 37142000000, "total_equity": 11699000000, "shares_outstanding": 207000000, "goodwill_and_intangibles": 2137000000 }, "cash_flow": { "operating_cash_flow": 3643000000, "capital_expenditure": 4467000000, "free_cash_flow": 8110000000, "dividends_paid": 810000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 252080, "ticker_id": 1114, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:20.949442+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2321000000", "ebitda": "4053000000", "netIncome": "1401000000", "grossProfit": "4338000000", "depreciation": "None", "totalRevenue": "12457000000", "costOfRevenue": "8119000000", "interestIncome": "136000000", "incomeBeforeTax": "1370000000", "interestExpense": "951000000", "operatingIncome": "2091000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-34000000", "reportedCurrency": "USD", "netInterestIncome": "-815000000", "nonInterestIncome": "None", "operatingExpenses": "2247000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8119000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1732000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "1404000000" }, "balance": { "goodwill": "1993000000", "inventory": "1245000000", "commonStock": "6779000000", "currentDebt": "None", "investments": "None", "totalAssets": "48846000000", "longTermDebt": "20672000000", "shortTermDebt": "2384000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "144000000", "reportedCurrency": "USD", "retainedEarnings": "4946000000", "totalLiabilities": "37142000000", "otherCurrentAssets": "511000000", "totalCurrentAssets": "3607000000", "currentLongTermDebt": "2363000000", "longTermInvestments": "304000000", "shortTermInvestments": "None", "currentNetReceivables": "1827000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45239000000", "currentAccountsPayable": "1387000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "997000000", "shortLongTermDebtTotal": "23241000000", "totalShareholderEquity": "11699000000", "capitalLeaseObligations": "206000000", "otherCurrentLiabilities": "1335000000", "totalCurrentLiabilities": "5106000000", "otherNonCurrentLiabilities": "208000000", "totalNonCurrentLiabilities": "32036000000", "cashAndShortTermInvestments": "24000000", "commonStockSharesOutstanding": "207000000", "intangibleAssetsExcludingGoodwill": "144000000", "cashAndCashEquivalentsAtCarryingValue": "24000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1404000000", "profitLoss": "None", "dividendPayout": "810000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-191000000", "operatingCashflow": "3643000000", "capitalExpenditures": "4467000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1345000000", "cashflowFromInvestment": "-4951000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "810000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1332000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12457000000, "cost_of_revenue": 8119000000, "gross_profit": 4338000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2321000000, "depreciation_amortisation": 1732000000, "ebitda": 4053000000, "interest_expense": 951000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1370000000, "tax_provision": -34000000, "effective_tax_rate": null, "net_income": 1401000000, "net_income_continuing_ops": 1404000000, "net_income_to_common": 1401000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24000000, "short_term_investments": null, "net_receivables": 1827000000, "inventory": 1245000000, "other_current_assets": null, "total_current_assets": 3607000000, "net_ppe": null, "goodwill": 1993000000, "intangible_assets": 144000000, "goodwill_and_intangibles": 2137000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 45239000000, "total_assets": 48846000000, "short_term_debt": 2384000000, "accounts_payable": 1387000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5106000000, "long_term_debt": 20672000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 32036000000, "total_liabilities": 37142000000, "total_debt": 23056000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4946000000, "total_equity": 11699000000, "shares_outstanding": 207000000, "operating_cash_flow": 3643000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4467000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4951000000, "dividends_paid": 810000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1345000000, "free_cash_flow": 8110000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2321000000", "ebitda": "4053000000", "netIncome": "1401000000", "grossProfit": "4338000000", "depreciation": "None", "totalRevenue": "12457000000", "costOfRevenue": "8119000000", "interestIncome": "136000000", "incomeBeforeTax": "1370000000", "interestExpense": "951000000", "operatingIncome": "2091000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-34000000", "reportedCurrency": "USD", "netInterestIncome": "-815000000", "nonInterestIncome": "None", "operatingExpenses": "2247000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8119000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1732000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "1404000000" }, "balance": { "goodwill": "1993000000", "inventory": "1245000000", "commonStock": "6779000000", "currentDebt": "None", "investments": "None", "totalAssets": "48846000000", "longTermDebt": "20672000000", "shortTermDebt": "2384000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "144000000", "reportedCurrency": "USD", "retainedEarnings": "4946000000", "totalLiabilities": "37142000000", "otherCurrentAssets": "511000000", "totalCurrentAssets": "3607000000", "currentLongTermDebt": "2363000000", "longTermInvestments": "304000000", "shortTermInvestments": "None", "currentNetReceivables": "1827000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45239000000", "currentAccountsPayable": "1387000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "997000000", "shortLongTermDebtTotal": "23241000000", "totalShareholderEquity": "11699000000", "capitalLeaseObligations": "206000000", "otherCurrentLiabilities": "1335000000", "totalCurrentLiabilities": "5106000000", "otherNonCurrentLiabilities": "208000000", "totalNonCurrentLiabilities": "32036000000", "cashAndShortTermInvestments": "24000000", "commonStockSharesOutstanding": "207000000", "intangibleAssetsExcludingGoodwill": "144000000", "cashAndCashEquivalentsAtCarryingValue": "24000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1404000000", "profitLoss": "None", "dividendPayout": "810000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-191000000", "operatingCashflow": "3643000000", "capitalExpenditures": "4467000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1345000000", "cashflowFromInvestment": "-4951000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "810000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1332000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:20.949442+00:00", "is_restated": false, "income_statement": { "revenue": 12745000000, "cost_of_revenue": 8418000000, "gross_profit": 4327000000, "ebit": 2357000000, "ebitda": 3963000000, "pretax_income": 1566000000, "tax_provision": 169000000, "net_income": 1397000000, "net_income_to_common": 1397000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26000000, "total_current_assets": 3539000000, "total_assets": 44755000000, "short_term_debt": 3442000000, "long_term_debt": 17407000000, "total_debt": 20849000000, "total_liabilities": 33700000000, "total_equity": 11050000000, "shares_outstanding": 206000000, "goodwill_and_intangibles": 2149000000 }, "cash_flow": { "operating_cash_flow": 3220000000, "capital_expenditure": 3934000000, "free_cash_flow": 7154000000, "dividends_paid": 752000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 252085, "ticker_id": 1114, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:20.949442+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2357000000", "ebitda": "3963000000", "netIncome": "1397000000", "grossProfit": "4327000000", "depreciation": "None", "totalRevenue": "12745000000", "costOfRevenue": "8418000000", "interestIncome": "57000000", "incomeBeforeTax": "1566000000", "interestExpense": "791000000", "operatingIncome": "2243000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "169000000", "reportedCurrency": "USD", "netInterestIncome": "-734000000", "nonInterestIncome": "None", "operatingExpenses": "2084000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8418000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1606000000", "sellingGeneralAndAdministrative": "9000000", "netIncomeFromContinuingOperations": "1397000000" }, "balance": { "goodwill": "1993000000", "inventory": "1054000000", "commonStock": "6713000000", "currentDebt": "None", "investments": "None", "totalAssets": "44755000000", "longTermDebt": "17407000000", "shortTermDebt": "3442000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "156000000", "reportedCurrency": "USD", "retainedEarnings": "4404000000", "totalLiabilities": "33700000000", "otherCurrentAssets": "672000000", "totalCurrentAssets": "3539000000", "currentLongTermDebt": "3425000000", "longTermInvestments": "334000000", "shortTermInvestments": "None", "currentNetReceivables": "1787000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41216000000", "currentAccountsPayable": "1361000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "896000000", "shortLongTermDebtTotal": "20970000000", "totalShareholderEquity": "11050000000", "capitalLeaseObligations": "138000000", "otherCurrentLiabilities": "1080000000", "totalCurrentLiabilities": "5883000000", "otherNonCurrentLiabilities": "378000000", "totalNonCurrentLiabilities": "27817000000", "cashAndShortTermInvestments": "26000000", "commonStockSharesOutstanding": "206000000", "intangibleAssetsExcludingGoodwill": "156000000", "cashAndCashEquivalentsAtCarryingValue": "26000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1397000000", "profitLoss": "None", "dividendPayout": "752000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-110000000", "operatingCashflow": "3220000000", "capitalExpenditures": "3934000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "883000000", "cashflowFromInvestment": "-4095000000", "stockBasedCompensation": "48000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "752000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1254000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12745000000, "cost_of_revenue": 8418000000, "gross_profit": 4327000000, "research_and_development": null, "selling_general_admin": 9000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2357000000, "depreciation_amortisation": 1606000000, "ebitda": 3963000000, "interest_expense": 791000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1566000000, "tax_provision": 169000000, "effective_tax_rate": null, "net_income": 1397000000, "net_income_continuing_ops": 1397000000, "net_income_to_common": 1397000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26000000, "short_term_investments": null, "net_receivables": 1787000000, "inventory": 1054000000, "other_current_assets": null, "total_current_assets": 3539000000, "net_ppe": null, "goodwill": 1993000000, "intangible_assets": 156000000, "goodwill_and_intangibles": 2149000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 41216000000, "total_assets": 44755000000, "short_term_debt": 3442000000, "accounts_payable": 1361000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5883000000, "long_term_debt": 17407000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 27817000000, "total_liabilities": 33700000000, "total_debt": 20849000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4404000000, "total_equity": 11050000000, "shares_outstanding": 206000000, "operating_cash_flow": 3220000000, "stock_based_compensation": 48000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3934000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4095000000, "dividends_paid": 752000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 883000000, "free_cash_flow": 7154000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2357000000", "ebitda": "3963000000", "netIncome": "1397000000", "grossProfit": "4327000000", "depreciation": "None", "totalRevenue": "12745000000", "costOfRevenue": "8418000000", "interestIncome": "57000000", "incomeBeforeTax": "1566000000", "interestExpense": "791000000", "operatingIncome": "2243000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "169000000", "reportedCurrency": "USD", "netInterestIncome": "-734000000", "nonInterestIncome": "None", "operatingExpenses": "2084000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8418000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1606000000", "sellingGeneralAndAdministrative": "9000000", "netIncomeFromContinuingOperations": "1397000000" }, "balance": { "goodwill": "1993000000", "inventory": "1054000000", "commonStock": "6713000000", "currentDebt": "None", "investments": "None", "totalAssets": "44755000000", "longTermDebt": "17407000000", "shortTermDebt": "3442000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "156000000", "reportedCurrency": "USD", "retainedEarnings": "4404000000", "totalLiabilities": "33700000000", "otherCurrentAssets": "672000000", "totalCurrentAssets": "3539000000", "currentLongTermDebt": "3425000000", "longTermInvestments": "334000000", "shortTermInvestments": "None", "currentNetReceivables": "1787000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41216000000", "currentAccountsPayable": "1361000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "896000000", "shortLongTermDebtTotal": "20970000000", "totalShareholderEquity": "11050000000", "capitalLeaseObligations": "138000000", "otherCurrentLiabilities": "1080000000", "totalCurrentLiabilities": "5883000000", "otherNonCurrentLiabilities": "378000000", "totalNonCurrentLiabilities": "27817000000", "cashAndShortTermInvestments": "26000000", "commonStockSharesOutstanding": "206000000", "intangibleAssetsExcludingGoodwill": "156000000", "cashAndCashEquivalentsAtCarryingValue": "26000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1397000000", "profitLoss": "None", "dividendPayout": "752000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-110000000", "operatingCashflow": "3220000000", "capitalExpenditures": "3934000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "883000000", "cashflowFromInvestment": "-4095000000", "stockBasedCompensation": "48000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "752000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1254000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:20.949442+00:00", "is_restated": false, "income_statement": { "revenue": 19228000000, "cost_of_revenue": 15560000000, "gross_profit": 3668000000, "ebit": 1787000000, "ebitda": 3255000000, "pretax_income": 1112000000, "tax_provision": 29000000, "net_income": 1083000000, "net_income_to_common": 1083000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33000000, "total_current_assets": 4180000000, "total_assets": 42683000000, "short_term_debt": 2299000000, "long_term_debt": 16862000000, "total_debt": 19161000000, "total_liabilities": 32282000000, "total_equity": 10397000000, "shares_outstanding": 196000000, "goodwill_and_intangibles": 2159000000 }, "cash_flow": { "operating_cash_flow": 1977000000, "capital_expenditure": 3378000000, "free_cash_flow": 5355000000, "dividends_paid": 685000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 252090, "ticker_id": 1114, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:20.949442+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1787000000", "ebitda": "3255000000", "netIncome": "1083000000", "grossProfit": "3668000000", "depreciation": "None", "totalRevenue": "19228000000", "costOfRevenue": "15560000000", "interestIncome": "46000000", "incomeBeforeTax": "1112000000", "interestExpense": "675000000", "operatingIncome": "1748000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "29000000", "reportedCurrency": "USD", "netInterestIncome": "-629000000", "nonInterestIncome": "None", "operatingExpenses": "1920000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "39000000", "costofGoodsAndServicesSold": "15560000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1468000000", "sellingGeneralAndAdministrative": "1000000", "netIncomeFromContinuingOperations": "1083000000" }, "balance": { "goodwill": "1993000000", "inventory": "942000000", "commonStock": "6651000000", "currentDebt": "None", "investments": "None", "totalAssets": "42683000000", "longTermDebt": "16862000000", "shortTermDebt": "2299000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "166000000", "reportedCurrency": "USD", "retainedEarnings": "3808000000", "totalLiabilities": "32282000000", "otherCurrentAssets": "1023000000", "totalCurrentAssets": "4180000000", "currentLongTermDebt": "2286000000", "longTermInvestments": "330000000", "shortTermInvestments": "None", "currentNetReceivables": "2182000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38503000000", "currentAccountsPayable": "1604000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "28767000000", "shortLongTermDebtTotal": "19240000000", "totalShareholderEquity": "10397000000", "capitalLeaseObligations": "92000000", "otherCurrentLiabilities": "1303000000", "totalCurrentLiabilities": "5173000000", "otherNonCurrentLiabilities": "379000000", "totalNonCurrentLiabilities": "27109000000", "cashAndShortTermInvestments": "33000000", "commonStockSharesOutstanding": "196000000", "intangibleAssetsExcludingGoodwill": "166000000", "cashAndCashEquivalentsAtCarryingValue": "33000000", "accumulatedDepreciationAmortizationPPE": "-10579000000" }, "cashflow": { "netIncome": "1083000000", "profitLoss": "None", "dividendPayout": "685000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-98000000", "operatingCashflow": "1977000000", "capitalExpenditures": "3378000000", "changeInReceivables": "-352000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1462000000", "cashflowFromInvestment": "-3431000000", "stockBasedCompensation": "62000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "685000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "8000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1468000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 19228000000, "cost_of_revenue": 15560000000, "gross_profit": 3668000000, "research_and_development": null, "selling_general_admin": 1000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1787000000, "depreciation_amortisation": 1468000000, "ebitda": 3255000000, "interest_expense": 675000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1112000000, "tax_provision": 29000000, "effective_tax_rate": null, "net_income": 1083000000, "net_income_continuing_ops": 1083000000, "net_income_to_common": 1083000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33000000, "short_term_investments": null, "net_receivables": 2182000000, "inventory": 942000000, "other_current_assets": null, "total_current_assets": 4180000000, "net_ppe": null, "goodwill": 1993000000, "intangible_assets": 166000000, "goodwill_and_intangibles": 2159000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 38503000000, "total_assets": 42683000000, "short_term_debt": 2299000000, "accounts_payable": 1604000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5173000000, "long_term_debt": 16862000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 27109000000, "total_liabilities": 32282000000, "total_debt": 19161000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3808000000, "total_equity": 10397000000, "shares_outstanding": 196000000, "operating_cash_flow": 1977000000, "stock_based_compensation": 62000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3378000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3431000000, "dividends_paid": 685000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1462000000, "free_cash_flow": 5355000000, "net_change_in_cash": 8000000 }, "raw_data": { "income": { "ebit": "1787000000", "ebitda": "3255000000", "netIncome": "1083000000", "grossProfit": "3668000000", "depreciation": "None", "totalRevenue": "19228000000", "costOfRevenue": "15560000000", "interestIncome": "46000000", "incomeBeforeTax": "1112000000", "interestExpense": "675000000", "operatingIncome": "1748000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "29000000", "reportedCurrency": "USD", "netInterestIncome": "-629000000", "nonInterestIncome": "None", "operatingExpenses": "1920000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "39000000", "costofGoodsAndServicesSold": "15560000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1468000000", "sellingGeneralAndAdministrative": "1000000", "netIncomeFromContinuingOperations": "1083000000" }, "balance": { "goodwill": "1993000000", "inventory": "942000000", "commonStock": "6651000000", "currentDebt": "None", "investments": "None", "totalAssets": "42683000000", "longTermDebt": "16862000000", "shortTermDebt": "2299000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "166000000", "reportedCurrency": "USD", "retainedEarnings": "3808000000", "totalLiabilities": "32282000000", "otherCurrentAssets": "1023000000", "totalCurrentAssets": "4180000000", "currentLongTermDebt": "2286000000", "longTermInvestments": "330000000", "shortTermInvestments": "None", "currentNetReceivables": "2182000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38503000000", "currentAccountsPayable": "1604000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "28767000000", "shortLongTermDebtTotal": "19240000000", "totalShareholderEquity": "10397000000", "capitalLeaseObligations": "92000000", "otherCurrentLiabilities": "1303000000", "totalCurrentLiabilities": "5173000000", "otherNonCurrentLiabilities": "379000000", "totalNonCurrentLiabilities": "27109000000", "cashAndShortTermInvestments": "33000000", "commonStockSharesOutstanding": "196000000", "intangibleAssetsExcludingGoodwill": "166000000", "cashAndCashEquivalentsAtCarryingValue": "33000000", "accumulatedDepreciationAmortizationPPE": "-10579000000" }, "cashflow": { "netIncome": "1083000000", "profitLoss": "None", "dividendPayout": "685000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-98000000", "operatingCashflow": "1977000000", "capitalExpenditures": "3378000000", "changeInReceivables": "-352000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1462000000", "cashflowFromInvestment": "-3431000000", "stockBasedCompensation": "62000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "685000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "8000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1468000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:20.949442+00:00", "is_restated": false, "income_statement": { "revenue": 14964000000, "cost_of_revenue": 11628000000, "gross_profit": 3336000000, "ebit": 1286000000, "ebitda": 2745000000, "pretax_income": 656000000, "tax_provision": -130000000, "net_income": 907000000, "net_income_to_common": 907000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28000000, "total_current_assets": 3317000000, "total_assets": 39719000000, "short_term_debt": 3646000000, "long_term_debt": 14531000000, "total_debt": 18177000000, "total_liabilities": 31006000000, "total_equity": 8705000000, "shares_outstanding": 194000000, "goodwill_and_intangibles": 2170000000 }, "cash_flow": { "operating_cash_flow": 3067000000, "capital_expenditure": 3772000000, "free_cash_flow": 6839000000, "dividends_paid": 791000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 252095, "ticker_id": 1114, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:20.949442+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1286000000", "ebitda": "2745000000", "netIncome": "907000000", "grossProfit": "3336000000", "depreciation": "None", "totalRevenue": "14964000000", "costOfRevenue": "11628000000", "interestIncome": "22000000", "incomeBeforeTax": "656000000", "interestExpense": "630000000", "operatingIncome": "1495000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-130000000", "reportedCurrency": "USD", "netInterestIncome": "-608000000", "nonInterestIncome": "None", "operatingExpenses": "1841000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-209000000", "costofGoodsAndServicesSold": "11628000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1459000000", "sellingGeneralAndAdministrative": "17000000", "netIncomeFromContinuingOperations": "786000000" }, "balance": { "goodwill": "1993000000", "inventory": "858000000", "commonStock": "5379000000", "currentDebt": "None", "investments": "None", "totalAssets": "39719000000", "longTermDebt": "14531000000", "shortTermDebt": "3646000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "177000000", "reportedCurrency": "USD", "retainedEarnings": "3438000000", "totalLiabilities": "31006000000", "otherCurrentAssets": "601000000", "totalCurrentAssets": "3317000000", "currentLongTermDebt": "3632000000", "longTermInvestments": "2452000000", "shortTermInvestments": "187000000", "currentNetReceivables": "1830000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36402000000", "currentAccountsPayable": "1414000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "26944000000", "shortLongTermDebtTotal": "18251000000", "totalShareholderEquity": "8705000000", "capitalLeaseObligations": "107000000", "otherCurrentLiabilities": "1286000000", "totalCurrentLiabilities": "6346000000", "otherNonCurrentLiabilities": "10129000000", "totalNonCurrentLiabilities": "24660000000", "cashAndShortTermInvestments": "28000000", "commonStockSharesOutstanding": "194000000", "intangibleAssetsExcludingGoodwill": "177000000", "cashAndCashEquivalentsAtCarryingValue": "28000000", "accumulatedDepreciationAmortizationPPE": "-10139000000" }, "cashflow": { "netIncome": "903000000", "profitLoss": "None", "dividendPayout": "791000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-153000000", "operatingCashflow": "3067000000", "capitalExpenditures": "3772000000", "changeInReceivables": "-146000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "315000000", "cashflowFromInvestment": "-3863000000", "stockBasedCompensation": "375000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "791000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-481000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-66000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1459000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14964000000, "cost_of_revenue": 11628000000, "gross_profit": 3336000000, "research_and_development": null, "selling_general_admin": 17000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1286000000, "depreciation_amortisation": 1459000000, "ebitda": 2745000000, "interest_expense": 630000000, "interest_income": null, "other_non_operating": null, "pretax_income": 656000000, "tax_provision": -130000000, "effective_tax_rate": null, "net_income": 907000000, "net_income_continuing_ops": 786000000, "net_income_to_common": 907000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28000000, "short_term_investments": 187000000, "net_receivables": 1830000000, "inventory": 858000000, "other_current_assets": null, "total_current_assets": 3317000000, "net_ppe": null, "goodwill": 1993000000, "intangible_assets": 177000000, "goodwill_and_intangibles": 2170000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 36402000000, "total_assets": 39719000000, "short_term_debt": 3646000000, "accounts_payable": 1414000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6346000000, "long_term_debt": 14531000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 24660000000, "total_liabilities": 31006000000, "total_debt": 18177000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3438000000, "total_equity": 8705000000, "shares_outstanding": 194000000, "operating_cash_flow": 3067000000, "stock_based_compensation": 375000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3772000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3863000000, "dividends_paid": 791000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 315000000, "free_cash_flow": 6839000000, "net_change_in_cash": -481000000 }, "raw_data": { "income": { "ebit": "1286000000", "ebitda": "2745000000", "netIncome": "907000000", "grossProfit": "3336000000", "depreciation": "None", "totalRevenue": "14964000000", "costOfRevenue": "11628000000", "interestIncome": "22000000", "incomeBeforeTax": "656000000", "interestExpense": "630000000", "operatingIncome": "1495000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-130000000", "reportedCurrency": "USD", "netInterestIncome": "-608000000", "nonInterestIncome": "None", "operatingExpenses": "1841000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-209000000", "costofGoodsAndServicesSold": "11628000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1459000000", "sellingGeneralAndAdministrative": "17000000", "netIncomeFromContinuingOperations": "786000000" }, "balance": { "goodwill": "1993000000", "inventory": "858000000", "commonStock": "5379000000", "currentDebt": "None", "investments": "None", "totalAssets": "39719000000", "longTermDebt": "14531000000", "shortTermDebt": "3646000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "177000000", "reportedCurrency": "USD", "retainedEarnings": "3438000000", "totalLiabilities": "31006000000", "otherCurrentAssets": "601000000", "totalCurrentAssets": "3317000000", "currentLongTermDebt": "3632000000", "longTermInvestments": "2452000000", "shortTermInvestments": "187000000", "currentNetReceivables": "1830000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36402000000", "currentAccountsPayable": "1414000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "26944000000", "shortLongTermDebtTotal": "18251000000", "totalShareholderEquity": "8705000000", "capitalLeaseObligations": "107000000", "otherCurrentLiabilities": "1286000000", "totalCurrentLiabilities": "6346000000", "otherNonCurrentLiabilities": "10129000000", "totalNonCurrentLiabilities": "24660000000", "cashAndShortTermInvestments": "28000000", "commonStockSharesOutstanding": "194000000", "intangibleAssetsExcludingGoodwill": "177000000", "cashAndCashEquivalentsAtCarryingValue": "28000000", "accumulatedDepreciationAmortizationPPE": "-10139000000" }, "cashflow": { "netIncome": "903000000", "profitLoss": "None", "dividendPayout": "791000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-153000000", "operatingCashflow": "3067000000", "capitalExpenditures": "3772000000", "changeInReceivables": "-146000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "315000000", "cashflowFromInvestment": "-3863000000", "stockBasedCompensation": "375000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "791000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-481000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-66000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1459000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:20.949442+00:00", "is_restated": false, "income_statement": { "revenue": 11423000000, "cost_of_revenue": 8144000000, "gross_profit": 3279000000, "ebit": 1683000000, "ebitda": 3126000000, "pretax_income": 1082000000, "tax_provision": 37000000, "net_income": 1368000000, "net_income_to_common": 1368000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 472000000, "total_current_assets": 3498000000, "total_assets": 45496000000, "short_term_debt": 523000000, "long_term_debt": 19001000000, "total_debt": 19524000000, "total_liabilities": 32907000000, "total_equity": 12425000000, "shares_outstanding": 193000000, "goodwill_and_intangibles": 2192000000 }, "cash_flow": { "operating_cash_flow": 3697000000, "capital_expenditure": 3857000000, "free_cash_flow": 7554000000, "dividends_paid": 760000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 252100, "ticker_id": 1114, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:20.949442+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1683000000", "ebitda": "3126000000", "netIncome": "1368000000", "grossProfit": "3279000000", "depreciation": "None", "totalRevenue": "11423000000", "costOfRevenue": "8144000000", "interestIncome": "38000000", "incomeBeforeTax": "1082000000", "interestExpense": "601000000", "operatingIncome": "1555000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "37000000", "reportedCurrency": "USD", "netInterestIncome": "-682000000", "nonInterestIncome": "None", "operatingExpenses": "1724000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "272000000", "costofGoodsAndServicesSold": "8144000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1443000000", "sellingGeneralAndAdministrative": "50000000", "netIncomeFromContinuingOperations": "1371000000" }, "balance": { "goodwill": "1993000000", "inventory": "708000000", "commonStock": "5406000000", "currentDebt": "None", "investments": "None", "totalAssets": "45496000000", "longTermDebt": "19001000000", "shortTermDebt": "523000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "199000000", "reportedCurrency": "USD", "retainedEarnings": "7156000000", "totalLiabilities": "32907000000", "otherCurrentAssets": "649000000", "totalCurrentAssets": "3498000000", "currentLongTermDebt": "507000000", "longTermInvestments": "3919000000", "shortTermInvestments": "None", "currentNetReceivables": "1669000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41998000000", "currentAccountsPayable": "1000000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27969000000", "shortLongTermDebtTotal": "19607000000", "totalShareholderEquity": "12425000000", "capitalLeaseObligations": "168000000", "otherCurrentLiabilities": "1168000000", "totalCurrentLiabilities": "2691000000", "otherNonCurrentLiabilities": "11215000000", "totalNonCurrentLiabilities": "30216000000", "cashAndShortTermInvestments": "472000000", "commonStockSharesOutstanding": "193000000", "intangibleAssetsExcludingGoodwill": "199000000", "cashAndCashEquivalentsAtCarryingValue": "472000000", "accumulatedDepreciationAmortizationPPE": "-10028000000" }, "cashflow": { "netIncome": "1371000000", "profitLoss": "None", "dividendPayout": "760000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "45000000", "operatingCashflow": "3697000000", "capitalExpenditures": "3857000000", "changeInReceivables": "111000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "796000000", "cashflowFromInvestment": "-4070000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "760000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "423000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2902000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1443000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11423000000, "cost_of_revenue": 8144000000, "gross_profit": 3279000000, "research_and_development": null, "selling_general_admin": 50000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1683000000, "depreciation_amortisation": 1443000000, "ebitda": 3126000000, "interest_expense": 601000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1082000000, "tax_provision": 37000000, "effective_tax_rate": null, "net_income": 1368000000, "net_income_continuing_ops": 1371000000, "net_income_to_common": 1368000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 472000000, "short_term_investments": null, "net_receivables": 1669000000, "inventory": 708000000, "other_current_assets": null, "total_current_assets": 3498000000, "net_ppe": null, "goodwill": 1993000000, "intangible_assets": 199000000, "goodwill_and_intangibles": 2192000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 41998000000, "total_assets": 45496000000, "short_term_debt": 523000000, "accounts_payable": 1000000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2691000000, "long_term_debt": 19001000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 30216000000, "total_liabilities": 32907000000, "total_debt": 19524000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7156000000, "total_equity": 12425000000, "shares_outstanding": 193000000, "operating_cash_flow": 3697000000, "stock_based_compensation": 10000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3857000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4070000000, "dividends_paid": 760000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 796000000, "free_cash_flow": 7554000000, "net_change_in_cash": 423000000 }, "raw_data": { "income": { "ebit": "1683000000", "ebitda": "3126000000", "netIncome": "1368000000", "grossProfit": "3279000000", "depreciation": "None", "totalRevenue": "11423000000", "costOfRevenue": "8144000000", "interestIncome": "38000000", "incomeBeforeTax": "1082000000", "interestExpense": "601000000", "operatingIncome": "1555000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "37000000", "reportedCurrency": "USD", "netInterestIncome": "-682000000", "nonInterestIncome": "None", "operatingExpenses": "1724000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "272000000", "costofGoodsAndServicesSold": "8144000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1443000000", "sellingGeneralAndAdministrative": "50000000", "netIncomeFromContinuingOperations": "1371000000" }, "balance": { "goodwill": "1993000000", "inventory": "708000000", "commonStock": "5406000000", "currentDebt": "None", "investments": "None", "totalAssets": "45496000000", "longTermDebt": "19001000000", "shortTermDebt": "523000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "199000000", "reportedCurrency": "USD", "retainedEarnings": "7156000000", "totalLiabilities": "32907000000", "otherCurrentAssets": "649000000", "totalCurrentAssets": "3498000000", "currentLongTermDebt": "507000000", "longTermInvestments": "3919000000", "shortTermInvestments": "None", "currentNetReceivables": "1669000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41998000000", "currentAccountsPayable": "1000000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27969000000", "shortLongTermDebtTotal": "19607000000", "totalShareholderEquity": "12425000000", "capitalLeaseObligations": "168000000", "otherCurrentLiabilities": "1168000000", "totalCurrentLiabilities": "2691000000", "otherNonCurrentLiabilities": "11215000000", "totalNonCurrentLiabilities": "30216000000", "cashAndShortTermInvestments": "472000000", "commonStockSharesOutstanding": "193000000", "intangibleAssetsExcludingGoodwill": "199000000", "cashAndCashEquivalentsAtCarryingValue": "472000000", "accumulatedDepreciationAmortizationPPE": "-10028000000" }, "cashflow": { "netIncome": "1371000000", "profitLoss": "None", "dividendPayout": "760000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "45000000", "operatingCashflow": "3697000000", "capitalExpenditures": "3857000000", "changeInReceivables": "111000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "796000000", "cashflowFromInvestment": "-4070000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "760000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "423000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2902000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1443000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:20.949442+00:00", "is_restated": false, "income_statement": { "revenue": 12168000000, "cost_of_revenue": 9149000000, "gross_profit": 3019000000, "ebit": 1581000000, "ebitda": 2844000000, "pretax_income": 1013000000, "tax_provision": 71000000, "net_income": 1169000000, "net_income_to_common": 1169000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 93000000, "total_current_assets": 3086000000, "total_assets": 42268000000, "short_term_debt": 1548000000, "long_term_debt": 15935000000, "total_debt": 17483000000, "total_liabilities": 30432000000, "total_equity": 11672000000, "shares_outstanding": 185000000, "goodwill_and_intangibles": 4857000000 }, "cash_flow": { "operating_cash_flow": 2649000000, "capital_expenditure": 2997000000, "free_cash_flow": 5646000000, "dividends_paid": 692000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 252105, "ticker_id": 1114, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:20.949442+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1581000000", "ebitda": "2844000000", "netIncome": "1169000000", "grossProfit": "3019000000", "depreciation": "None", "totalRevenue": "12168000000", "costOfRevenue": "9149000000", "interestIncome": "17000000", "incomeBeforeTax": "1013000000", "interestExpense": "568000000", "operatingIncome": "1430000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "71000000", "reportedCurrency": "USD", "netInterestIncome": "-624000000", "nonInterestIncome": "None", "operatingExpenses": "1589000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "258000000", "costofGoodsAndServicesSold": "9149000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1263000000", "sellingGeneralAndAdministrative": "414000000", "netIncomeFromContinuingOperations": "1172000000" }, "balance": { "goodwill": "2464000000", "inventory": "759000000", "commonStock": "5233000000", "currentDebt": "None", "investments": "None", "totalAssets": "42268000000", "longTermDebt": "15935000000", "shortTermDebt": "1548000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "2393000000", "reportedCurrency": "USD", "retainedEarnings": "6587000000", "totalLiabilities": "30432000000", "otherCurrentAssets": "347000000", "totalCurrentAssets": "3086000000", "currentLongTermDebt": "1515000000", "longTermInvestments": "3788000000", "shortTermInvestments": "-243000000", "currentNetReceivables": "1887000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39182000000", "currentAccountsPayable": "1076000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25317000000", "shortLongTermDebtTotal": "17610000000", "totalShareholderEquity": "11672000000", "capitalLeaseObligations": "171000000", "otherCurrentLiabilities": "1373000000", "totalCurrentLiabilities": "3997000000", "otherNonCurrentLiabilities": "10114000000", "totalNonCurrentLiabilities": "26435000000", "cashAndShortTermInvestments": "93000000", "commonStockSharesOutstanding": "185000000", "intangibleAssetsExcludingGoodwill": "2393000000", "cashAndCashEquivalentsAtCarryingValue": "93000000", "accumulatedDepreciationAmortizationPPE": "-9755000000" }, "cashflow": { "netIncome": "1172000000", "profitLoss": "None", "dividendPayout": "692000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "59000000", "operatingCashflow": "2649000000", "capitalExpenditures": "2997000000", "changeInReceivables": "49000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "3100000000", "cashflowFromInvestment": "-5732000000", "stockBasedCompensation": "49000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "692000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "17000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2725000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1263000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12168000000, "cost_of_revenue": 9149000000, "gross_profit": 3019000000, "research_and_development": null, "selling_general_admin": 414000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1581000000, "depreciation_amortisation": 1263000000, "ebitda": 2844000000, "interest_expense": 568000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1013000000, "tax_provision": 71000000, "effective_tax_rate": null, "net_income": 1169000000, "net_income_continuing_ops": 1172000000, "net_income_to_common": 1169000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 93000000, "short_term_investments": -243000000, "net_receivables": 1887000000, "inventory": 759000000, "other_current_assets": null, "total_current_assets": 3086000000, "net_ppe": null, "goodwill": 2464000000, "intangible_assets": 2393000000, "goodwill_and_intangibles": 4857000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 39182000000, "total_assets": 42268000000, "short_term_debt": 1548000000, "accounts_payable": 1076000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3997000000, "long_term_debt": 15935000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 26435000000, "total_liabilities": 30432000000, "total_debt": 17483000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6587000000, "total_equity": 11672000000, "shares_outstanding": 185000000, "operating_cash_flow": 2649000000, "stock_based_compensation": 49000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2997000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5732000000, "dividends_paid": 692000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3100000000, "free_cash_flow": 5646000000, "net_change_in_cash": 17000000 }, "raw_data": { "income": { "ebit": "1581000000", "ebitda": "2844000000", "netIncome": "1169000000", "grossProfit": "3019000000", "depreciation": "None", "totalRevenue": "12168000000", "costOfRevenue": "9149000000", "interestIncome": "17000000", "incomeBeforeTax": "1013000000", "interestExpense": "568000000", "operatingIncome": "1430000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "71000000", "reportedCurrency": "USD", "netInterestIncome": "-624000000", "nonInterestIncome": "None", "operatingExpenses": "1589000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "258000000", "costofGoodsAndServicesSold": "9149000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1263000000", "sellingGeneralAndAdministrative": "414000000", "netIncomeFromContinuingOperations": "1172000000" }, "balance": { "goodwill": "2464000000", "inventory": "759000000", "commonStock": "5233000000", "currentDebt": "None", "investments": "None", "totalAssets": "42268000000", "longTermDebt": "15935000000", "shortTermDebt": "1548000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "2393000000", "reportedCurrency": "USD", "retainedEarnings": "6587000000", "totalLiabilities": "30432000000", "otherCurrentAssets": "347000000", "totalCurrentAssets": "3086000000", "currentLongTermDebt": "1515000000", "longTermInvestments": "3788000000", "shortTermInvestments": "-243000000", "currentNetReceivables": "1887000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39182000000", "currentAccountsPayable": "1076000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25317000000", "shortLongTermDebtTotal": "17610000000", "totalShareholderEquity": "11672000000", "capitalLeaseObligations": "171000000", "otherCurrentLiabilities": "1373000000", "totalCurrentLiabilities": "3997000000", "otherNonCurrentLiabilities": "10114000000", "totalNonCurrentLiabilities": "26435000000", "cashAndShortTermInvestments": "93000000", "commonStockSharesOutstanding": "185000000", "intangibleAssetsExcludingGoodwill": "2393000000", "cashAndCashEquivalentsAtCarryingValue": "93000000", "accumulatedDepreciationAmortizationPPE": "-9755000000" }, "cashflow": { "netIncome": "1172000000", "profitLoss": "None", "dividendPayout": "692000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "59000000", "operatingCashflow": "2649000000", "capitalExpenditures": "2997000000", "changeInReceivables": "49000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "3100000000", "cashflowFromInvestment": "-5732000000", "stockBasedCompensation": "49000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "692000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "17000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2725000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1263000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:20.949442+00:00", "is_restated": false, "income_statement": { "revenue": 14212000000, "cost_of_revenue": 11062000000, "gross_profit": 3150000000, "ebit": 1775000000, "ebitda": 2899000000, "pretax_income": 1216000000, "tax_provision": 98000000, "net_income": 1120000000, "net_income_to_common": 1120000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71000000, "total_current_assets": 3260000000, "total_assets": 36288000000, "short_term_debt": 2108000000, "long_term_debt": 12127000000, "total_debt": 14235000000, "total_liabilities": 25571000000, "total_equity": 10237000000, "shares_outstanding": 181000000, "goodwill_and_intangibles": 3142000000 }, "cash_flow": { "operating_cash_flow": 2680000000, "capital_expenditure": 2713000000, "free_cash_flow": 5393000000, "dividends_paid": 620000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 252110, "ticker_id": 1114, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:20.949442+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1775000000", "ebitda": "2899000000", "netIncome": "1120000000", "grossProfit": "3150000000", "depreciation": "None", "totalRevenue": "14212000000", "costOfRevenue": "11062000000", "interestIncome": "12000000", "incomeBeforeTax": "1216000000", "interestExpense": "559000000", "operatingIncome": "1594000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "98000000", "reportedCurrency": "USD", "netInterestIncome": "-547000000", "nonInterestIncome": "None", "operatingExpenses": "1556000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "181000000", "costofGoodsAndServicesSold": "11062000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1124000000", "sellingGeneralAndAdministrative": "405000000", "netIncomeFromContinuingOperations": "1118000000" }, "balance": { "goodwill": "2293000000", "inventory": "811000000", "commonStock": "4245000000", "currentDebt": "None", "investments": "None", "totalAssets": "36288000000", "longTermDebt": "12127000000", "shortTermDebt": "2108000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "849000000", "reportedCurrency": "USD", "retainedEarnings": "6112000000", "totalLiabilities": "25571000000", "otherCurrentAssets": "481000000", "totalCurrentAssets": "3260000000", "currentLongTermDebt": "2108000000", "longTermInvestments": "3463000000", "shortTermInvestments": "None", "currentNetReceivables": "1897000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33028000000", "currentAccountsPayable": "1329000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21650000000", "shortLongTermDebtTotal": "14242000000", "totalShareholderEquity": "10237000000", "capitalLeaseObligations": "7000000", "otherCurrentLiabilities": "1001000000", "totalCurrentLiabilities": "4438000000", "otherNonCurrentLiabilities": "6797000000", "totalNonCurrentLiabilities": "21133000000", "cashAndShortTermInvestments": "71000000", "commonStockSharesOutstanding": "181000000", "intangibleAssetsExcludingGoodwill": "849000000", "cashAndCashEquivalentsAtCarryingValue": "71000000", "accumulatedDepreciationAmortizationPPE": "-10160000000" }, "cashflow": { "netIncome": "1118000000", "profitLoss": "None", "dividendPayout": "620000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-32000000", "operatingCashflow": "2680000000", "capitalExpenditures": "2713000000", "changeInReceivables": "-44000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "654000000", "cashflowFromInvestment": "-3347000000", "stockBasedCompensation": "64000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "620000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-13000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1124000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14212000000, "cost_of_revenue": 11062000000, "gross_profit": 3150000000, "research_and_development": 0, "selling_general_admin": 405000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1775000000, "depreciation_amortisation": 1124000000, "ebitda": 2899000000, "interest_expense": 559000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1216000000, "tax_provision": 98000000, "effective_tax_rate": null, "net_income": 1120000000, "net_income_continuing_ops": 1118000000, "net_income_to_common": 1120000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71000000, "short_term_investments": null, "net_receivables": 1897000000, "inventory": 811000000, "other_current_assets": null, "total_current_assets": 3260000000, "net_ppe": null, "goodwill": 2293000000, "intangible_assets": 849000000, "goodwill_and_intangibles": 3142000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 33028000000, "total_assets": 36288000000, "short_term_debt": 2108000000, "accounts_payable": 1329000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4438000000, "long_term_debt": 12127000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21133000000, "total_liabilities": 25571000000, "total_debt": 14235000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6112000000, "total_equity": 10237000000, "shares_outstanding": 181000000, "operating_cash_flow": 2680000000, "stock_based_compensation": 64000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2713000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3347000000, "dividends_paid": 620000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 654000000, "free_cash_flow": 5393000000, "net_change_in_cash": -13000000 }, "raw_data": { "income": { "ebit": "1775000000", "ebitda": "2899000000", "netIncome": "1120000000", "grossProfit": "3150000000", "depreciation": "None", "totalRevenue": "14212000000", "costOfRevenue": "11062000000", "interestIncome": "12000000", "incomeBeforeTax": "1216000000", "interestExpense": "559000000", "operatingIncome": "1594000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "98000000", "reportedCurrency": "USD", "netInterestIncome": "-547000000", "nonInterestIncome": "None", "operatingExpenses": "1556000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "181000000", "costofGoodsAndServicesSold": "11062000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1124000000", "sellingGeneralAndAdministrative": "405000000", "netIncomeFromContinuingOperations": "1118000000" }, "balance": { "goodwill": "2293000000", "inventory": "811000000", "commonStock": "4245000000", "currentDebt": "None", "investments": "None", "totalAssets": "36288000000", "longTermDebt": "12127000000", "shortTermDebt": "2108000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "849000000", "reportedCurrency": "USD", "retainedEarnings": "6112000000", "totalLiabilities": "25571000000", "otherCurrentAssets": "481000000", "totalCurrentAssets": "3260000000", "currentLongTermDebt": "2108000000", "longTermInvestments": "3463000000", "shortTermInvestments": "None", "currentNetReceivables": "1897000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33028000000", "currentAccountsPayable": "1329000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21650000000", "shortLongTermDebtTotal": "14242000000", "totalShareholderEquity": "10237000000", "capitalLeaseObligations": "7000000", "otherCurrentLiabilities": "1001000000", "totalCurrentLiabilities": "4438000000", "otherNonCurrentLiabilities": "6797000000", "totalNonCurrentLiabilities": "21133000000", "cashAndShortTermInvestments": "71000000", "commonStockSharesOutstanding": "181000000", "intangibleAssetsExcludingGoodwill": "849000000", "cashAndCashEquivalentsAtCarryingValue": "71000000", "accumulatedDepreciationAmortizationPPE": "-10160000000" }, "cashflow": { "netIncome": "1118000000", "profitLoss": "None", "dividendPayout": "620000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-32000000", "operatingCashflow": "2680000000", "capitalExpenditures": "2713000000", "changeInReceivables": "-44000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "654000000", "cashflowFromInvestment": "-3347000000", "stockBasedCompensation": "64000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "620000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-13000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1124000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:20.949442+00:00", "is_restated": false, "income_statement": { "revenue": 5141000000, "cost_of_revenue": 3362000000, "gross_profit": 1779000000, "ebit": 412000000, "ebitda": 895000000, "pretax_income": 189000000, "tax_provision": -58000000, "net_income": 247000000, "net_income_to_common": 247000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 278000000, "total_current_assets": 4392000000, "total_assets": 55108000000, "short_term_debt": 1539000000, "long_term_debt": 25193000000, "total_debt": 26732000000, "total_liabilities": 42780000000, "total_equity": 12323000000, "shares_outstanding": 208000000, "goodwill_and_intangibles": 2176000000 }, "cash_flow": { "operating_cash_flow": 908000000, "capital_expenditure": 1229000000, "free_cash_flow": 2137000000, "dividends_paid": 233000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 252073, "ticker_id": 1114, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:20.949442+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "412000000", "ebitda": "895000000", "netIncome": "247000000", "grossProfit": "1779000000", "depreciation": "None", "totalRevenue": "5141000000", "costOfRevenue": "3362000000", "interestIncome": "31000000", "incomeBeforeTax": "189000000", "interestExpense": "293000000", "operatingIncome": "412000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-58000000", "reportedCurrency": "USD", "netInterestIncome": "-262000000", "nonInterestIncome": "None", "operatingExpenses": "1367000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3362000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "483000000", "sellingGeneralAndAdministrative": "882000000", "netIncomeFromContinuingOperations": "247000000" }, "balance": { "goodwill": "1993000000", "inventory": "125000000", "commonStock": "6872000000", "currentDebt": "None", "investments": "None", "totalAssets": "55108000000", "longTermDebt": "25193000000", "shortTermDebt": "1539000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "183000000", "reportedCurrency": "USD", "retainedEarnings": "5487000000", "totalLiabilities": "42780000000", "otherCurrentAssets": "1880000000", "totalCurrentAssets": "4392000000", "currentLongTermDebt": "1507000000", "longTermInvestments": "305000000", "shortTermInvestments": "None", "currentNetReceivables": "2109000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "50716000000", "currentAccountsPayable": "1628000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26972000000", "totalShareholderEquity": "12323000000", "capitalLeaseObligations": "272000000", "otherCurrentLiabilities": "1443000000", "totalCurrentLiabilities": "4610000000", "otherNonCurrentLiabilities": "411000000", "totalNonCurrentLiabilities": "38170000000", "cashAndShortTermInvestments": "278000000", "commonStockSharesOutstanding": "208000000", "intangibleAssetsExcludingGoodwill": "183000000", "cashAndCashEquivalentsAtCarryingValue": "278000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "247000000", "profitLoss": "None", "dividendPayout": "233000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "144000000", "operatingCashflow": "908000000", "capitalExpenditures": "1229000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "436000000", "cashflowFromInvestment": "-1316000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "233000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "483000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5141000000, "cost_of_revenue": 3362000000, "gross_profit": 1779000000, "research_and_development": null, "selling_general_admin": 882000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 412000000, "depreciation_amortisation": 483000000, "ebitda": 895000000, "interest_expense": 293000000, "interest_income": null, "other_non_operating": null, "pretax_income": 189000000, "tax_provision": -58000000, "effective_tax_rate": null, "net_income": 247000000, "net_income_continuing_ops": 247000000, "net_income_to_common": 247000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 278000000, "short_term_investments": null, "net_receivables": 2109000000, "inventory": 125000000, "other_current_assets": null, "total_current_assets": 4392000000, "net_ppe": null, "goodwill": 1993000000, "intangible_assets": 183000000, "goodwill_and_intangibles": 2176000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 50716000000, "total_assets": 55108000000, "short_term_debt": 1539000000, "accounts_payable": 1628000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4610000000, "long_term_debt": 25193000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 38170000000, "total_liabilities": 42780000000, "total_debt": 26732000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5487000000, "total_equity": 12323000000, "shares_outstanding": 208000000, "operating_cash_flow": 908000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1229000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1316000000, "dividends_paid": 233000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 436000000, "free_cash_flow": 2137000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "412000000", "ebitda": "895000000", "netIncome": "247000000", "grossProfit": "1779000000", "depreciation": "None", "totalRevenue": "5141000000", "costOfRevenue": "3362000000", "interestIncome": "31000000", "incomeBeforeTax": "189000000", "interestExpense": "293000000", "operatingIncome": "412000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-58000000", "reportedCurrency": "USD", "netInterestIncome": "-262000000", "nonInterestIncome": "None", "operatingExpenses": "1367000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3362000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "483000000", "sellingGeneralAndAdministrative": "882000000", "netIncomeFromContinuingOperations": "247000000" }, "balance": { "goodwill": "1993000000", "inventory": "125000000", "commonStock": "6872000000", "currentDebt": "None", "investments": "None", "totalAssets": "55108000000", "longTermDebt": "25193000000", "shortTermDebt": "1539000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "183000000", "reportedCurrency": "USD", "retainedEarnings": "5487000000", "totalLiabilities": "42780000000", "otherCurrentAssets": "1880000000", "totalCurrentAssets": "4392000000", "currentLongTermDebt": "1507000000", "longTermInvestments": "305000000", "shortTermInvestments": "None", "currentNetReceivables": "2109000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "50716000000", "currentAccountsPayable": "1628000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26972000000", "totalShareholderEquity": "12323000000", "capitalLeaseObligations": "272000000", "otherCurrentLiabilities": "1443000000", "totalCurrentLiabilities": "4610000000", "otherNonCurrentLiabilities": "411000000", "totalNonCurrentLiabilities": "38170000000", "cashAndShortTermInvestments": "278000000", "commonStockSharesOutstanding": "208000000", "intangibleAssetsExcludingGoodwill": "183000000", "cashAndCashEquivalentsAtCarryingValue": "278000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "247000000", "profitLoss": "None", "dividendPayout": "233000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "144000000", "operatingCashflow": "908000000", "capitalExpenditures": "1229000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "436000000", "cashflowFromInvestment": "-1316000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "233000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "483000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:20.949442+00:00", "is_restated": false, "income_statement": { "revenue": 4240000000, "cost_of_revenue": 3531000000, "gross_profit": 709000000, "ebit": 579000000, "ebitda": 1070000000, "pretax_income": 480000000, "tax_provision": 111000000, "net_income": 372000000, "net_income_to_common": 372000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 250000000, "total_current_assets": 4348000000, "total_assets": 54066000000, "short_term_debt": 2270000000, "long_term_debt": 23771000000, "total_debt": 26041000000, "total_liabilities": 41758000000, "total_equity": 12303000000, "shares_outstanding": 207000000, "goodwill_and_intangibles": 2181000000 }, "cash_flow": { "operating_cash_flow": 1061000000, "capital_expenditure": 1363000000, "free_cash_flow": 2424000000, "dividends_paid": 230000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 252074, "ticker_id": 1114, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:20.949442+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "579000000", "ebitda": "1070000000", "netIncome": "372000000", "grossProfit": "709000000", "depreciation": "None", "totalRevenue": "4240000000", "costOfRevenue": "3531000000", "interestIncome": "218000000", "incomeBeforeTax": "480000000", "interestExpense": "279000000", "operatingIncome": "579000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "111000000", "reportedCurrency": "USD", "netInterestIncome": "-250000000", "nonInterestIncome": "None", "operatingExpenses": "130000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3531000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "491000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "369000000" }, "balance": { "goodwill": "1993000000", "inventory": "1375000000", "commonStock": "6858000000", "currentDebt": "None", "investments": "None", "totalAssets": "54066000000", "longTermDebt": "23771000000", "shortTermDebt": "2270000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "188000000", "reportedCurrency": "USD", "retainedEarnings": "5484000000", "totalLiabilities": "41758000000", "otherCurrentAssets": "1949000000", "totalCurrentAssets": "4348000000", "currentLongTermDebt": "2238000000", "longTermInvestments": "316000000", "shortTermInvestments": "None", "currentNetReceivables": "2149000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "49718000000", "currentAccountsPayable": "1753000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33924000000", "shortLongTermDebtTotal": "26525000000", "totalShareholderEquity": "12303000000", "capitalLeaseObligations": "281000000", "otherCurrentLiabilities": "1386000000", "totalCurrentLiabilities": "5409000000", "otherNonCurrentLiabilities": "224000000", "totalNonCurrentLiabilities": "36349000000", "cashAndShortTermInvestments": "250000000", "commonStockSharesOutstanding": "207000000", "intangibleAssetsExcludingGoodwill": "188000000", "cashAndCashEquivalentsAtCarryingValue": "250000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "515000000", "profitLoss": "None", "dividendPayout": "230000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "177000000", "operatingCashflow": "1061000000", "capitalExpenditures": "1363000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "744000000", "cashflowFromInvestment": "-1634000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "230000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "771000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4240000000, "cost_of_revenue": 3531000000, "gross_profit": 709000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 579000000, "depreciation_amortisation": 491000000, "ebitda": 1070000000, "interest_expense": 279000000, "interest_income": null, "other_non_operating": null, "pretax_income": 480000000, "tax_provision": 111000000, "effective_tax_rate": null, "net_income": 372000000, "net_income_continuing_ops": 369000000, "net_income_to_common": 372000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 250000000, "short_term_investments": null, "net_receivables": 2149000000, "inventory": 1375000000, "other_current_assets": null, "total_current_assets": 4348000000, "net_ppe": null, "goodwill": 1993000000, "intangible_assets": 188000000, "goodwill_and_intangibles": 2181000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 49718000000, "total_assets": 54066000000, "short_term_debt": 2270000000, "accounts_payable": 1753000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5409000000, "long_term_debt": 23771000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 36349000000, "total_liabilities": 41758000000, "total_debt": 26041000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5484000000, "total_equity": 12303000000, "shares_outstanding": 207000000, "operating_cash_flow": 1061000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1363000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1634000000, "dividends_paid": 230000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 744000000, "free_cash_flow": 2424000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "579000000", "ebitda": "1070000000", "netIncome": "372000000", "grossProfit": "709000000", "depreciation": "None", "totalRevenue": "4240000000", "costOfRevenue": "3531000000", "interestIncome": "218000000", "incomeBeforeTax": "480000000", "interestExpense": "279000000", "operatingIncome": "579000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "111000000", "reportedCurrency": "USD", "netInterestIncome": "-250000000", "nonInterestIncome": "None", "operatingExpenses": "130000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3531000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "491000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "369000000" }, "balance": { "goodwill": "1993000000", "inventory": "1375000000", "commonStock": "6858000000", "currentDebt": "None", "investments": "None", "totalAssets": "54066000000", "longTermDebt": "23771000000", "shortTermDebt": "2270000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "188000000", "reportedCurrency": "USD", "retainedEarnings": "5484000000", "totalLiabilities": "41758000000", "otherCurrentAssets": "1949000000", "totalCurrentAssets": "4348000000", "currentLongTermDebt": "2238000000", "longTermInvestments": "316000000", "shortTermInvestments": "None", "currentNetReceivables": "2149000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "49718000000", "currentAccountsPayable": "1753000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33924000000", "shortLongTermDebtTotal": "26525000000", "totalShareholderEquity": "12303000000", "capitalLeaseObligations": "281000000", "otherCurrentLiabilities": "1386000000", "totalCurrentLiabilities": "5409000000", "otherNonCurrentLiabilities": "224000000", "totalNonCurrentLiabilities": "36349000000", "cashAndShortTermInvestments": "250000000", "commonStockSharesOutstanding": "207000000", "intangibleAssetsExcludingGoodwill": "188000000", "cashAndCashEquivalentsAtCarryingValue": "250000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "515000000", "profitLoss": "None", "dividendPayout": "230000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "177000000", "operatingCashflow": "1061000000", "capitalExpenditures": "1363000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "744000000", "cashflowFromInvestment": "-1634000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "230000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "771000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:20.949442+00:00", "is_restated": false, "income_statement": { "revenue": 3527000000, "cost_of_revenue": 583000000, "gross_profit": 2944000000, "ebit": 684000000, "ebitda": 1148000000, "pretax_income": 413000000, "tax_provision": -6000000, "net_income": 418000000, "net_income_to_common": 418000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79000000, "total_current_assets": 3762000000, "total_assets": 52028000000, "short_term_debt": 594000000, "long_term_debt": 24481000000, "total_debt": 25075000000, "total_liabilities": 39865000000, "total_equity": 12158000000, "shares_outstanding": 207000000, "goodwill_and_intangibles": 2183000000 }, "cash_flow": { "operating_cash_flow": 633000000, "capital_expenditure": 1222000000, "free_cash_flow": 1855000000, "dividends_paid": 218000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 252076, "ticker_id": 1114, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:20.949442+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "684000000", "ebitda": "1148000000", "netIncome": "418000000", "grossProfit": "2944000000", "depreciation": "None", "totalRevenue": "3527000000", "costOfRevenue": "583000000", "interestIncome": "26000000", "incomeBeforeTax": "413000000", "interestExpense": "271000000", "operatingIncome": "619000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-6000000", "reportedCurrency": "USD", "netInterestIncome": "-245000000", "nonInterestIncome": "None", "operatingExpenses": "2325000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "583000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "464000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "419000000" }, "balance": { "goodwill": "1993000000", "inventory": "1553000000", "commonStock": "6835000000", "currentDebt": "None", "investments": "None", "totalAssets": "52028000000", "longTermDebt": "24481000000", "shortTermDebt": "594000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "190000000", "reportedCurrency": "USD", "retainedEarnings": "5357000000", "totalLiabilities": "39865000000", "otherCurrentAssets": "548000000", "totalCurrentAssets": "3762000000", "currentLongTermDebt": "542000000", "longTermInvestments": "322000000", "shortTermInvestments": "None", "currentNetReceivables": "1582000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "48266000000", "currentAccountsPayable": "1312000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32916000000", "shortLongTermDebtTotal": "25296000000", "totalShareholderEquity": "12158000000", "capitalLeaseObligations": "273000000", "otherCurrentLiabilities": "1100000000", "totalCurrentLiabilities": "3266000000", "otherNonCurrentLiabilities": "210000000", "totalNonCurrentLiabilities": "36599000000", "cashAndShortTermInvestments": "79000000", "commonStockSharesOutstanding": "207000000", "intangibleAssetsExcludingGoodwill": "190000000", "cashAndCashEquivalentsAtCarryingValue": "79000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "505000000", "profitLoss": "None", "dividendPayout": "218000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-179000000", "operatingCashflow": "633000000", "capitalExpenditures": "1222000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1024000000", "cashflowFromInvestment": "-1662000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "218000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "383000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3527000000, "cost_of_revenue": 583000000, "gross_profit": 2944000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 684000000, "depreciation_amortisation": 464000000, "ebitda": 1148000000, "interest_expense": 271000000, "interest_income": null, "other_non_operating": null, "pretax_income": 413000000, "tax_provision": -6000000, "effective_tax_rate": null, "net_income": 418000000, "net_income_continuing_ops": 419000000, "net_income_to_common": 418000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 79000000, "short_term_investments": null, "net_receivables": 1582000000, "inventory": 1553000000, "other_current_assets": null, "total_current_assets": 3762000000, "net_ppe": null, "goodwill": 1993000000, "intangible_assets": 190000000, "goodwill_and_intangibles": 2183000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 48266000000, "total_assets": 52028000000, "short_term_debt": 594000000, "accounts_payable": 1312000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3266000000, "long_term_debt": 24481000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 36599000000, "total_liabilities": 39865000000, "total_debt": 25075000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5357000000, "total_equity": 12158000000, "shares_outstanding": 207000000, "operating_cash_flow": 633000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1222000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1662000000, "dividends_paid": 218000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1024000000, "free_cash_flow": 1855000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "684000000", "ebitda": "1148000000", "netIncome": "418000000", "grossProfit": "2944000000", "depreciation": "None", "totalRevenue": "3527000000", "costOfRevenue": "583000000", "interestIncome": "26000000", "incomeBeforeTax": "413000000", "interestExpense": "271000000", "operatingIncome": "619000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-6000000", "reportedCurrency": "USD", "netInterestIncome": "-245000000", "nonInterestIncome": "None", "operatingExpenses": "2325000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "583000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "464000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "419000000" }, "balance": { "goodwill": "1993000000", "inventory": "1553000000", "commonStock": "6835000000", "currentDebt": "None", "investments": "None", "totalAssets": "52028000000", "longTermDebt": "24481000000", "shortTermDebt": "594000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "190000000", "reportedCurrency": "USD", "retainedEarnings": "5357000000", "totalLiabilities": "39865000000", "otherCurrentAssets": "548000000", "totalCurrentAssets": "3762000000", "currentLongTermDebt": "542000000", "longTermInvestments": "322000000", "shortTermInvestments": "None", "currentNetReceivables": "1582000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "48266000000", "currentAccountsPayable": "1312000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32916000000", "shortLongTermDebtTotal": "25296000000", "totalShareholderEquity": "12158000000", "capitalLeaseObligations": "273000000", "otherCurrentLiabilities": "1100000000", "totalCurrentLiabilities": "3266000000", "otherNonCurrentLiabilities": "210000000", "totalNonCurrentLiabilities": "36599000000", "cashAndShortTermInvestments": "79000000", "commonStockSharesOutstanding": "207000000", "intangibleAssetsExcludingGoodwill": "190000000", "cashAndCashEquivalentsAtCarryingValue": "79000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "505000000", "profitLoss": "None", "dividendPayout": "218000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-179000000", "operatingCashflow": "633000000", "capitalExpenditures": "1222000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1024000000", "cashflowFromInvestment": "-1662000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "218000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "383000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:20.949442+00:00", "is_restated": false, "income_statement": { "revenue": 3419000000, "cost_of_revenue": 2415000000, "gross_profit": 1004000000, "ebit": 486000000, "ebitda": 970000000, "pretax_income": 230000000, "tax_provision": 1000000, "net_income": 228000000, "net_income_to_common": 228000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84000000, "total_current_assets": 3539000000, "total_assets": 50248000000, "short_term_debt": 867000000, "long_term_debt": 22921000000, "total_debt": 23788000000, "total_liabilities": 38521000000, "total_equity": 11722000000, "shares_outstanding": 207000000, "goodwill_and_intangibles": 2130000000 }, "cash_flow": { "operating_cash_flow": 713000000, "capital_expenditure": 971000000, "free_cash_flow": 1684000000, "dividends_paid": 206000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 252077, "ticker_id": 1114, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:20.949442+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "486000000", "ebitda": "970000000", "netIncome": "228000000", "grossProfit": "1004000000", "depreciation": "None", "totalRevenue": "3419000000", "costOfRevenue": "2415000000", "interestIncome": "25000000", "incomeBeforeTax": "230000000", "interestExpense": "256000000", "operatingIncome": "427000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-231000000", "nonInterestIncome": "None", "operatingExpenses": "577000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2415000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "484000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "229000000" }, "balance": { "goodwill": "1993000000", "inventory": "49000000", "commonStock": "6809000000", "currentDebt": "None", "investments": "None", "totalAssets": "50248000000", "longTermDebt": "22921000000", "shortTermDebt": "867000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "137000000", "reportedCurrency": "USD", "retainedEarnings": "4940000000", "totalLiabilities": "38521000000", "otherCurrentAssets": "1647000000", "totalCurrentAssets": "3539000000", "currentLongTermDebt": "845000000", "longTermInvestments": "310000000", "shortTermInvestments": "None", "currentNetReceivables": "1759000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "46709000000", "currentAccountsPayable": "1380000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "31833000000", "shortLongTermDebtTotal": "23992000000", "totalShareholderEquity": "11722000000", "capitalLeaseObligations": "226000000", "otherCurrentLiabilities": "1333000000", "totalCurrentLiabilities": "3779000000", "otherNonCurrentLiabilities": "206000000", "totalNonCurrentLiabilities": "34742000000", "cashAndShortTermInvestments": "84000000", "commonStockSharesOutstanding": "207000000", "intangibleAssetsExcludingGoodwill": "137000000", "cashAndCashEquivalentsAtCarryingValue": "84000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6000000", "profitLoss": "None", "dividendPayout": "206000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-215000000", "operatingCashflow": "713000000", "capitalExpenditures": "971000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "339000000", "cashflowFromInvestment": "-1058000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "206000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "302000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3419000000, "cost_of_revenue": 2415000000, "gross_profit": 1004000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 486000000, "depreciation_amortisation": 484000000, "ebitda": 970000000, "interest_expense": 256000000, "interest_income": null, "other_non_operating": null, "pretax_income": 230000000, "tax_provision": 1000000, "effective_tax_rate": null, "net_income": 228000000, "net_income_continuing_ops": 229000000, "net_income_to_common": 228000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84000000, "short_term_investments": null, "net_receivables": 1759000000, "inventory": 49000000, "other_current_assets": null, "total_current_assets": 3539000000, "net_ppe": null, "goodwill": 1993000000, "intangible_assets": 137000000, "goodwill_and_intangibles": 2130000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 46709000000, "total_assets": 50248000000, "short_term_debt": 867000000, "accounts_payable": 1380000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3779000000, "long_term_debt": 22921000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 34742000000, "total_liabilities": 38521000000, "total_debt": 23788000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4940000000, "total_equity": 11722000000, "shares_outstanding": 207000000, "operating_cash_flow": 713000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 971000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1058000000, "dividends_paid": 206000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 339000000, "free_cash_flow": 1684000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "486000000", "ebitda": "970000000", "netIncome": "228000000", "grossProfit": "1004000000", "depreciation": "None", "totalRevenue": "3419000000", "costOfRevenue": "2415000000", "interestIncome": "25000000", "incomeBeforeTax": "230000000", "interestExpense": "256000000", "operatingIncome": "427000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-231000000", "nonInterestIncome": "None", "operatingExpenses": "577000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2415000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "484000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "229000000" }, "balance": { "goodwill": "1993000000", "inventory": "49000000", "commonStock": "6809000000", "currentDebt": "None", "investments": "None", "totalAssets": "50248000000", "longTermDebt": "22921000000", "shortTermDebt": "867000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "137000000", "reportedCurrency": "USD", "retainedEarnings": "4940000000", "totalLiabilities": "38521000000", "otherCurrentAssets": "1647000000", "totalCurrentAssets": "3539000000", "currentLongTermDebt": "845000000", "longTermInvestments": "310000000", "shortTermInvestments": "None", "currentNetReceivables": "1759000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "46709000000", "currentAccountsPayable": "1380000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "31833000000", "shortLongTermDebtTotal": "23992000000", "totalShareholderEquity": "11722000000", "capitalLeaseObligations": "226000000", "otherCurrentLiabilities": "1333000000", "totalCurrentLiabilities": "3779000000", "otherNonCurrentLiabilities": "206000000", "totalNonCurrentLiabilities": "34742000000", "cashAndShortTermInvestments": "84000000", "commonStockSharesOutstanding": "207000000", "intangibleAssetsExcludingGoodwill": "137000000", "cashAndCashEquivalentsAtCarryingValue": "84000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6000000", "profitLoss": "None", "dividendPayout": "206000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-215000000", "operatingCashflow": "713000000", "capitalExpenditures": "971000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "339000000", "cashflowFromInvestment": "-1058000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "206000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "302000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:20.949442+00:00", "is_restated": false, "income_statement": { "revenue": 4440000000, "cost_of_revenue": 3227000000, "gross_profit": 1213000000, "ebit": 677000000, "ebitda": 1129000000, "pretax_income": 427000000, "tax_provision": -18000000, "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": 33000000, "total_current_assets": 3617000000, "total_assets": 49555000000, "short_term_debt": 1483000000, "long_term_debt": 21750000000, "total_debt": 23233000000, "total_liabilities": 37628000000, "total_equity": 11921000000, "shares_outstanding": 207000000, "goodwill_and_intangibles": 2134000000 }, "cash_flow": { "operating_cash_flow": 1020000000, "capital_expenditure": 873000000, "free_cash_flow": 1893000000, "dividends_paid": 217000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 252078, "ticker_id": 1114, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:20.949442+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "677000000", "ebitda": "1129000000", "netIncome": "444000000", "grossProfit": "1213000000", "depreciation": "None", "totalRevenue": "4440000000", "costOfRevenue": "3227000000", "interestIncome": "23000000", "incomeBeforeTax": "427000000", "interestExpense": "250000000", "operatingIncome": "624000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-18000000", "reportedCurrency": "USD", "netInterestIncome": "-227000000", "nonInterestIncome": "None", "operatingExpenses": "589000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3227000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "452000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "445000000" }, "balance": { "goodwill": "1993000000", "inventory": "1155000000", "commonStock": "6786000000", "currentDebt": "None", "investments": "None", "totalAssets": "49555000000", "longTermDebt": "21750000000", "shortTermDebt": "1483000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "141000000", "reportedCurrency": "USD", "retainedEarnings": "5163000000", "totalLiabilities": "37628000000", "otherCurrentAssets": "541000000", "totalCurrentAssets": "3617000000", "currentLongTermDebt": "1459000000", "longTermInvestments": "304000000", "shortTermInvestments": "None", "currentNetReceivables": "1888000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45938000000", "currentAccountsPayable": "1300000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "31317000000", "shortLongTermDebtTotal": "23437000000", "totalShareholderEquity": "11921000000", "capitalLeaseObligations": "228000000", "otherCurrentLiabilities": "1369000000", "totalCurrentLiabilities": "4152000000", "otherNonCurrentLiabilities": "201000000", "totalNonCurrentLiabilities": "33476000000", "cashAndShortTermInvestments": "33000000", "commonStockSharesOutstanding": "207000000", "intangibleAssetsExcludingGoodwill": "141000000", "cashAndCashEquivalentsAtCarryingValue": "33000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "445000000", "profitLoss": "None", "dividendPayout": "217000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "90000000", "operatingCashflow": "1020000000", "capitalExpenditures": "873000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50000000", "cashflowFromInvestment": "-968000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "217000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "452000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4440000000, "cost_of_revenue": 3227000000, "gross_profit": 1213000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 677000000, "depreciation_amortisation": 452000000, "ebitda": 1129000000, "interest_expense": 250000000, "interest_income": null, "other_non_operating": null, "pretax_income": 427000000, "tax_provision": -18000000, "effective_tax_rate": null, "net_income": 444000000, "net_income_continuing_ops": 445000000, "net_income_to_common": 444000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33000000, "short_term_investments": null, "net_receivables": 1888000000, "inventory": 1155000000, "other_current_assets": null, "total_current_assets": 3617000000, "net_ppe": null, "goodwill": 1993000000, "intangible_assets": 141000000, "goodwill_and_intangibles": 2134000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 45938000000, "total_assets": 49555000000, "short_term_debt": 1483000000, "accounts_payable": 1300000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4152000000, "long_term_debt": 21750000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 33476000000, "total_liabilities": 37628000000, "total_debt": 23233000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5163000000, "total_equity": 11921000000, "shares_outstanding": 207000000, "operating_cash_flow": 1020000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 873000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -968000000, "dividends_paid": 217000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50000000, "free_cash_flow": 1893000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "677000000", "ebitda": "1129000000", "netIncome": "444000000", "grossProfit": "1213000000", "depreciation": "None", "totalRevenue": "4440000000", "costOfRevenue": "3227000000", "interestIncome": "23000000", "incomeBeforeTax": "427000000", "interestExpense": "250000000", "operatingIncome": "624000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-18000000", "reportedCurrency": "USD", "netInterestIncome": "-227000000", "nonInterestIncome": "None", "operatingExpenses": "589000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3227000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "452000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "445000000" }, "balance": { "goodwill": "1993000000", "inventory": "1155000000", "commonStock": "6786000000", "currentDebt": "None", "investments": "None", "totalAssets": "49555000000", "longTermDebt": "21750000000", "shortTermDebt": "1483000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "141000000", "reportedCurrency": "USD", "retainedEarnings": "5163000000", "totalLiabilities": "37628000000", "otherCurrentAssets": "541000000", "totalCurrentAssets": "3617000000", "currentLongTermDebt": "1459000000", "longTermInvestments": "304000000", "shortTermInvestments": "None", "currentNetReceivables": "1888000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45938000000", "currentAccountsPayable": "1300000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "31317000000", "shortLongTermDebtTotal": "23437000000", "totalShareholderEquity": "11921000000", "capitalLeaseObligations": "228000000", "otherCurrentLiabilities": "1369000000", "totalCurrentLiabilities": "4152000000", "otherNonCurrentLiabilities": "201000000", "totalNonCurrentLiabilities": "33476000000", "cashAndShortTermInvestments": "33000000", "commonStockSharesOutstanding": "207000000", "intangibleAssetsExcludingGoodwill": "141000000", "cashAndCashEquivalentsAtCarryingValue": "33000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "445000000", "profitLoss": "None", "dividendPayout": "217000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "90000000", "operatingCashflow": "1020000000", "capitalExpenditures": "873000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50000000", "cashflowFromInvestment": "-968000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "217000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "452000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:20.949442+00:00", "is_restated": false, "income_statement": { "revenue": 3436000000, "cost_of_revenue": 2285000000, "gross_profit": 1151000000, "ebit": 570000000, "ebitda": 1014000000, "pretax_income": 322000000, "tax_provision": 30000000, "net_income": 292000000, "net_income_to_common": 292000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24000000, "total_current_assets": 3607000000, "total_assets": 48846000000, "short_term_debt": 2384000000, "long_term_debt": 20672000000, "total_debt": 23056000000, "total_liabilities": 37142000000, "total_equity": 11699000000, "shares_outstanding": 207171582, "goodwill_and_intangibles": 2137000000 }, "cash_flow": { "operating_cash_flow": 1084000000, "capital_expenditure": 1247000000, "free_cash_flow": 2331000000, "dividends_paid": 203000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 252079, "ticker_id": 1114, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:20.949442+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "570000000", "ebitda": "1014000000", "netIncome": "292000000", "grossProfit": "1151000000", "depreciation": "None", "totalRevenue": "3436000000", "costOfRevenue": "2285000000", "interestIncome": "34000000", "incomeBeforeTax": "322000000", "interestExpense": "248000000", "operatingIncome": "555000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "30000000", "reportedCurrency": "USD", "netInterestIncome": "-214000000", "nonInterestIncome": "None", "operatingExpenses": "596000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2285000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "444000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "292000000" }, "balance": { "goodwill": "1993000000", "inventory": "1245000000", "commonStock": "6779000000", "currentDebt": "None", "investments": "None", "totalAssets": "48846000000", "longTermDebt": "20672000000", "shortTermDebt": "2384000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "144000000", "reportedCurrency": "USD", "retainedEarnings": "4946000000", "totalLiabilities": "37142000000", "otherCurrentAssets": "511000000", "totalCurrentAssets": "3607000000", "currentLongTermDebt": "2363000000", "longTermInvestments": "304000000", "shortTermInvestments": "None", "currentNetReceivables": "1827000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45239000000", "currentAccountsPayable": "1387000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "31081000000", "shortLongTermDebtTotal": "23241000000", "totalShareholderEquity": "11699000000", "capitalLeaseObligations": "206000000", "otherCurrentLiabilities": "1335000000", "totalCurrentLiabilities": "5106000000", "otherNonCurrentLiabilities": "208000000", "totalNonCurrentLiabilities": "32036000000", "cashAndShortTermInvestments": "24000000", "commonStockSharesOutstanding": "207171582", "intangibleAssetsExcludingGoodwill": "144000000", "cashAndCashEquivalentsAtCarryingValue": "24000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "292000000", "profitLoss": "None", "dividendPayout": "203000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "146000000", "operatingCashflow": "1084000000", "capitalExpenditures": "1247000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1781000000", "cashflowFromInvestment": "-238000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "203000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3436000000, "cost_of_revenue": 2285000000, "gross_profit": 1151000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 570000000, "depreciation_amortisation": 444000000, "ebitda": 1014000000, "interest_expense": 248000000, "interest_income": null, "other_non_operating": null, "pretax_income": 322000000, "tax_provision": 30000000, "effective_tax_rate": null, "net_income": 292000000, "net_income_continuing_ops": 292000000, "net_income_to_common": 292000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24000000, "short_term_investments": null, "net_receivables": 1827000000, "inventory": 1245000000, "other_current_assets": null, "total_current_assets": 3607000000, "net_ppe": null, "goodwill": 1993000000, "intangible_assets": 144000000, "goodwill_and_intangibles": 2137000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 45239000000, "total_assets": 48846000000, "short_term_debt": 2384000000, "accounts_payable": 1387000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5106000000, "long_term_debt": 20672000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 32036000000, "total_liabilities": 37142000000, "total_debt": 23056000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4946000000, "total_equity": 11699000000, "shares_outstanding": 207171582, "operating_cash_flow": 1084000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1247000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -238000000, "dividends_paid": 203000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1781000000, "free_cash_flow": 2331000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "570000000", "ebitda": "1014000000", "netIncome": "292000000", "grossProfit": "1151000000", "depreciation": "None", "totalRevenue": "3436000000", "costOfRevenue": "2285000000", "interestIncome": "34000000", "incomeBeforeTax": "322000000", "interestExpense": "248000000", "operatingIncome": "555000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "30000000", "reportedCurrency": "USD", "netInterestIncome": "-214000000", "nonInterestIncome": "None", "operatingExpenses": "596000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2285000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "444000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "292000000" }, "balance": { "goodwill": "1993000000", "inventory": "1245000000", "commonStock": "6779000000", "currentDebt": "None", "investments": "None", "totalAssets": "48846000000", "longTermDebt": "20672000000", "shortTermDebt": "2384000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "144000000", "reportedCurrency": "USD", "retainedEarnings": "4946000000", "totalLiabilities": "37142000000", "otherCurrentAssets": "511000000", "totalCurrentAssets": "3607000000", "currentLongTermDebt": "2363000000", "longTermInvestments": "304000000", "shortTermInvestments": "None", "currentNetReceivables": "1827000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45239000000", "currentAccountsPayable": "1387000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "31081000000", "shortLongTermDebtTotal": "23241000000", "totalShareholderEquity": "11699000000", "capitalLeaseObligations": "206000000", "otherCurrentLiabilities": "1335000000", "totalCurrentLiabilities": "5106000000", "otherNonCurrentLiabilities": "208000000", "totalNonCurrentLiabilities": "32036000000", "cashAndShortTermInvestments": "24000000", "commonStockSharesOutstanding": "207171582", "intangibleAssetsExcludingGoodwill": "144000000", "cashAndCashEquivalentsAtCarryingValue": "24000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "292000000", "profitLoss": "None", "dividendPayout": "203000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "146000000", "operatingCashflow": "1084000000", "capitalExpenditures": "1247000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1781000000", "cashflowFromInvestment": "-238000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "203000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:20.949442+00:00", "is_restated": false, "income_statement": { "revenue": 2906000000, "cost_of_revenue": 1832000000, "gross_profit": 1074000000, "ebit": 608000000, "ebitda": 1046000000, "pretax_income": 356000000, "tax_provision": -121000000, "net_income": 477000000, "net_income_to_common": 477000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 969000000, "total_current_assets": 5617000000, "total_assets": 49806000000, "short_term_debt": 4185000000, "long_term_debt": 20440000000, "total_debt": 24625000000, "total_liabilities": 38208000000, "total_equity": 11592000000, "shares_outstanding": 207000000, "goodwill_and_intangibles": 2141000000 }, "cash_flow": { "operating_cash_flow": 758000000, "capital_expenditure": 1128000000, "free_cash_flow": 1886000000, "dividends_paid": 203000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 252081, "ticker_id": 1114, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:20.949442+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "608000000", "ebitda": "1046000000", "netIncome": "477000000", "grossProfit": "1074000000", "depreciation": "None", "totalRevenue": "2906000000", "costOfRevenue": "1832000000", "interestIncome": "48000000", "incomeBeforeTax": "356000000", "interestExpense": "252000000", "operatingIncome": "517000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-121000000", "reportedCurrency": "USD", "netInterestIncome": "-204000000", "nonInterestIncome": "None", "operatingExpenses": "557000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1832000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "438000000", "sellingGeneralAndAdministrative": "0", "netIncomeFromContinuingOperations": "477000000" }, "balance": { "goodwill": "1993000000", "inventory": "1391000000", "commonStock": "6754000000", "currentDebt": "None", "investments": "None", "totalAssets": "49806000000", "longTermDebt": "20440000000", "shortTermDebt": "4185000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "148000000", "reportedCurrency": "USD", "retainedEarnings": "4880000000", "totalLiabilities": "38208000000", "otherCurrentAssets": "573000000", "totalCurrentAssets": "5617000000", "currentLongTermDebt": "4167000000", "longTermInvestments": "311000000", "shortTermInvestments": "1071000000", "currentNetReceivables": "1613000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "44189000000", "currentAccountsPayable": "1290000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "30246000000", "shortLongTermDebtTotal": "24802000000", "totalShareholderEquity": "11592000000", "capitalLeaseObligations": "195000000", "otherCurrentLiabilities": "1312000000", "totalCurrentLiabilities": "6787000000", "otherNonCurrentLiabilities": "471000000", "totalNonCurrentLiabilities": "31421000000", "cashAndShortTermInvestments": "969000000", "commonStockSharesOutstanding": "207000000", "intangibleAssetsExcludingGoodwill": "148000000", "cashAndCashEquivalentsAtCarryingValue": "969000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "477000000", "profitLoss": "None", "dividendPayout": "203000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-227000000", "operatingCashflow": "758000000", "capitalExpenditures": "1128000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1367000000", "cashflowFromInvestment": "-1189000000", "stockBasedCompensation": "-17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "203000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "417000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2906000000, "cost_of_revenue": 1832000000, "gross_profit": 1074000000, "research_and_development": null, "selling_general_admin": 0, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 608000000, "depreciation_amortisation": 438000000, "ebitda": 1046000000, "interest_expense": 252000000, "interest_income": null, "other_non_operating": null, "pretax_income": 356000000, "tax_provision": -121000000, "effective_tax_rate": null, "net_income": 477000000, "net_income_continuing_ops": 477000000, "net_income_to_common": 477000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 969000000, "short_term_investments": 1071000000, "net_receivables": 1613000000, "inventory": 1391000000, "other_current_assets": null, "total_current_assets": 5617000000, "net_ppe": null, "goodwill": 1993000000, "intangible_assets": 148000000, "goodwill_and_intangibles": 2141000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 44189000000, "total_assets": 49806000000, "short_term_debt": 4185000000, "accounts_payable": 1290000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6787000000, "long_term_debt": 20440000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 31421000000, "total_liabilities": 38208000000, "total_debt": 24625000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4880000000, "total_equity": 11592000000, "shares_outstanding": 207000000, "operating_cash_flow": 758000000, "stock_based_compensation": -17000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1128000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1189000000, "dividends_paid": 203000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1367000000, "free_cash_flow": 1886000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "608000000", "ebitda": "1046000000", "netIncome": "477000000", "grossProfit": "1074000000", "depreciation": "None", "totalRevenue": "2906000000", "costOfRevenue": "1832000000", "interestIncome": "48000000", "incomeBeforeTax": "356000000", "interestExpense": "252000000", "operatingIncome": "517000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-121000000", "reportedCurrency": "USD", "netInterestIncome": "-204000000", "nonInterestIncome": "None", "operatingExpenses": "557000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1832000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "438000000", "sellingGeneralAndAdministrative": "0", "netIncomeFromContinuingOperations": "477000000" }, "balance": { "goodwill": "1993000000", "inventory": "1391000000", "commonStock": "6754000000", "currentDebt": "None", "investments": "None", "totalAssets": "49806000000", "longTermDebt": "20440000000", "shortTermDebt": "4185000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "148000000", "reportedCurrency": "USD", "retainedEarnings": "4880000000", "totalLiabilities": "38208000000", "otherCurrentAssets": "573000000", "totalCurrentAssets": "5617000000", "currentLongTermDebt": "4167000000", "longTermInvestments": "311000000", "shortTermInvestments": "1071000000", "currentNetReceivables": "1613000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "44189000000", "currentAccountsPayable": "1290000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "30246000000", "shortLongTermDebtTotal": "24802000000", "totalShareholderEquity": "11592000000", "capitalLeaseObligations": "195000000", "otherCurrentLiabilities": "1312000000", "totalCurrentLiabilities": "6787000000", "otherNonCurrentLiabilities": "471000000", "totalNonCurrentLiabilities": "31421000000", "cashAndShortTermInvestments": "969000000", "commonStockSharesOutstanding": "207000000", "intangibleAssetsExcludingGoodwill": "148000000", "cashAndCashEquivalentsAtCarryingValue": "969000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "477000000", "profitLoss": "None", "dividendPayout": "203000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-227000000", "operatingCashflow": "758000000", "capitalExpenditures": "1128000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1367000000", "cashflowFromInvestment": "-1189000000", "stockBasedCompensation": "-17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "203000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "417000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:20.949442+00:00", "is_restated": false, "income_statement": { "revenue": 2875000000, "cost_of_revenue": 1823000000, "gross_profit": 1052000000, "ebit": 591000000, "ebitda": 1039000000, "pretax_income": 358000000, "tax_provision": 36000000, "net_income": 322000000, "net_income_to_common": 322000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20000000, "total_current_assets": 4516000000, "total_assets": 47811000000, "short_term_debt": 3786000000, "long_term_debt": 19256000000, "total_debt": 23042000000, "total_liabilities": 36699000000, "total_equity": 11106000000, "shares_outstanding": 207000000, "goodwill_and_intangibles": 2145000000 }, "cash_flow": { "operating_cash_flow": 759000000, "capital_expenditure": 1041000000, "free_cash_flow": 1800000000, "dividends_paid": 202000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 252082, "ticker_id": 1114, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:20.949442+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "591000000", "ebitda": "1039000000", "netIncome": "322000000", "grossProfit": "1052000000", "depreciation": "None", "totalRevenue": "2875000000", "costOfRevenue": "1823000000", "interestIncome": "36000000", "incomeBeforeTax": "358000000", "interestExpense": "233000000", "operatingIncome": "502000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "36000000", "reportedCurrency": "USD", "netInterestIncome": "-197000000", "nonInterestIncome": "None", "operatingExpenses": "550000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1823000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "448000000", "sellingGeneralAndAdministrative": "0", "netIncomeFromContinuingOperations": "322000000" }, "balance": { "goodwill": "1993000000", "inventory": "1164000000", "commonStock": "6732000000", "currentDebt": "None", "investments": "None", "totalAssets": "47811000000", "longTermDebt": "19256000000", "shortTermDebt": "3786000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "152000000", "reportedCurrency": "USD", "retainedEarnings": "4404000000", "totalLiabilities": "36699000000", "otherCurrentAssets": "520000000", "totalCurrentAssets": "4516000000", "currentLongTermDebt": "3769000000", "longTermInvestments": "291000000", "shortTermInvestments": "1062000000", "currentNetReceivables": "1750000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "43295000000", "currentAccountsPayable": "1307000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "23212000000", "totalShareholderEquity": "11106000000", "capitalLeaseObligations": "187000000", "otherCurrentLiabilities": "1414000000", "totalCurrentLiabilities": "6507000000", "otherNonCurrentLiabilities": "365000000", "totalNonCurrentLiabilities": "30192000000", "cashAndShortTermInvestments": "20000000", "commonStockSharesOutstanding": "207000000", "intangibleAssetsExcludingGoodwill": "152000000", "cashAndCashEquivalentsAtCarryingValue": "20000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "322000000", "profitLoss": "None", "dividendPayout": "202000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-117000000", "operatingCashflow": "759000000", "capitalExpenditures": "1041000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "887000000", "cashflowFromInvestment": "-1908000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "202000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "448000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2875000000, "cost_of_revenue": 1823000000, "gross_profit": 1052000000, "research_and_development": null, "selling_general_admin": 0, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 591000000, "depreciation_amortisation": 448000000, "ebitda": 1039000000, "interest_expense": 233000000, "interest_income": null, "other_non_operating": null, "pretax_income": 358000000, "tax_provision": 36000000, "effective_tax_rate": null, "net_income": 322000000, "net_income_continuing_ops": 322000000, "net_income_to_common": 322000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20000000, "short_term_investments": 1062000000, "net_receivables": 1750000000, "inventory": 1164000000, "other_current_assets": null, "total_current_assets": 4516000000, "net_ppe": null, "goodwill": 1993000000, "intangible_assets": 152000000, "goodwill_and_intangibles": 2145000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 43295000000, "total_assets": 47811000000, "short_term_debt": 3786000000, "accounts_payable": 1307000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6507000000, "long_term_debt": 19256000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 30192000000, "total_liabilities": 36699000000, "total_debt": 23042000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4404000000, "total_equity": 11106000000, "shares_outstanding": 207000000, "operating_cash_flow": 759000000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1041000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1908000000, "dividends_paid": 202000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 887000000, "free_cash_flow": 1800000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "591000000", "ebitda": "1039000000", "netIncome": "322000000", "grossProfit": "1052000000", "depreciation": "None", "totalRevenue": "2875000000", "costOfRevenue": "1823000000", "interestIncome": "36000000", "incomeBeforeTax": "358000000", "interestExpense": "233000000", "operatingIncome": "502000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "36000000", "reportedCurrency": "USD", "netInterestIncome": "-197000000", "nonInterestIncome": "None", "operatingExpenses": "550000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1823000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "448000000", "sellingGeneralAndAdministrative": "0", "netIncomeFromContinuingOperations": "322000000" }, "balance": { "goodwill": "1993000000", "inventory": "1164000000", "commonStock": "6732000000", "currentDebt": "None", "investments": "None", "totalAssets": "47811000000", "longTermDebt": "19256000000", "shortTermDebt": "3786000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "152000000", "reportedCurrency": "USD", "retainedEarnings": "4404000000", "totalLiabilities": "36699000000", "otherCurrentAssets": "520000000", "totalCurrentAssets": "4516000000", "currentLongTermDebt": "3769000000", "longTermInvestments": "291000000", "shortTermInvestments": "1062000000", "currentNetReceivables": "1750000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "43295000000", "currentAccountsPayable": "1307000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "23212000000", "totalShareholderEquity": "11106000000", "capitalLeaseObligations": "187000000", "otherCurrentLiabilities": "1414000000", "totalCurrentLiabilities": "6507000000", "otherNonCurrentLiabilities": "365000000", "totalNonCurrentLiabilities": "30192000000", "cashAndShortTermInvestments": "20000000", "commonStockSharesOutstanding": "207000000", "intangibleAssetsExcludingGoodwill": "152000000", "cashAndCashEquivalentsAtCarryingValue": "20000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "322000000", "profitLoss": "None", "dividendPayout": "202000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-117000000", "operatingCashflow": "759000000", "capitalExpenditures": "1041000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "887000000", "cashflowFromInvestment": "-1908000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "202000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "448000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:20.949442+00:00", "is_restated": false, "income_statement": { "revenue": 3240000000, "cost_of_revenue": 2179000000, "gross_profit": 1061000000, "ebit": 552000000, "ebitda": 975000000, "pretax_income": 334000000, "tax_provision": 21000000, "net_income": 313000000, "net_income_to_common": 313000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 292000000, "total_current_assets": 3752000000, "total_assets": 45902000000, "short_term_debt": 2710000000, "long_term_debt": 19229000000, "total_debt": 21939000000, "total_liabilities": 34724000000, "total_equity": 11173000000, "shares_outstanding": 207000000, "goodwill_and_intangibles": 2146000000 }, "cash_flow": { "operating_cash_flow": 1042000000, "capital_expenditure": 1051000000, "free_cash_flow": 2093000000, "dividends_paid": 202000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 252083, "ticker_id": 1114, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:20.949442+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "552000000", "ebitda": "975000000", "netIncome": "313000000", "grossProfit": "1061000000", "depreciation": "None", "totalRevenue": "3240000000", "costOfRevenue": "2179000000", "interestIncome": "18000000", "incomeBeforeTax": "334000000", "interestExpense": "218000000", "operatingIncome": "517000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "21000000", "reportedCurrency": "USD", "netInterestIncome": "-200000000", "nonInterestIncome": "None", "operatingExpenses": "544000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2179000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "423000000", "sellingGeneralAndAdministrative": "0", "netIncomeFromContinuingOperations": "313000000" }, "balance": { "goodwill": "1993000000", "inventory": "1049000000", "commonStock": "6710000000", "currentDebt": "None", "investments": "None", "totalAssets": "45902000000", "longTermDebt": "19229000000", "shortTermDebt": "2710000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "153000000", "reportedCurrency": "USD", "retainedEarnings": "4505000000", "totalLiabilities": "34724000000", "otherCurrentAssets": "596000000", "totalCurrentAssets": "3752000000", "currentLongTermDebt": "2699000000", "longTermInvestments": "320000000", "shortTermInvestments": "200000000", "currentNetReceivables": "1615000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42150000000", "currentAccountsPayable": "1098000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22093000000", "totalShareholderEquity": "11173000000", "capitalLeaseObligations": "165000000", "otherCurrentLiabilities": "1162000000", "totalCurrentLiabilities": "4975000000", "otherNonCurrentLiabilities": "361000000", "totalNonCurrentLiabilities": "29749000000", "cashAndShortTermInvestments": "292000000", "commonStockSharesOutstanding": "207000000", "intangibleAssetsExcludingGoodwill": "153000000", "cashAndCashEquivalentsAtCarryingValue": "292000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "313000000", "profitLoss": "None", "dividendPayout": "202000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "7000000", "operatingCashflow": "1042000000", "capitalExpenditures": "1051000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "872000000", "cashflowFromInvestment": "-1616000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "202000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "423000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3240000000, "cost_of_revenue": 2179000000, "gross_profit": 1061000000, "research_and_development": null, "selling_general_admin": 0, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 552000000, "depreciation_amortisation": 423000000, "ebitda": 975000000, "interest_expense": 218000000, "interest_income": null, "other_non_operating": null, "pretax_income": 334000000, "tax_provision": 21000000, "effective_tax_rate": null, "net_income": 313000000, "net_income_continuing_ops": 313000000, "net_income_to_common": 313000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 292000000, "short_term_investments": 200000000, "net_receivables": 1615000000, "inventory": 1049000000, "other_current_assets": null, "total_current_assets": 3752000000, "net_ppe": null, "goodwill": 1993000000, "intangible_assets": 153000000, "goodwill_and_intangibles": 2146000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 42150000000, "total_assets": 45902000000, "short_term_debt": 2710000000, "accounts_payable": 1098000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4975000000, "long_term_debt": 19229000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 29749000000, "total_liabilities": 34724000000, "total_debt": 21939000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4505000000, "total_equity": 11173000000, "shares_outstanding": 207000000, "operating_cash_flow": 1042000000, "stock_based_compensation": 8000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1051000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1616000000, "dividends_paid": 202000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 872000000, "free_cash_flow": 2093000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "552000000", "ebitda": "975000000", "netIncome": "313000000", "grossProfit": "1061000000", "depreciation": "None", "totalRevenue": "3240000000", "costOfRevenue": "2179000000", "interestIncome": "18000000", "incomeBeforeTax": "334000000", "interestExpense": "218000000", "operatingIncome": "517000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "21000000", "reportedCurrency": "USD", "netInterestIncome": "-200000000", "nonInterestIncome": "None", "operatingExpenses": "544000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2179000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "423000000", "sellingGeneralAndAdministrative": "0", "netIncomeFromContinuingOperations": "313000000" }, "balance": { "goodwill": "1993000000", "inventory": "1049000000", "commonStock": "6710000000", "currentDebt": "None", "investments": "None", "totalAssets": "45902000000", "longTermDebt": "19229000000", "shortTermDebt": "2710000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "153000000", "reportedCurrency": "USD", "retainedEarnings": "4505000000", "totalLiabilities": "34724000000", "otherCurrentAssets": "596000000", "totalCurrentAssets": "3752000000", "currentLongTermDebt": "2699000000", "longTermInvestments": "320000000", "shortTermInvestments": "200000000", "currentNetReceivables": "1615000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42150000000", "currentAccountsPayable": "1098000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "22093000000", "totalShareholderEquity": "11173000000", "capitalLeaseObligations": "165000000", "otherCurrentLiabilities": "1162000000", "totalCurrentLiabilities": "4975000000", "otherNonCurrentLiabilities": "361000000", "totalNonCurrentLiabilities": "29749000000", "cashAndShortTermInvestments": "292000000", "commonStockSharesOutstanding": "207000000", "intangibleAssetsExcludingGoodwill": "153000000", "cashAndCashEquivalentsAtCarryingValue": "292000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "313000000", "profitLoss": "None", "dividendPayout": "202000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "7000000", "operatingCashflow": "1042000000", "capitalExpenditures": "1051000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "872000000", "cashflowFromInvestment": "-1616000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "202000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "423000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:20.949442+00:00", "is_restated": false, "income_statement": { "revenue": 3394000000, "cost_of_revenue": 2178000000, "gross_profit": 1216000000, "ebit": 690000000, "ebitda": 1111000000, "pretax_income": 482000000, "tax_provision": 63000000, "net_income": 419000000, "net_income_to_common": 419000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26000000, "total_current_assets": 3539000000, "total_assets": 44755000000, "short_term_debt": 3442000000, "long_term_debt": 17407000000, "total_debt": 20849000000, "total_liabilities": 33700000000, "total_equity": 11050000000, "shares_outstanding": 206357070, "goodwill_and_intangibles": 2149000000 }, "cash_flow": { "operating_cash_flow": 845000000, "capital_expenditure": 1121000000, "free_cash_flow": 1966000000, "dividends_paid": 188000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 252084, "ticker_id": 1114, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:20.949442+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "690000000", "ebitda": "1111000000", "netIncome": "419000000", "grossProfit": "1216000000", "depreciation": "None", "totalRevenue": "3394000000", "costOfRevenue": "2178000000", "interestIncome": "12000000", "incomeBeforeTax": "482000000", "interestExpense": "208000000", "operatingIncome": "656000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "63000000", "reportedCurrency": "USD", "netInterestIncome": "-196000000", "nonInterestIncome": "None", "operatingExpenses": "560000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2178000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "421000000", "sellingGeneralAndAdministrative": "0", "netIncomeFromContinuingOperations": "419000000" }, "balance": { "goodwill": "1993000000", "inventory": "1054000000", "commonStock": "6713000000", "currentDebt": "None", "investments": "None", "totalAssets": "44755000000", "longTermDebt": "17407000000", "shortTermDebt": "3442000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "156000000", "reportedCurrency": "USD", "retainedEarnings": "4404000000", "totalLiabilities": "33700000000", "otherCurrentAssets": "672000000", "totalCurrentAssets": "3539000000", "currentLongTermDebt": "3425000000", "longTermInvestments": "334000000", "shortTermInvestments": "None", "currentNetReceivables": "1787000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41216000000", "currentAccountsPayable": "1361000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20970000000", "totalShareholderEquity": "11050000000", "capitalLeaseObligations": "138000000", "otherCurrentLiabilities": "1080000000", "totalCurrentLiabilities": "5883000000", "otherNonCurrentLiabilities": "378000000", "totalNonCurrentLiabilities": "27817000000", "cashAndShortTermInvestments": "26000000", "commonStockSharesOutstanding": "206357070", "intangibleAssetsExcludingGoodwill": "156000000", "cashAndCashEquivalentsAtCarryingValue": "26000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "419000000", "profitLoss": "None", "dividendPayout": "188000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "60000000", "operatingCashflow": "845000000", "capitalExpenditures": "1121000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "294000000", "cashflowFromInvestment": "-1154000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "188000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "421000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3394000000, "cost_of_revenue": 2178000000, "gross_profit": 1216000000, "research_and_development": null, "selling_general_admin": 0, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 690000000, "depreciation_amortisation": 421000000, "ebitda": 1111000000, "interest_expense": 208000000, "interest_income": null, "other_non_operating": null, "pretax_income": 482000000, "tax_provision": 63000000, "effective_tax_rate": null, "net_income": 419000000, "net_income_continuing_ops": 419000000, "net_income_to_common": 419000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26000000, "short_term_investments": null, "net_receivables": 1787000000, "inventory": 1054000000, "other_current_assets": null, "total_current_assets": 3539000000, "net_ppe": null, "goodwill": 1993000000, "intangible_assets": 156000000, "goodwill_and_intangibles": 2149000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 41216000000, "total_assets": 44755000000, "short_term_debt": 3442000000, "accounts_payable": 1361000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5883000000, "long_term_debt": 17407000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 27817000000, "total_liabilities": 33700000000, "total_debt": 20849000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4404000000, "total_equity": 11050000000, "shares_outstanding": 206357070, "operating_cash_flow": 845000000, "stock_based_compensation": 21000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1121000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1154000000, "dividends_paid": 188000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 294000000, "free_cash_flow": 1966000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "690000000", "ebitda": "1111000000", "netIncome": "419000000", "grossProfit": "1216000000", "depreciation": "None", "totalRevenue": "3394000000", "costOfRevenue": "2178000000", "interestIncome": "12000000", "incomeBeforeTax": "482000000", "interestExpense": "208000000", "operatingIncome": "656000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "63000000", "reportedCurrency": "USD", "netInterestIncome": "-196000000", "nonInterestIncome": "None", "operatingExpenses": "560000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2178000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "421000000", "sellingGeneralAndAdministrative": "0", "netIncomeFromContinuingOperations": "419000000" }, "balance": { "goodwill": "1993000000", "inventory": "1054000000", "commonStock": "6713000000", "currentDebt": "None", "investments": "None", "totalAssets": "44755000000", "longTermDebt": "17407000000", "shortTermDebt": "3442000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "156000000", "reportedCurrency": "USD", "retainedEarnings": "4404000000", "totalLiabilities": "33700000000", "otherCurrentAssets": "672000000", "totalCurrentAssets": "3539000000", "currentLongTermDebt": "3425000000", "longTermInvestments": "334000000", "shortTermInvestments": "None", "currentNetReceivables": "1787000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "41216000000", "currentAccountsPayable": "1361000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20970000000", "totalShareholderEquity": "11050000000", "capitalLeaseObligations": "138000000", "otherCurrentLiabilities": "1080000000", "totalCurrentLiabilities": "5883000000", "otherNonCurrentLiabilities": "378000000", "totalNonCurrentLiabilities": "27817000000", "cashAndShortTermInvestments": "26000000", "commonStockSharesOutstanding": "206357070", "intangibleAssetsExcludingGoodwill": "156000000", "cashAndCashEquivalentsAtCarryingValue": "26000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "419000000", "profitLoss": "None", "dividendPayout": "188000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "60000000", "operatingCashflow": "845000000", "capitalExpenditures": "1121000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "294000000", "cashflowFromInvestment": "-1154000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "188000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "421000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:20.949442+00:00", "is_restated": false, "income_statement": { "revenue": 2888000000, "cost_of_revenue": 1844000000, "gross_profit": 1044000000, "ebit": 554000000, "ebitda": 970000000, "pretax_income": 354000000, "tax_provision": 22000000, "net_income": 332000000, "net_income_to_common": 332000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36000000, "total_current_assets": 3420000000, "total_assets": 43730000000, "short_term_debt": 1829000000, "long_term_debt": 18533000000, "total_debt": 20362000000, "total_liabilities": 32876000000, "total_equity": 10850000000, "shares_outstanding": 206000000, "goodwill_and_intangibles": 2152000000 }, "cash_flow": { "operating_cash_flow": 616000000, "capital_expenditure": 937000000, "free_cash_flow": 1553000000, "dividends_paid": 188000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 252086, "ticker_id": 1114, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:20.949442+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "554000000", "ebitda": "970000000", "netIncome": "332000000", "grossProfit": "1044000000", "depreciation": "None", "totalRevenue": "2888000000", "costOfRevenue": "1844000000", "interestIncome": "182000000", "incomeBeforeTax": "354000000", "interestExpense": "200000000", "operatingIncome": "538000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "22000000", "reportedCurrency": "USD", "netInterestIncome": "-185000000", "nonInterestIncome": "None", "operatingExpenses": "506000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1844000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "416000000", "sellingGeneralAndAdministrative": "1000000", "netIncomeFromContinuingOperations": "332000000" }, "balance": { "goodwill": "1993000000", "inventory": "1110000000", "commonStock": "6697000000", "currentDebt": "None", "investments": "None", "totalAssets": "43730000000", "longTermDebt": "18533000000", "shortTermDebt": "1829000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "159000000", "reportedCurrency": "USD", "retainedEarnings": "4197000000", "totalLiabilities": "32876000000", "otherCurrentAssets": "708000000", "totalCurrentAssets": "3420000000", "currentLongTermDebt": "1811000000", "longTermInvestments": "337000000", "shortTermInvestments": "None", "currentNetReceivables": "1566000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40310000000", "currentAccountsPayable": "1135000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27665000000", "shortLongTermDebtTotal": "20483000000", "totalShareholderEquity": "10850000000", "capitalLeaseObligations": "139000000", "otherCurrentLiabilities": "1081000000", "totalCurrentLiabilities": "4045000000", "otherNonCurrentLiabilities": "356000000", "totalNonCurrentLiabilities": "28831000000", "cashAndShortTermInvestments": "36000000", "commonStockSharesOutstanding": "206000000", "intangibleAssetsExcludingGoodwill": "159000000", "cashAndCashEquivalentsAtCarryingValue": "36000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "332000000", "profitLoss": "None", "dividendPayout": "188000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-171000000", "operatingCashflow": "616000000", "capitalExpenditures": "937000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "392000000", "cashflowFromInvestment": "-2941000000", "stockBasedCompensation": "-3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "188000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "373000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2888000000, "cost_of_revenue": 1844000000, "gross_profit": 1044000000, "research_and_development": null, "selling_general_admin": 1000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 554000000, "depreciation_amortisation": 416000000, "ebitda": 970000000, "interest_expense": 200000000, "interest_income": null, "other_non_operating": null, "pretax_income": 354000000, "tax_provision": 22000000, "effective_tax_rate": null, "net_income": 332000000, "net_income_continuing_ops": 332000000, "net_income_to_common": 332000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36000000, "short_term_investments": null, "net_receivables": 1566000000, "inventory": 1110000000, "other_current_assets": null, "total_current_assets": 3420000000, "net_ppe": null, "goodwill": 1993000000, "intangible_assets": 159000000, "goodwill_and_intangibles": 2152000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 40310000000, "total_assets": 43730000000, "short_term_debt": 1829000000, "accounts_payable": 1135000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4045000000, "long_term_debt": 18533000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28831000000, "total_liabilities": 32876000000, "total_debt": 20362000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4197000000, "total_equity": 10850000000, "shares_outstanding": 206000000, "operating_cash_flow": 616000000, "stock_based_compensation": -3000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 937000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2941000000, "dividends_paid": 188000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 392000000, "free_cash_flow": 1553000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "554000000", "ebitda": "970000000", "netIncome": "332000000", "grossProfit": "1044000000", "depreciation": "None", "totalRevenue": "2888000000", "costOfRevenue": "1844000000", "interestIncome": "182000000", "incomeBeforeTax": "354000000", "interestExpense": "200000000", "operatingIncome": "538000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "22000000", "reportedCurrency": "USD", "netInterestIncome": "-185000000", "nonInterestIncome": "None", "operatingExpenses": "506000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1844000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "416000000", "sellingGeneralAndAdministrative": "1000000", "netIncomeFromContinuingOperations": "332000000" }, "balance": { "goodwill": "1993000000", "inventory": "1110000000", "commonStock": "6697000000", "currentDebt": "None", "investments": "None", "totalAssets": "43730000000", "longTermDebt": "18533000000", "shortTermDebt": "1829000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "159000000", "reportedCurrency": "USD", "retainedEarnings": "4197000000", "totalLiabilities": "32876000000", "otherCurrentAssets": "708000000", "totalCurrentAssets": "3420000000", "currentLongTermDebt": "1811000000", "longTermInvestments": "337000000", "shortTermInvestments": "None", "currentNetReceivables": "1566000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40310000000", "currentAccountsPayable": "1135000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27665000000", "shortLongTermDebtTotal": "20483000000", "totalShareholderEquity": "10850000000", "capitalLeaseObligations": "139000000", "otherCurrentLiabilities": "1081000000", "totalCurrentLiabilities": "4045000000", "otherNonCurrentLiabilities": "356000000", "totalNonCurrentLiabilities": "28831000000", "cashAndShortTermInvestments": "36000000", "commonStockSharesOutstanding": "206000000", "intangibleAssetsExcludingGoodwill": "159000000", "cashAndCashEquivalentsAtCarryingValue": "36000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "332000000", "profitLoss": "None", "dividendPayout": "188000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-171000000", "operatingCashflow": "616000000", "capitalExpenditures": "937000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "392000000", "cashflowFromInvestment": "-2941000000", "stockBasedCompensation": "-3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "188000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "373000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:20.949442+00:00", "is_restated": false, "income_statement": { "revenue": 2684000000, "cost_of_revenue": 1775000000, "gross_profit": 909000000, "ebit": 427000000, "ebitda": 854000000, "pretax_income": 235000000, "tax_provision": 34000000, "net_income": 201000000, "net_income_to_common": 201000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30000000, "total_current_assets": 3203000000, "total_assets": 42921000000, "short_term_debt": 1240000000, "long_term_debt": 18538000000, "total_debt": 19778000000, "total_liabilities": 32436000000, "total_equity": 10481000000, "shares_outstanding": 206000000, "goodwill_and_intangibles": 2154000000 }, "cash_flow": { "operating_cash_flow": 835000000, "capital_expenditure": 939000000, "free_cash_flow": 1774000000, "dividends_paid": 188000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 252087, "ticker_id": 1114, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:40:20.949442+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "427000000", "ebitda": "854000000", "netIncome": "201000000", "grossProfit": "909000000", "depreciation": "None", "totalRevenue": "2684000000", "costOfRevenue": "1775000000", "interestIncome": "13000000", "incomeBeforeTax": "235000000", "interestExpense": "192000000", "operatingIncome": "397000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "34000000", "reportedCurrency": "USD", "netInterestIncome": "-179000000", "nonInterestIncome": "None", "operatingExpenses": "512000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "30000000", "costofGoodsAndServicesSold": "1775000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "427000000", "sellingGeneralAndAdministrative": "5000000", "netIncomeFromContinuingOperations": "201000000" }, "balance": { "goodwill": "1993000000", "inventory": "938000000", "commonStock": "6676000000", "currentDebt": "None", "investments": "None", "totalAssets": "42921000000", "longTermDebt": "18538000000", "shortTermDebt": "1240000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "161000000", "reportedCurrency": "USD", "retainedEarnings": "3862000000", "totalLiabilities": "32436000000", "otherCurrentAssets": "740000000", "totalCurrentAssets": "3203000000", "currentLongTermDebt": "1225000000", "longTermInvestments": "2289000000", "shortTermInvestments": "None", "currentNetReceivables": "1495000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39718000000", "currentAccountsPayable": "1051000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "29696000000", "shortLongTermDebtTotal": "19869000000", "totalShareholderEquity": "10481000000", "capitalLeaseObligations": "115000000", "otherCurrentLiabilities": "1305000000", "totalCurrentLiabilities": "3596000000", "otherNonCurrentLiabilities": "10302000000", "totalNonCurrentLiabilities": "28840000000", "cashAndShortTermInvestments": "30000000", "commonStockSharesOutstanding": "206000000", "intangibleAssetsExcludingGoodwill": "161000000", "cashAndCashEquivalentsAtCarryingValue": "30000000", "accumulatedDepreciationAmortizationPPE": "-10880000000" }, "cashflow": { "netIncome": "201000000", "profitLoss": "None", "dividendPayout": "188000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-132000000", "operatingCashflow": "835000000", "capitalExpenditures": "939000000", "changeInReceivables": "199000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "46000000", "cashflowFromInvestment": "-977000000", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "188000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-96000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "427000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2684000000, "cost_of_revenue": 1775000000, "gross_profit": 909000000, "research_and_development": null, "selling_general_admin": 5000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 427000000, "depreciation_amortisation": 427000000, "ebitda": 854000000, "interest_expense": 192000000, "interest_income": null, "other_non_operating": null, "pretax_income": 235000000, "tax_provision": 34000000, "effective_tax_rate": null, "net_income": 201000000, "net_income_continuing_ops": 201000000, "net_income_to_common": 201000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30000000, "short_term_investments": null, "net_receivables": 1495000000, "inventory": 938000000, "other_current_assets": null, "total_current_assets": 3203000000, "net_ppe": null, "goodwill": 1993000000, "intangible_assets": 161000000, "goodwill_and_intangibles": 2154000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 39718000000, "total_assets": 42921000000, "short_term_debt": 1240000000, "accounts_payable": 1051000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3596000000, "long_term_debt": 18538000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28840000000, "total_liabilities": 32436000000, "total_debt": 19778000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3862000000, "total_equity": 10481000000, "shares_outstanding": 206000000, "operating_cash_flow": 835000000, "stock_based_compensation": 2000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 939000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -977000000, "dividends_paid": 188000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 46000000, "free_cash_flow": 1774000000, "net_change_in_cash": -96000000 }, "raw_data": { "income": { "ebit": "427000000", "ebitda": "854000000", "netIncome": "201000000", "grossProfit": "909000000", "depreciation": "None", "totalRevenue": "2684000000", "costOfRevenue": "1775000000", "interestIncome": "13000000", "incomeBeforeTax": "235000000", "interestExpense": "192000000", "operatingIncome": "397000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "34000000", "reportedCurrency": "USD", "netInterestIncome": "-179000000", "nonInterestIncome": "None", "operatingExpenses": "512000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "30000000", "costofGoodsAndServicesSold": "1775000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "427000000", "sellingGeneralAndAdministrative": "5000000", "netIncomeFromContinuingOperations": "201000000" }, "balance": { "goodwill": "1993000000", "inventory": "938000000", "commonStock": "6676000000", "currentDebt": "None", "investments": "None", "totalAssets": "42921000000", "longTermDebt": "18538000000", "shortTermDebt": "1240000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "161000000", "reportedCurrency": "USD", "retainedEarnings": "3862000000", "totalLiabilities": "32436000000", "otherCurrentAssets": "740000000", "totalCurrentAssets": "3203000000", "currentLongTermDebt": "1225000000", "longTermInvestments": "2289000000", "shortTermInvestments": "None", "currentNetReceivables": "1495000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39718000000", "currentAccountsPayable": "1051000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "29696000000", "shortLongTermDebtTotal": "19869000000", "totalShareholderEquity": "10481000000", "capitalLeaseObligations": "115000000", "otherCurrentLiabilities": "1305000000", "totalCurrentLiabilities": "3596000000", "otherNonCurrentLiabilities": "10302000000", "totalNonCurrentLiabilities": "28840000000", "cashAndShortTermInvestments": "30000000", "commonStockSharesOutstanding": "206000000", "intangibleAssetsExcludingGoodwill": "161000000", "cashAndCashEquivalentsAtCarryingValue": "30000000", "accumulatedDepreciationAmortizationPPE": "-10880000000" }, "cashflow": { "netIncome": "201000000", "profitLoss": "None", "dividendPayout": "188000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-132000000", "operatingCashflow": "835000000", "capitalExpenditures": "939000000", "changeInReceivables": "199000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "46000000", "cashflowFromInvestment": "-977000000", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "188000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-96000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "427000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "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" ] } } }