{ "ticker": { "uuid": "7269baed-4b79-475b-a8f1-9d4e844d8d06", "symbol": "HWM", "name": "Howmet Aerospace\u00a0Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/7269baed-4b79-475b-a8f1-9d4e844d8d06/", "api_url": "https://sharemaestro.com/factors/api/tickers/7269baed-4b79-475b-a8f1-9d4e844d8d06/" }, "ticker_metadata": { "id": 1993, "uuid": "7269baed-4b79-475b-a8f1-9d4e844d8d06", "symbol": "HWM", "name": "Howmet Aerospace\u00a0Inc", "asset_type": "equity", "market_cap": 103235731000, "stock_exchange_id": 3, "industry": "Aerospace & Defense", "sector": "Industrials", "description": "Howmet Aerospace Inc. is an American aerospace company based in Pittsburgh, Pennsylvania. The company manufactures components for jet engines, fasteners and titanium structures for aerospace applications, and forged aluminum wheels for heavy trucks.", "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": "7269baed-4b79-475b-a8f1-9d4e844d8d06", "symbol": "HWM", "name": "Howmet Aerospace\u00a0Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/7269baed-4b79-475b-a8f1-9d4e844d8d06/", "api_url": "https://sharemaestro.com/factors/api/tickers/7269baed-4b79-475b-a8f1-9d4e844d8d06/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.42, "value": 0.01, "quality": 0.92, "momentum": 0.84, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 251.9, "market_cap": 101515700000, "pe_ratio": 58.2085, "earnings_yield": 0.0172, "ebitda_to_ev": 0.0256, "shareholder_yield": 0.0018, "roe": 0.3158, "piotroski_f_score": 8, "momentum_12_1": 0.5462, "volatility_252d": 0.3071 }, "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": "2026-06-07T06:53:23.807575+00:00", "batch_id": "" }, "size": { "price_close": 251.9, "market_cap": 101515700000, "market_cap_usd": 101515700000, "enterprise_value": 103766700000, "shares_outstanding": 403000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 58.2085, "pb_ratio": 18.3839, "ptbv_ratio": 102.2313, "ps_ratio": 11.7727, "pcf_ratio": 48.7119, "pfcf_ratio": 37.1444, "ev_ebitda": 39.0247, "ev_ebit": 43.765, "ev_sales": 12.0337, "ev_fcf": 37.9681, "earnings_yield": 0.0172, "fcf_yield": 0.0263, "price_to_sales": 11.7727, "price_to_book": 18.3839, "price_to_cashflow": 48.7119, "ebitda_to_ev": 0.0256, "sales_yield": 0.0831 }, "yield": { "dividend_yield": 0.0018, "buyback_yield": 0, "shareholder_yield": 0.0018, "debt_paydown_yield": null, "total_yield": 0.0018 }, "quality": { "gross_margin": 0.3256, "operating_margin": 0.275, "net_margin": 0.2022, "ebitda_margin": 0.3084, "fcf_margin": 0.3169, "roe": 0.3158, "roa": 0.1335, "roic": 0.2531, "roc_greenblatt": null, "asset_turnover": 0.6599, "cash_conversion": 1.5671, "accruals_ratio": -0.026, "sbc_to_revenue": 0.0093, "piotroski_f_score": 8, "altman_z_score": 10.1339, "earnings_stability_5y": 0.2501, "revenue_stability_5y": 0.188, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2149, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.3664, "net_debt_to_ebitda": 0.8466, "debt_to_assets": 0.3586, "interest_coverage": 15.2968, "current_ratio": 2.4436, "quick_ratio": 1.5905, "net_debt": 2251000000, "local_beta": 0.0001, "volatility_252d": 0.3071, "volatility_60d": 0.7192, "max_drawdown_12m": -0.1319, "risk_adjusted_momentum": 1.7789 }, "growth": { "revenue_growth_1y": 0.1424, "revenue_growth_3y_cagr": 0.1337, "revenue_growth_5y_cagr": 0.0943, "eps_growth_1y": 0.3885, "eps_growth_3y_cagr": 0.476, "eps_growth_5y_cagr": 0.4819, "fcf_growth_1y": 0.5779, "book_value_growth_1y": 0.187, "revenue_growth": 0.1424, "earnings_growth": 0.3885 }, "momentum": { "price_return_1m": -0.069, "price_return_3m": 0.0075, "price_return_6m": 0.3203, "price_return_9m": 0.4158, "price_return_12m": 0.4396, "price_return_12m_ex1m": 0.5462, "momentum_6m": 0.3203, "momentum_12m": 0.4396, "momentum_12_1": 0.5462, "distance_from_52w_high": -0.069, "distance_from_52w_low": 0.4754, "relative_strength": 0.3396 }, "raw_ttm": { "revenue_ttm": 8623000000, "gross_profit_ttm": 2808000000, "ebit_ttm": 2371000000, "ebitda_ttm": 2659000000, "net_income_ttm": 1744000000, "eps_diluted_ttm": 4.3275, "operating_cash_flow_ttm": 2084000000, "capital_expenditure_ttm": 649000000, "fcf_ttm": 2733000000, "dividends_paid_ttm": 187000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 155000000, "cash_and_equivalents": 2435000000, "total_current_assets": 5657000000, "total_current_liabilities": 2315000000, "net_ppe": null, "total_assets": 13067000000, "total_debt": 4686000000, "total_equity": 5522000000, "net_working_capital": 1543000000, "book_value_per_share": 13.7022, "retained_earnings": 4625000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 993000000, "tangible_book_per_share": 2.464 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 87, "rank_pb": 95, "rank_ptbv": 99, "rank_ps": 91, "rank_pcf": 93, "rank_ev_ebitda": 91, "rank_ev_ebit": 90, "rank_earnings_yield": 87, "rank_fcf_yield": 78, "rank_dividend_yield": 55, "rank_shareholder_yield": 56, "rank_total_yield": 56, "rank_roe": 10, "rank_roc": 50, "rank_roic": 12, "rank_gross_margin": 67, "rank_fcf_margin": 27, "rank_piotroski": 8, "rank_accruals": 61, "rank_sue": 50, "rank_eps_growth_1y": 28, "rank_eps_growth_5y": 9, "rank_revenue_growth_1y": 31, "rank_momentum_12m": 27, "rank_momentum_12m_ex1m": 22, "rank_relative_strength": 25 }, "composites": { "value_composite": 99, "quality_composite": 8, "momentum_composite": 16, "growth_composite": 4, "yield_composite": 70, "svqf_composite": 93, "vc1_composite": 99, "vc2_composite": 98, "vc3_composite": 98, "trending_value_composite": null, "overall_composite": 58, "quality_value_composite": 0.0959, "os_score": 0.42, "value_percentile": 0.01, "quality_percentile": 0.92, "momentum_percentile": 0.84, "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": 18, "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": 4297, "ticker_id": 1993, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:23.807575+00:00", "batch_id": "", "os_score_delta": null, "price_close": 251.9, "market_cap": 101515700000, "market_cap_usd": 101515700000, "enterprise_value": 103766700000, "shares_outstanding": 403000000, "fx_rate_to_usd": null, "pe_ratio": 58.20854358, "pb_ratio": 18.38386454, "ptbv_ratio": 102.23131923, "ps_ratio": 11.77266613, "pcf_ratio": 48.71194818, "pfcf_ratio": 37.14442005, "ev_ebitda": 39.02470854, "ev_ebit": 43.7649515, "ev_sales": 12.03371217, "ev_fcf": 37.96805708, "earnings_yield": 0.01717961, "fcf_yield": 0.02633793, "dividend_yield": 0.00184208, "buyback_yield": 0, "shareholder_yield": 0.00184208, "debt_paydown_yield": null, "total_yield": 0.00184208, "gross_margin": 0.32564073, "operating_margin": 0.27496231, "net_margin": 0.2022498, "ebitda_margin": 0.30836136, "fcf_margin": 0.31694306, "roe": 0.3158276, "roa": 0.13346598, "roic": 0.25307932, "roc_greenblatt": null, "asset_turnover": 0.65990664, "cash_conversion": 1.56708716, "accruals_ratio": -0.02601974, "sbc_to_revenue": 0.00927751, "debt_to_equity": 1.36635277, "net_debt_to_ebitda": 0.84655886, "debt_to_assets": 0.3586133, "interest_coverage": 15.29677419, "current_ratio": 2.44362851, "quick_ratio": 1.59049676, "net_debt": 2251000000, "revenue_growth_1y": 0.14242183, "revenue_growth_3y_cagr": 0.13371585, "revenue_growth_5y_cagr": 0.09428692, "eps_growth_1y": 0.38853503, "eps_growth_3y_cagr": 0.47596536, "eps_growth_5y_cagr": 0.48191665, "fcf_growth_1y": 0.57794457, "book_value_growth_1y": 0.18703094, "piotroski_f_score": 8, "altman_z_score": 10.13394253, "earnings_stability_5y": 0.250095, "revenue_stability_5y": 0.187952, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06896807, "price_return_3m": 0.00752303, "price_return_6m": 0.32028112, "price_return_9m": 0.41578894, "price_return_12m": 0.43959145, "price_return_12m_ex1m": 0.54623209, "distance_from_52w_high": -0.06896807, "distance_from_52w_low": 0.47540139, "relative_strength": 0.33962787, "local_beta": 0.0001, "volatility_252d": 0.307063, "volatility_60d": 0.719166, "max_drawdown_12m": -0.13190856, "revenue_ttm": 8623000000, "gross_profit_ttm": 2808000000, "ebit_ttm": 2371000000, "ebitda_ttm": 2659000000, "net_income_ttm": 1744000000, "eps_diluted_ttm": 4.32754342, "operating_cash_flow_ttm": 2084000000, "capital_expenditure_ttm": 649000000, "fcf_ttm": 2733000000, "dividends_paid_ttm": 187000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 155000000, "cash_and_equivalents": 2435000000, "total_current_assets": 5657000000, "total_current_liabilities": 2315000000, "net_ppe": null, "total_assets": 13067000000, "total_debt": 4686000000, "total_equity": 5522000000, "net_working_capital": 1543000000, "book_value_per_share": 13.70223325, "retained_earnings": 4625000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 993000000, "tangible_book_per_share": 2.46401985, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 87, "rank_pb": 95, "rank_ptbv": 99, "rank_ps": 91, "rank_pcf": 93, "rank_ev_ebitda": 91, "rank_ev_ebit": 90, "rank_earnings_yield": 87, "rank_fcf_yield": 78, "rank_dividend_yield": 55, "rank_shareholder_yield": 56, "rank_total_yield": 56, "rank_roe": 10, "rank_roc": 50, "rank_roic": 12, "rank_gross_margin": 67, "rank_fcf_margin": 27, "rank_piotroski": 8, "rank_accruals": 61, "rank_sue": 50, "rank_eps_growth_1y": 28, "rank_eps_growth_5y": 9, "rank_revenue_growth_1y": 31, "rank_momentum_12m": 27, "rank_momentum_12m_ex1m": 22, "rank_relative_strength": 25, "value_composite": 99, "quality_composite": 8, "momentum_composite": 16, "growth_composite": 4, "yield_composite": 70, "svqf_composite": 93, "vc1_composite": 99, "vc2_composite": 98, "vc3_composite": 98, "trending_value_composite": null, "overall_composite": 58, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 18, "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": 251.9, "os": 0.42, "value": 0.01, "quality": 0.92, "momentum": 0.84, "confidence": 1, "coverage": 1, "pe_ratio": 58.2085, "earnings_yield": 0.0172, "shareholder_yield": 0.0018, "roe": 0.3158, "momentum_12_1": 0.5462, "complete_fields": { "id": 4297, "ticker_id": 1993, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:23.807575+00:00", "batch_id": "", "os_score_delta": null, "price_close": 251.9, "market_cap": 101515700000, "market_cap_usd": 101515700000, "enterprise_value": 103766700000, "shares_outstanding": 403000000, "fx_rate_to_usd": null, "pe_ratio": 58.20854358, "pb_ratio": 18.38386454, "ptbv_ratio": 102.23131923, "ps_ratio": 11.77266613, "pcf_ratio": 48.71194818, "pfcf_ratio": 37.14442005, "ev_ebitda": 39.02470854, "ev_ebit": 43.7649515, "ev_sales": 12.03371217, "ev_fcf": 37.96805708, "earnings_yield": 0.01717961, "fcf_yield": 0.02633793, "dividend_yield": 0.00184208, "buyback_yield": 0, "shareholder_yield": 0.00184208, "debt_paydown_yield": null, "total_yield": 0.00184208, "gross_margin": 0.32564073, "operating_margin": 0.27496231, "net_margin": 0.2022498, "ebitda_margin": 0.30836136, "fcf_margin": 0.31694306, "roe": 0.3158276, "roa": 0.13346598, "roic": 0.25307932, "roc_greenblatt": null, "asset_turnover": 0.65990664, "cash_conversion": 1.56708716, "accruals_ratio": -0.02601974, "sbc_to_revenue": 0.00927751, "debt_to_equity": 1.36635277, "net_debt_to_ebitda": 0.84655886, "debt_to_assets": 0.3586133, "interest_coverage": 15.29677419, "current_ratio": 2.44362851, "quick_ratio": 1.59049676, "net_debt": 2251000000, "revenue_growth_1y": 0.14242183, "revenue_growth_3y_cagr": 0.13371585, "revenue_growth_5y_cagr": 0.09428692, "eps_growth_1y": 0.38853503, "eps_growth_3y_cagr": 0.47596536, "eps_growth_5y_cagr": 0.48191665, "fcf_growth_1y": 0.57794457, "book_value_growth_1y": 0.18703094, "piotroski_f_score": 8, "altman_z_score": 10.13394253, "earnings_stability_5y": 0.250095, "revenue_stability_5y": 0.187952, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06896807, "price_return_3m": 0.00752303, "price_return_6m": 0.32028112, "price_return_9m": 0.41578894, "price_return_12m": 0.43959145, "price_return_12m_ex1m": 0.54623209, "distance_from_52w_high": -0.06896807, "distance_from_52w_low": 0.47540139, "relative_strength": 0.33962787, "local_beta": 0.0001, "volatility_252d": 0.307063, "volatility_60d": 0.719166, "max_drawdown_12m": -0.13190856, "revenue_ttm": 8623000000, "gross_profit_ttm": 2808000000, "ebit_ttm": 2371000000, "ebitda_ttm": 2659000000, "net_income_ttm": 1744000000, "eps_diluted_ttm": 4.32754342, "operating_cash_flow_ttm": 2084000000, "capital_expenditure_ttm": 649000000, "fcf_ttm": 2733000000, "dividends_paid_ttm": 187000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 155000000, "cash_and_equivalents": 2435000000, "total_current_assets": 5657000000, "total_current_liabilities": 2315000000, "net_ppe": null, "total_assets": 13067000000, "total_debt": 4686000000, "total_equity": 5522000000, "net_working_capital": 1543000000, "book_value_per_share": 13.70223325, "retained_earnings": 4625000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 993000000, "tangible_book_per_share": 2.46401985, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 87, "rank_pb": 95, "rank_ptbv": 99, "rank_ps": 91, "rank_pcf": 93, "rank_ev_ebitda": 91, "rank_ev_ebit": 90, "rank_earnings_yield": 87, "rank_fcf_yield": 78, "rank_dividend_yield": 55, "rank_shareholder_yield": 56, "rank_total_yield": 56, "rank_roe": 10, "rank_roc": 50, "rank_roic": 12, "rank_gross_margin": 67, "rank_fcf_margin": 27, "rank_piotroski": 8, "rank_accruals": 61, "rank_sue": 50, "rank_eps_growth_1y": 28, "rank_eps_growth_5y": 9, "rank_revenue_growth_1y": 31, "rank_momentum_12m": 27, "rank_momentum_12m_ex1m": 22, "rank_relative_strength": 25, "value_composite": 99, "quality_composite": 8, "momentum_composite": 16, "growth_composite": 4, "yield_composite": 70, "svqf_composite": 93, "vc1_composite": 99, "vc2_composite": 98, "vc3_composite": 98, "trending_value_composite": null, "overall_composite": 58, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 18, "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": "2026-06-07T02:12:53.550920+00:00", "is_restated": false, "income_statement": { "revenue": 8252000000, "cost_of_revenue": 5715000000, "gross_profit": 2537000000, "ebit": 2130000000, "ebitda": 2413000000, "pretax_income": 1840000000, "tax_provision": 332000000, "net_income": 1508000000, "net_income_to_common": 1508000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 742000000, "total_current_assets": 3779000000, "total_assets": 11179000000, "short_term_debt": 191000000, "long_term_debt": 2859000000, "total_debt": 3050000000, "total_liabilities": 5826000000, "total_equity": 5353000000, "shares_outstanding": 406000000, "goodwill_and_intangibles": 4479000000 }, "cash_flow": { "operating_cash_flow": 1884000000, "capital_expenditure": 453000000, "free_cash_flow": 2337000000, "dividends_paid": 181000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 277979, "ticker_id": 1993, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:12:53.550920+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2130000000", "ebitda": "2413000000", "netIncome": "1508000000", "grossProfit": "2537000000", "depreciation": "None", "totalRevenue": "8252000000", "costOfRevenue": "5715000000", "interestIncome": "20000000", "incomeBeforeTax": "1840000000", "interestExpense": "151000000", "operatingIncome": "2130000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "332000000", "reportedCurrency": "USD", "netInterestIncome": "-131000000", "nonInterestIncome": "None", "operatingExpenses": "407000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5715000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "283000000", "sellingGeneralAndAdministrative": "385000000", "netIncomeFromContinuingOperations": "1508000000" }, "balance": { "goodwill": "4022000000", "inventory": "1849000000", "commonStock": "402000000", "currentDebt": "None", "investments": "None", "totalAssets": "11179000000", "longTermDebt": "2859000000", "shortTermDebt": "191000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "457000000", "reportedCurrency": "USD", "retainedEarnings": "4093000000", "totalLiabilities": "5826000000", "otherCurrentAssets": "392000000", "totalCurrentAssets": "3779000000", "currentLongTermDebt": "191000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "796000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7400000000", "currentAccountsPayable": "845000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2755000000", "shortLongTermDebtTotal": "3050000000", "totalShareholderEquity": "5353000000", "capitalLeaseObligations": "163000000", "otherCurrentLiabilities": "511000000", "totalCurrentLiabilities": "1771000000", "otherNonCurrentLiabilities": "491000000", "totalNonCurrentLiabilities": "4055000000", "cashAndShortTermInvestments": "742000000", "commonStockSharesOutstanding": "406000000", "intangibleAssetsExcludingGoodwill": "457000000", "cashAndCashEquivalentsAtCarryingValue": "742000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1508000000", "profitLoss": "None", "dividendPayout": "181000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-50000000", "operatingCashflow": "1884000000", "capitalExpenditures": "453000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1269000000", "cashflowFromInvestment": "-438000000", "stockBasedCompensation": "73000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "181000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-755000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "283000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8252000000, "cost_of_revenue": 5715000000, "gross_profit": 2537000000, "research_and_development": 37000000, "selling_general_admin": 385000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2130000000, "depreciation_amortisation": 283000000, "ebitda": 2413000000, "interest_expense": 151000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1840000000, "tax_provision": 332000000, "effective_tax_rate": null, "net_income": 1508000000, "net_income_continuing_ops": 1508000000, "net_income_to_common": 1508000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 742000000, "short_term_investments": null, "net_receivables": 796000000, "inventory": 1849000000, "other_current_assets": null, "total_current_assets": 3779000000, "net_ppe": null, "goodwill": 4022000000, "intangible_assets": 457000000, "goodwill_and_intangibles": 4479000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7400000000, "total_assets": 11179000000, "short_term_debt": 191000000, "accounts_payable": 845000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1771000000, "long_term_debt": 2859000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4055000000, "total_liabilities": 5826000000, "total_debt": 3050000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4093000000, "total_equity": 5353000000, "shares_outstanding": 406000000, "operating_cash_flow": 1884000000, "stock_based_compensation": 73000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 453000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -438000000, "dividends_paid": 181000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1269000000, "free_cash_flow": 2337000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2130000000", "ebitda": "2413000000", "netIncome": "1508000000", "grossProfit": "2537000000", "depreciation": "None", "totalRevenue": "8252000000", "costOfRevenue": "5715000000", "interestIncome": "20000000", "incomeBeforeTax": "1840000000", "interestExpense": "151000000", "operatingIncome": "2130000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "332000000", "reportedCurrency": "USD", "netInterestIncome": "-131000000", "nonInterestIncome": "None", "operatingExpenses": "407000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5715000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "283000000", "sellingGeneralAndAdministrative": "385000000", "netIncomeFromContinuingOperations": "1508000000" }, "balance": { "goodwill": "4022000000", "inventory": "1849000000", "commonStock": "402000000", "currentDebt": "None", "investments": "None", "totalAssets": "11179000000", "longTermDebt": "2859000000", "shortTermDebt": "191000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "457000000", "reportedCurrency": "USD", "retainedEarnings": "4093000000", "totalLiabilities": "5826000000", "otherCurrentAssets": "392000000", "totalCurrentAssets": "3779000000", "currentLongTermDebt": "191000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "796000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7400000000", "currentAccountsPayable": "845000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2755000000", "shortLongTermDebtTotal": "3050000000", "totalShareholderEquity": "5353000000", "capitalLeaseObligations": "163000000", "otherCurrentLiabilities": "511000000", "totalCurrentLiabilities": "1771000000", "otherNonCurrentLiabilities": "491000000", "totalNonCurrentLiabilities": "4055000000", "cashAndShortTermInvestments": "742000000", "commonStockSharesOutstanding": "406000000", "intangibleAssetsExcludingGoodwill": "457000000", "cashAndCashEquivalentsAtCarryingValue": "742000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1508000000", "profitLoss": "None", "dividendPayout": "181000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-50000000", "operatingCashflow": "1884000000", "capitalExpenditures": "453000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1269000000", "cashflowFromInvestment": "-438000000", "stockBasedCompensation": "73000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "181000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-755000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "283000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:12:53.550920+00:00", "is_restated": false, "income_statement": { "revenue": 7430000000, "cost_of_revenue": 5378000000, "gross_profit": 2052000000, "ebit": 1565000000, "ebitda": 1842000000, "pretax_income": 1383000000, "tax_provision": 228000000, "net_income": 1155000000, "net_income_to_common": 1155000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 564000000, "total_current_assets": 3362000000, "total_assets": 10519000000, "short_term_debt": 43000000, "long_term_debt": 3309000000, "total_debt": 3352000000, "total_liabilities": 5965000000, "total_equity": 4554000000, "shares_outstanding": 410000000, "goodwill_and_intangibles": 4485000000 }, "cash_flow": { "operating_cash_flow": 1298000000, "capital_expenditure": 321000000, "free_cash_flow": 1619000000, "dividends_paid": 109000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 277984, "ticker_id": 1993, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:12:53.550920+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1565000000", "ebitda": "1842000000", "netIncome": "1155000000", "grossProfit": "2052000000", "depreciation": "None", "totalRevenue": "7430000000", "costOfRevenue": "5378000000", "interestIncome": "20000000", "incomeBeforeTax": "1383000000", "interestExpense": "182000000", "operatingIncome": "1672000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "228000000", "reportedCurrency": "USD", "netInterestIncome": "-162000000", "nonInterestIncome": "None", "operatingExpenses": "380000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5378000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "277000000", "sellingGeneralAndAdministrative": "362000000", "netIncomeFromContinuingOperations": "1155000000" }, "balance": { "goodwill": "4010000000", "inventory": "1840000000", "commonStock": "405000000", "currentDebt": "None", "investments": "None", "totalAssets": "10519000000", "longTermDebt": "3309000000", "shortTermDebt": "43000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "475000000", "reportedCurrency": "USD", "retainedEarnings": "2766000000", "totalLiabilities": "5965000000", "otherCurrentAssets": "249000000", "totalCurrentAssets": "3362000000", "currentLongTermDebt": "6000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "709000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7157000000", "currentAccountsPayable": "948000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2541000000", "shortLongTermDebtTotal": "3471000000", "totalShareholderEquity": "4554000000", "capitalLeaseObligations": "156000000", "otherCurrentLiabilities": "498000000", "totalCurrentLiabilities": "1549000000", "otherNonCurrentLiabilities": "309000000", "totalNonCurrentLiabilities": "4416000000", "cashAndShortTermInvestments": "564000000", "commonStockSharesOutstanding": "410000000", "intangibleAssetsExcludingGoodwill": "475000000", "cashAndCashEquivalentsAtCarryingValue": "564000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1155000000", "profitLoss": "None", "dividendPayout": "109000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-106000000", "operatingCashflow": "1298000000", "capitalExpenditures": "321000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1026000000", "cashflowFromInvestment": "-316000000", "stockBasedCompensation": "63000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "109000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "277000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7430000000, "cost_of_revenue": 5378000000, "gross_profit": 2052000000, "research_and_development": 33000000, "selling_general_admin": 362000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1565000000, "depreciation_amortisation": 277000000, "ebitda": 1842000000, "interest_expense": 182000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1383000000, "tax_provision": 228000000, "effective_tax_rate": null, "net_income": 1155000000, "net_income_continuing_ops": 1155000000, "net_income_to_common": 1155000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 564000000, "short_term_investments": null, "net_receivables": 709000000, "inventory": 1840000000, "other_current_assets": null, "total_current_assets": 3362000000, "net_ppe": null, "goodwill": 4010000000, "intangible_assets": 475000000, "goodwill_and_intangibles": 4485000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7157000000, "total_assets": 10519000000, "short_term_debt": 43000000, "accounts_payable": 948000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1549000000, "long_term_debt": 3309000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4416000000, "total_liabilities": 5965000000, "total_debt": 3352000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2766000000, "total_equity": 4554000000, "shares_outstanding": 410000000, "operating_cash_flow": 1298000000, "stock_based_compensation": 63000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 321000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -316000000, "dividends_paid": 109000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1026000000, "free_cash_flow": 1619000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1565000000", "ebitda": "1842000000", "netIncome": "1155000000", "grossProfit": "2052000000", "depreciation": "None", "totalRevenue": "7430000000", "costOfRevenue": "5378000000", "interestIncome": "20000000", "incomeBeforeTax": "1383000000", "interestExpense": "182000000", "operatingIncome": "1672000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "228000000", "reportedCurrency": "USD", "netInterestIncome": "-162000000", "nonInterestIncome": "None", "operatingExpenses": "380000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5378000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "277000000", "sellingGeneralAndAdministrative": "362000000", "netIncomeFromContinuingOperations": "1155000000" }, "balance": { "goodwill": "4010000000", "inventory": "1840000000", "commonStock": "405000000", "currentDebt": "None", "investments": "None", "totalAssets": "10519000000", "longTermDebt": "3309000000", "shortTermDebt": "43000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "475000000", "reportedCurrency": "USD", "retainedEarnings": "2766000000", "totalLiabilities": "5965000000", "otherCurrentAssets": "249000000", "totalCurrentAssets": "3362000000", "currentLongTermDebt": "6000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "709000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7157000000", "currentAccountsPayable": "948000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2541000000", "shortLongTermDebtTotal": "3471000000", "totalShareholderEquity": "4554000000", "capitalLeaseObligations": "156000000", "otherCurrentLiabilities": "498000000", "totalCurrentLiabilities": "1549000000", "otherNonCurrentLiabilities": "309000000", "totalNonCurrentLiabilities": "4416000000", "cashAndShortTermInvestments": "564000000", "commonStockSharesOutstanding": "410000000", "intangibleAssetsExcludingGoodwill": "475000000", "cashAndCashEquivalentsAtCarryingValue": "564000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1155000000", "profitLoss": "None", "dividendPayout": "109000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-106000000", "operatingCashflow": "1298000000", "capitalExpenditures": "321000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1026000000", "cashflowFromInvestment": "-316000000", "stockBasedCompensation": "63000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "109000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "277000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:12:53.550920+00:00", "is_restated": false, "income_statement": { "revenue": 6640000000, "cost_of_revenue": 5026000000, "gross_profit": 1614000000, "ebit": 1193000000, "ebitda": 1465000000, "pretax_income": 975000000, "tax_provision": 210000000, "net_income": 765000000, "net_income_to_common": 765000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 610000000, "total_current_assets": 3316000000, "total_assets": 10428000000, "short_term_debt": 238000000, "long_term_debt": 3500000000, "total_debt": 3738000000, "total_liabilities": 6391000000, "total_equity": 4037000000, "shares_outstanding": 416000000, "goodwill_and_intangibles": 4540000000 }, "cash_flow": { "operating_cash_flow": 901000000, "capital_expenditure": 219000000, "free_cash_flow": 1120000000, "dividends_paid": 73000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 277989, "ticker_id": 1993, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:12:53.550920+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1193000000", "ebitda": "1465000000", "netIncome": "765000000", "grossProfit": "1614000000", "depreciation": "None", "totalRevenue": "6640000000", "costOfRevenue": "5026000000", "interestIncome": "23000000", "incomeBeforeTax": "975000000", "interestExpense": "218000000", "operatingIncome": "1245000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "210000000", "reportedCurrency": "USD", "netInterestIncome": "-195000000", "nonInterestIncome": "None", "operatingExpenses": "369000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5026000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "272000000", "sellingGeneralAndAdministrative": "343000000", "netIncomeFromContinuingOperations": "765000000" }, "balance": { "goodwill": "4035000000", "inventory": "1765000000", "commonStock": "410000000", "currentDebt": "None", "investments": "None", "totalAssets": "10428000000", "longTermDebt": "3500000000", "shortTermDebt": "238000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "505000000", "reportedCurrency": "USD", "retainedEarnings": "1720000000", "totalLiabilities": "6391000000", "otherCurrentAssets": "249000000", "totalCurrentAssets": "3316000000", "currentLongTermDebt": "206000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "692000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7112000000", "currentAccountsPayable": "982000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2456000000", "shortLongTermDebtTotal": "3835000000", "totalShareholderEquity": "4037000000", "capitalLeaseObligations": "129000000", "otherCurrentLiabilities": "496000000", "totalCurrentLiabilities": "1784000000", "otherNonCurrentLiabilities": "254000000", "totalNonCurrentLiabilities": "4607000000", "cashAndShortTermInvestments": "610000000", "commonStockSharesOutstanding": "416000000", "intangibleAssetsExcludingGoodwill": "505000000", "cashAndCashEquivalentsAtCarryingValue": "610000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "765000000", "profitLoss": "None", "dividendPayout": "73000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-142000000", "operatingCashflow": "901000000", "capitalExpenditures": "219000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-868000000", "cashflowFromInvestment": "-215000000", "stockBasedCompensation": "50000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "272000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6640000000, "cost_of_revenue": 5026000000, "gross_profit": 1614000000, "research_and_development": 36000000, "selling_general_admin": 343000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1193000000, "depreciation_amortisation": 272000000, "ebitda": 1465000000, "interest_expense": 218000000, "interest_income": null, "other_non_operating": null, "pretax_income": 975000000, "tax_provision": 210000000, "effective_tax_rate": null, "net_income": 765000000, "net_income_continuing_ops": 765000000, "net_income_to_common": 765000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 610000000, "short_term_investments": null, "net_receivables": 692000000, "inventory": 1765000000, "other_current_assets": null, "total_current_assets": 3316000000, "net_ppe": null, "goodwill": 4035000000, "intangible_assets": 505000000, "goodwill_and_intangibles": 4540000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7112000000, "total_assets": 10428000000, "short_term_debt": 238000000, "accounts_payable": 982000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1784000000, "long_term_debt": 3500000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4607000000, "total_liabilities": 6391000000, "total_debt": 3738000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1720000000, "total_equity": 4037000000, "shares_outstanding": 416000000, "operating_cash_flow": 901000000, "stock_based_compensation": 50000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 219000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -215000000, "dividends_paid": 73000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -868000000, "free_cash_flow": 1120000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1193000000", "ebitda": "1465000000", "netIncome": "765000000", "grossProfit": "1614000000", "depreciation": "None", "totalRevenue": "6640000000", "costOfRevenue": "5026000000", "interestIncome": "23000000", "incomeBeforeTax": "975000000", "interestExpense": "218000000", "operatingIncome": "1245000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "210000000", "reportedCurrency": "USD", "netInterestIncome": "-195000000", "nonInterestIncome": "None", "operatingExpenses": "369000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5026000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "272000000", "sellingGeneralAndAdministrative": "343000000", "netIncomeFromContinuingOperations": "765000000" }, "balance": { "goodwill": "4035000000", "inventory": "1765000000", "commonStock": "410000000", "currentDebt": "None", "investments": "None", "totalAssets": "10428000000", "longTermDebt": "3500000000", "shortTermDebt": "238000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "505000000", "reportedCurrency": "USD", "retainedEarnings": "1720000000", "totalLiabilities": "6391000000", "otherCurrentAssets": "249000000", "totalCurrentAssets": "3316000000", "currentLongTermDebt": "206000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "692000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7112000000", "currentAccountsPayable": "982000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2456000000", "shortLongTermDebtTotal": "3835000000", "totalShareholderEquity": "4037000000", "capitalLeaseObligations": "129000000", "otherCurrentLiabilities": "496000000", "totalCurrentLiabilities": "1784000000", "otherNonCurrentLiabilities": "254000000", "totalNonCurrentLiabilities": "4607000000", "cashAndShortTermInvestments": "610000000", "commonStockSharesOutstanding": "416000000", "intangibleAssetsExcludingGoodwill": "505000000", "cashAndCashEquivalentsAtCarryingValue": "610000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "765000000", "profitLoss": "None", "dividendPayout": "73000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-142000000", "operatingCashflow": "901000000", "capitalExpenditures": "219000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-868000000", "cashflowFromInvestment": "-215000000", "stockBasedCompensation": "50000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "272000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:12:53.550920+00:00", "is_restated": false, "income_statement": { "revenue": 5663000000, "cost_of_revenue": 4309000000, "gross_profit": 1354000000, "ebit": 835000000, "ebitda": 1100000000, "pretax_income": 606000000, "tax_provision": 137000000, "net_income": 469000000, "net_income_to_common": 469000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 791000000, "total_current_assets": 3143000000, "total_assets": 10255000000, "short_term_debt": 32000000, "long_term_debt": 4162000000, "total_debt": 4194000000, "total_liabilities": 6654000000, "total_equity": 3601000000, "shares_outstanding": 421000000, "goodwill_and_intangibles": 4534000000 }, "cash_flow": { "operating_cash_flow": 733000000, "capital_expenditure": 193000000, "free_cash_flow": 926000000, "dividends_paid": 44000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 277994, "ticker_id": 1993, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:12:53.550920+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "835000000", "ebitda": "1100000000", "netIncome": "469000000", "grossProfit": "1354000000", "depreciation": "None", "totalRevenue": "5663000000", "costOfRevenue": "4309000000", "interestIncome": "6000000", "incomeBeforeTax": "606000000", "interestExpense": "229000000", "operatingIncome": "1034000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "137000000", "reportedCurrency": "USD", "netInterestIncome": "-223000000", "nonInterestIncome": "None", "operatingExpenses": "320000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32000000", "otherNonOperatingIncome": "-84000000", "costofGoodsAndServicesSold": "4309000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "265000000", "sellingGeneralAndAdministrative": "280000000", "netIncomeFromContinuingOperations": "469000000" }, "balance": { "goodwill": "4013000000", "inventory": "1609000000", "commonStock": "412000000", "currentDebt": "None", "investments": "None", "totalAssets": "10255000000", "longTermDebt": "4162000000", "shortTermDebt": "32000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "521000000", "reportedCurrency": "USD", "retainedEarnings": "1028000000", "totalLiabilities": "6654000000", "otherCurrentAssets": "206000000", "totalCurrentAssets": "3143000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "537000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7112000000", "currentAccountsPayable": "962000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2332000000", "shortLongTermDebtTotal": "4194000000", "totalShareholderEquity": "3601000000", "capitalLeaseObligations": "115000000", "otherCurrentLiabilities": "488000000", "totalCurrentLiabilities": "1482000000", "otherNonCurrentLiabilities": "185000000", "totalNonCurrentLiabilities": "5172000000", "cashAndShortTermInvestments": "791000000", "commonStockSharesOutstanding": "421000000", "intangibleAssetsExcludingGoodwill": "521000000", "cashAndCashEquivalentsAtCarryingValue": "791000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "469000000", "profitLoss": "None", "dividendPayout": "44000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-234000000", "operatingCashflow": "733000000", "capitalExpenditures": "193000000", "changeInReceivables": "-161000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-526000000", "cashflowFromInvestment": "-135000000", "stockBasedCompensation": "54000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "72000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "265000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5663000000, "cost_of_revenue": 4309000000, "gross_profit": 1354000000, "research_and_development": 32000000, "selling_general_admin": 280000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 835000000, "depreciation_amortisation": 265000000, "ebitda": 1100000000, "interest_expense": 229000000, "interest_income": null, "other_non_operating": null, "pretax_income": 606000000, "tax_provision": 137000000, "effective_tax_rate": null, "net_income": 469000000, "net_income_continuing_ops": 469000000, "net_income_to_common": 469000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 791000000, "short_term_investments": null, "net_receivables": 537000000, "inventory": 1609000000, "other_current_assets": null, "total_current_assets": 3143000000, "net_ppe": null, "goodwill": 4013000000, "intangible_assets": 521000000, "goodwill_and_intangibles": 4534000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7112000000, "total_assets": 10255000000, "short_term_debt": 32000000, "accounts_payable": 962000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1482000000, "long_term_debt": 4162000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5172000000, "total_liabilities": 6654000000, "total_debt": 4194000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1028000000, "total_equity": 3601000000, "shares_outstanding": 421000000, "operating_cash_flow": 733000000, "stock_based_compensation": 54000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 193000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -135000000, "dividends_paid": 44000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -526000000, "free_cash_flow": 926000000, "net_change_in_cash": 72000000 }, "raw_data": { "income": { "ebit": "835000000", "ebitda": "1100000000", "netIncome": "469000000", "grossProfit": "1354000000", "depreciation": "None", "totalRevenue": "5663000000", "costOfRevenue": "4309000000", "interestIncome": "6000000", "incomeBeforeTax": "606000000", "interestExpense": "229000000", "operatingIncome": "1034000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "137000000", "reportedCurrency": "USD", "netInterestIncome": "-223000000", "nonInterestIncome": "None", "operatingExpenses": "320000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32000000", "otherNonOperatingIncome": "-84000000", "costofGoodsAndServicesSold": "4309000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "265000000", "sellingGeneralAndAdministrative": "280000000", "netIncomeFromContinuingOperations": "469000000" }, "balance": { "goodwill": "4013000000", "inventory": "1609000000", "commonStock": "412000000", "currentDebt": "None", "investments": "None", "totalAssets": "10255000000", "longTermDebt": "4162000000", "shortTermDebt": "32000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "521000000", "reportedCurrency": "USD", "retainedEarnings": "1028000000", "totalLiabilities": "6654000000", "otherCurrentAssets": "206000000", "totalCurrentAssets": "3143000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "537000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7112000000", "currentAccountsPayable": "962000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2332000000", "shortLongTermDebtTotal": "4194000000", "totalShareholderEquity": "3601000000", "capitalLeaseObligations": "115000000", "otherCurrentLiabilities": "488000000", "totalCurrentLiabilities": "1482000000", "otherNonCurrentLiabilities": "185000000", "totalNonCurrentLiabilities": "5172000000", "cashAndShortTermInvestments": "791000000", "commonStockSharesOutstanding": "421000000", "intangibleAssetsExcludingGoodwill": "521000000", "cashAndCashEquivalentsAtCarryingValue": "791000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "469000000", "profitLoss": "None", "dividendPayout": "44000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-234000000", "operatingCashflow": "733000000", "capitalExpenditures": "193000000", "changeInReceivables": "-161000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-526000000", "cashflowFromInvestment": "-135000000", "stockBasedCompensation": "54000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "72000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "265000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:12:53.550920+00:00", "is_restated": false, "income_statement": { "revenue": 4972000000, "cost_of_revenue": 3838000000, "gross_profit": 1134000000, "ebit": 583000000, "ebitda": 853000000, "pretax_income": 324000000, "tax_provision": 66000000, "net_income": 258000000, "net_income_to_common": 258000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 720000000, "total_current_assets": 2737000000, "total_assets": 10219000000, "short_term_debt": 38000000, "long_term_debt": 4227000000, "total_debt": 4265000000, "total_liabilities": 6711000000, "total_equity": 3508000000, "shares_outstanding": 435000000, "goodwill_and_intangibles": 4616000000 }, "cash_flow": { "operating_cash_flow": 449000000, "capital_expenditure": 199000000, "free_cash_flow": 648000000, "dividends_paid": 19000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 277999, "ticker_id": 1993, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:12:53.550920+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "583000000", "ebitda": "853000000", "netIncome": "258000000", "grossProfit": "1134000000", "depreciation": "None", "totalRevenue": "4972000000", "costOfRevenue": "3838000000", "interestIncome": "259000000", "incomeBeforeTax": "324000000", "interestExpense": "259000000", "operatingIncome": "866000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "66000000", "reportedCurrency": "USD", "netInterestIncome": "-259000000", "nonInterestIncome": "None", "operatingExpenses": "268000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17000000", "otherNonOperatingIncome": "-165000000", "costofGoodsAndServicesSold": "3838000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "270000000", "sellingGeneralAndAdministrative": "259000000", "netIncomeFromContinuingOperations": "258000000" }, "balance": { "goodwill": "4067000000", "inventory": "1402000000", "commonStock": "422000000", "currentDebt": "None", "investments": "None", "totalAssets": "10219000000", "longTermDebt": "4227000000", "shortTermDebt": "38000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "549000000", "reportedCurrency": "USD", "retainedEarnings": "603000000", "totalLiabilities": "6711000000", "otherCurrentAssets": "195000000", "totalCurrentAssets": "2737000000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "420000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7482000000", "currentAccountsPayable": "732000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2467000000", "shortLongTermDebtTotal": "4346000000", "totalShareholderEquity": "3508000000", "capitalLeaseObligations": "114000000", "otherCurrentLiabilities": "422000000", "totalCurrentLiabilities": "1253000000", "otherNonCurrentLiabilities": "307000000", "totalNonCurrentLiabilities": "5458000000", "cashAndShortTermInvestments": "720000000", "commonStockSharesOutstanding": "435000000", "intangibleAssetsExcludingGoodwill": "549000000", "cashAndCashEquivalentsAtCarryingValue": "720000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "258000000", "profitLoss": "None", "dividendPayout": "19000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "60000000", "operatingCashflow": "449000000", "capitalExpenditures": "199000000", "changeInReceivables": "-337000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1444000000", "cashflowFromInvestment": "107000000", "stockBasedCompensation": "41000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-888000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-430000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "270000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4972000000, "cost_of_revenue": 3838000000, "gross_profit": 1134000000, "research_and_development": 17000000, "selling_general_admin": 259000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 583000000, "depreciation_amortisation": 270000000, "ebitda": 853000000, "interest_expense": 259000000, "interest_income": null, "other_non_operating": null, "pretax_income": 324000000, "tax_provision": 66000000, "effective_tax_rate": null, "net_income": 258000000, "net_income_continuing_ops": 258000000, "net_income_to_common": 258000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 720000000, "short_term_investments": null, "net_receivables": 420000000, "inventory": 1402000000, "other_current_assets": null, "total_current_assets": 2737000000, "net_ppe": null, "goodwill": 4067000000, "intangible_assets": 549000000, "goodwill_and_intangibles": 4616000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7482000000, "total_assets": 10219000000, "short_term_debt": 38000000, "accounts_payable": 732000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1253000000, "long_term_debt": 4227000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5458000000, "total_liabilities": 6711000000, "total_debt": 4265000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 603000000, "total_equity": 3508000000, "shares_outstanding": 435000000, "operating_cash_flow": 449000000, "stock_based_compensation": 41000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 199000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 107000000, "dividends_paid": 19000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1444000000, "free_cash_flow": 648000000, "net_change_in_cash": -888000000 }, "raw_data": { "income": { "ebit": "583000000", "ebitda": "853000000", "netIncome": "258000000", "grossProfit": "1134000000", "depreciation": "None", "totalRevenue": "4972000000", "costOfRevenue": "3838000000", "interestIncome": "259000000", "incomeBeforeTax": "324000000", "interestExpense": "259000000", "operatingIncome": "866000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "66000000", "reportedCurrency": "USD", "netInterestIncome": "-259000000", "nonInterestIncome": "None", "operatingExpenses": "268000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17000000", "otherNonOperatingIncome": "-165000000", "costofGoodsAndServicesSold": "3838000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "270000000", "sellingGeneralAndAdministrative": "259000000", "netIncomeFromContinuingOperations": "258000000" }, "balance": { "goodwill": "4067000000", "inventory": "1402000000", "commonStock": "422000000", "currentDebt": "None", "investments": "None", "totalAssets": "10219000000", "longTermDebt": "4227000000", "shortTermDebt": "38000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "549000000", "reportedCurrency": "USD", "retainedEarnings": "603000000", "totalLiabilities": "6711000000", "otherCurrentAssets": "195000000", "totalCurrentAssets": "2737000000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "420000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7482000000", "currentAccountsPayable": "732000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2467000000", "shortLongTermDebtTotal": "4346000000", "totalShareholderEquity": "3508000000", "capitalLeaseObligations": "114000000", "otherCurrentLiabilities": "422000000", "totalCurrentLiabilities": "1253000000", "otherNonCurrentLiabilities": "307000000", "totalNonCurrentLiabilities": "5458000000", "cashAndShortTermInvestments": "720000000", "commonStockSharesOutstanding": "435000000", "intangibleAssetsExcludingGoodwill": "549000000", "cashAndCashEquivalentsAtCarryingValue": "720000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "258000000", "profitLoss": "None", "dividendPayout": "19000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "60000000", "operatingCashflow": "449000000", "capitalExpenditures": "199000000", "changeInReceivables": "-337000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1444000000", "cashflowFromInvestment": "107000000", "stockBasedCompensation": "41000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-888000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-430000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "270000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:12:53.550920+00:00", "is_restated": false, "income_statement": { "revenue": 5259000000, "cost_of_revenue": 4116000000, "gross_profit": 1143000000, "ebit": 552000000, "ebitda": 831000000, "pretax_income": 171000000, "tax_provision": -40000000, "net_income": 211000000, "net_income_to_common": 211000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1610000000, "total_current_assets": 3672000000, "total_assets": 11446000000, "short_term_debt": 414000000, "long_term_debt": 4699000000, "total_debt": 5113000000, "total_liabilities": 7866000000, "total_equity": 3580000000, "shares_outstanding": 439000000, "goodwill_and_intangibles": 4673000000 }, "cash_flow": { "operating_cash_flow": 9000000, "capital_expenditure": 267000000, "free_cash_flow": 276000000, "dividends_paid": 11000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278004, "ticker_id": 1993, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:12:53.550920+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "552000000", "ebitda": "831000000", "netIncome": "211000000", "grossProfit": "1143000000", "depreciation": "None", "totalRevenue": "5259000000", "costOfRevenue": "4116000000", "interestIncome": "381000000", "incomeBeforeTax": "171000000", "interestExpense": "381000000", "operatingIncome": "849000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-40000000", "reportedCurrency": "USD", "netInterestIncome": "-381000000", "nonInterestIncome": "None", "operatingExpenses": "294000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17000000", "otherNonOperatingIncome": "-74000000", "costofGoodsAndServicesSold": "4116000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "279000000", "sellingGeneralAndAdministrative": "287000000", "netIncomeFromContinuingOperations": "211000000" }, "balance": { "goodwill": "4102000000", "inventory": "1488000000", "commonStock": "433000000", "currentDebt": "None", "investments": "None", "totalAssets": "11446000000", "longTermDebt": "4699000000", "shortTermDebt": "414000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "571000000", "reportedCurrency": "USD", "retainedEarnings": "364000000", "totalLiabilities": "7866000000", "otherCurrentAssets": "217000000", "totalCurrentAssets": "3672000000", "currentLongTermDebt": "376000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "357000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7774000000", "currentAccountsPayable": "599000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2592000000", "shortLongTermDebtTotal": "5213000000", "totalShareholderEquity": "3580000000", "capitalLeaseObligations": "138000000", "otherCurrentLiabilities": "545000000", "totalCurrentLiabilities": "1660000000", "otherNonCurrentLiabilities": "1183000000", "totalNonCurrentLiabilities": "6206000000", "cashAndShortTermInvestments": "1610000000", "commonStockSharesOutstanding": "439000000", "intangibleAssetsExcludingGoodwill": "571000000", "cashAndCashEquivalentsAtCarryingValue": "1610000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "261000000", "profitLoss": "None", "dividendPayout": "11000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "74000000", "operatingCashflow": "9000000", "capitalExpenditures": "267000000", "changeInReceivables": "-238000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-369000000", "cashflowFromInvestment": "271000000", "stockBasedCompensation": "45000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-89000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-73000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "338000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5259000000, "cost_of_revenue": 4116000000, "gross_profit": 1143000000, "research_and_development": 17000000, "selling_general_admin": 287000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 552000000, "depreciation_amortisation": 279000000, "ebitda": 831000000, "interest_expense": 381000000, "interest_income": null, "other_non_operating": null, "pretax_income": 171000000, "tax_provision": -40000000, "effective_tax_rate": null, "net_income": 211000000, "net_income_continuing_ops": 211000000, "net_income_to_common": 211000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1610000000, "short_term_investments": null, "net_receivables": 357000000, "inventory": 1488000000, "other_current_assets": null, "total_current_assets": 3672000000, "net_ppe": null, "goodwill": 4102000000, "intangible_assets": 571000000, "goodwill_and_intangibles": 4673000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7774000000, "total_assets": 11446000000, "short_term_debt": 414000000, "accounts_payable": 599000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1660000000, "long_term_debt": 4699000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6206000000, "total_liabilities": 7866000000, "total_debt": 5113000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 364000000, "total_equity": 3580000000, "shares_outstanding": 439000000, "operating_cash_flow": 9000000, "stock_based_compensation": 45000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 267000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 271000000, "dividends_paid": 11000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -369000000, "free_cash_flow": 276000000, "net_change_in_cash": -89000000 }, "raw_data": { "income": { "ebit": "552000000", "ebitda": "831000000", "netIncome": "211000000", "grossProfit": "1143000000", "depreciation": "None", "totalRevenue": "5259000000", "costOfRevenue": "4116000000", "interestIncome": "381000000", "incomeBeforeTax": "171000000", "interestExpense": "381000000", "operatingIncome": "849000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-40000000", "reportedCurrency": "USD", "netInterestIncome": "-381000000", "nonInterestIncome": "None", "operatingExpenses": "294000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17000000", "otherNonOperatingIncome": "-74000000", "costofGoodsAndServicesSold": "4116000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "279000000", "sellingGeneralAndAdministrative": "287000000", "netIncomeFromContinuingOperations": "211000000" }, "balance": { "goodwill": "4102000000", "inventory": "1488000000", "commonStock": "433000000", "currentDebt": "None", "investments": "None", "totalAssets": "11446000000", "longTermDebt": "4699000000", "shortTermDebt": "414000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "571000000", "reportedCurrency": "USD", "retainedEarnings": "364000000", "totalLiabilities": "7866000000", "otherCurrentAssets": "217000000", "totalCurrentAssets": "3672000000", "currentLongTermDebt": "376000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "357000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7774000000", "currentAccountsPayable": "599000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2592000000", "shortLongTermDebtTotal": "5213000000", "totalShareholderEquity": "3580000000", "capitalLeaseObligations": "138000000", "otherCurrentLiabilities": "545000000", "totalCurrentLiabilities": "1660000000", "otherNonCurrentLiabilities": "1183000000", "totalNonCurrentLiabilities": "6206000000", "cashAndShortTermInvestments": "1610000000", "commonStockSharesOutstanding": "439000000", "intangibleAssetsExcludingGoodwill": "571000000", "cashAndCashEquivalentsAtCarryingValue": "1610000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "261000000", "profitLoss": "None", "dividendPayout": "11000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "74000000", "operatingCashflow": "9000000", "capitalExpenditures": "267000000", "changeInReceivables": "-238000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-369000000", "cashflowFromInvestment": "271000000", "stockBasedCompensation": "45000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-89000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-73000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "338000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:12:53.550920+00:00", "is_restated": false, "income_statement": { "revenue": 7098000000, "cost_of_revenue": 5483000000, "gross_profit": 1615000000, "ebit": 548000000, "ebitda": 843000000, "pretax_income": 210000000, "tax_provision": 84000000, "net_income": 470000000, "net_income_to_common": 470000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1577000000, "total_current_assets": 5843000000, "total_assets": 17578000000, "short_term_debt": 1105000000, "long_term_debt": 4906000000, "total_debt": 6011000000, "total_liabilities": 12957000000, "total_equity": 4607000000, "shares_outstanding": 463000000, "goodwill_and_intangibles": 5151000000 }, "cash_flow": { "operating_cash_flow": 406000000, "capital_expenditure": 586000000, "free_cash_flow": 992000000, "dividends_paid": 57000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278009, "ticker_id": 1993, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:12:53.550920+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "548000000", "ebitda": "843000000", "netIncome": "470000000", "grossProfit": "1615000000", "depreciation": "None", "totalRevenue": "7098000000", "costOfRevenue": "5483000000", "interestIncome": "25000000", "incomeBeforeTax": "210000000", "interestExpense": "338000000", "operatingIncome": "1187000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "84000000", "reportedCurrency": "USD", "netInterestIncome": "-313000000", "nonInterestIncome": "None", "operatingExpenses": "428000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28000000", "otherNonOperatingIncome": "-122000000", "costofGoodsAndServicesSold": "5483000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "295000000", "sellingGeneralAndAdministrative": "704000000", "netIncomeFromContinuingOperations": "470000000" }, "balance": { "goodwill": "4493000000", "inventory": "1607000000", "commonStock": "433000000", "currentDebt": "None", "investments": "None", "totalAssets": "17578000000", "longTermDebt": "4906000000", "shortTermDebt": "1105000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "658000000", "reportedCurrency": "USD", "retainedEarnings": "129000000", "totalLiabilities": "12957000000", "otherCurrentAssets": "1727000000", "totalCurrentAssets": "5843000000", "currentLongTermDebt": "1034000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "932000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11736000000", "currentAccountsPayable": "976000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5463000000", "shortLongTermDebtTotal": "6205000000", "totalShareholderEquity": "4607000000", "capitalLeaseObligations": "265000000", "otherCurrentLiabilities": "1957000000", "totalCurrentLiabilities": "4126000000", "otherNonCurrentLiabilities": "3174000000", "totalNonCurrentLiabilities": "8832000000", "cashAndShortTermInvestments": "1577000000", "commonStockSharesOutstanding": "463000000", "intangibleAssetsExcludingGoodwill": "658000000", "cashAndCashEquivalentsAtCarryingValue": "1577000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "470000000", "profitLoss": "None", "dividendPayout": "57000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-3000000", "operatingCashflow": "406000000", "capitalExpenditures": "586000000", "changeInReceivables": "-977000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1568000000", "cashflowFromInvestment": "583000000", "stockBasedCompensation": "60000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-579000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1150000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "536000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7098000000, "cost_of_revenue": 5483000000, "gross_profit": 1615000000, "research_and_development": 28000000, "selling_general_admin": 704000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 548000000, "depreciation_amortisation": 295000000, "ebitda": 843000000, "interest_expense": 338000000, "interest_income": null, "other_non_operating": null, "pretax_income": 210000000, "tax_provision": 84000000, "effective_tax_rate": null, "net_income": 470000000, "net_income_continuing_ops": 470000000, "net_income_to_common": 470000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1577000000, "short_term_investments": null, "net_receivables": 932000000, "inventory": 1607000000, "other_current_assets": null, "total_current_assets": 5843000000, "net_ppe": null, "goodwill": 4493000000, "intangible_assets": 658000000, "goodwill_and_intangibles": 5151000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11736000000, "total_assets": 17578000000, "short_term_debt": 1105000000, "accounts_payable": 976000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4126000000, "long_term_debt": 4906000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8832000000, "total_liabilities": 12957000000, "total_debt": 6011000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 129000000, "total_equity": 4607000000, "shares_outstanding": 463000000, "operating_cash_flow": 406000000, "stock_based_compensation": 60000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 586000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 583000000, "dividends_paid": 57000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1568000000, "free_cash_flow": 992000000, "net_change_in_cash": -579000000 }, "raw_data": { "income": { "ebit": "548000000", "ebitda": "843000000", "netIncome": "470000000", "grossProfit": "1615000000", "depreciation": "None", "totalRevenue": "7098000000", "costOfRevenue": "5483000000", "interestIncome": "25000000", "incomeBeforeTax": "210000000", "interestExpense": "338000000", "operatingIncome": "1187000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "84000000", "reportedCurrency": "USD", "netInterestIncome": "-313000000", "nonInterestIncome": "None", "operatingExpenses": "428000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28000000", "otherNonOperatingIncome": "-122000000", "costofGoodsAndServicesSold": "5483000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "295000000", "sellingGeneralAndAdministrative": "704000000", "netIncomeFromContinuingOperations": "470000000" }, "balance": { "goodwill": "4493000000", "inventory": "1607000000", "commonStock": "433000000", "currentDebt": "None", "investments": "None", "totalAssets": "17578000000", "longTermDebt": "4906000000", "shortTermDebt": "1105000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "658000000", "reportedCurrency": "USD", "retainedEarnings": "129000000", "totalLiabilities": "12957000000", "otherCurrentAssets": "1727000000", "totalCurrentAssets": "5843000000", "currentLongTermDebt": "1034000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "932000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11736000000", "currentAccountsPayable": "976000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5463000000", "shortLongTermDebtTotal": "6205000000", "totalShareholderEquity": "4607000000", "capitalLeaseObligations": "265000000", "otherCurrentLiabilities": "1957000000", "totalCurrentLiabilities": "4126000000", "otherNonCurrentLiabilities": "3174000000", "totalNonCurrentLiabilities": "8832000000", "cashAndShortTermInvestments": "1577000000", "commonStockSharesOutstanding": "463000000", "intangibleAssetsExcludingGoodwill": "658000000", "cashAndCashEquivalentsAtCarryingValue": "1577000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "470000000", "profitLoss": "None", "dividendPayout": "57000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-3000000", "operatingCashflow": "406000000", "capitalExpenditures": "586000000", "changeInReceivables": "-977000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1568000000", "cashflowFromInvestment": "583000000", "stockBasedCompensation": "60000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-579000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1150000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "536000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:12:53.550920+00:00", "is_restated": false, "income_statement": { "revenue": 14022000000, "cost_of_revenue": 11969000000, "gross_profit": 2053000000, "ebit": 1244000000, "ebitda": 1820000000, "pretax_income": 868000000, "tax_provision": 226000000, "net_income": 642000000, "net_income_to_common": 642000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2277000000, "total_current_assets": 6581000000, "total_assets": 18693000000, "short_term_debt": 434000000, "long_term_debt": 5896000000, "total_debt": 6330000000, "total_liabilities": 13108000000, "total_equity": 5573000000, "shares_outstanding": 503000000, "goodwill_and_intangibles": 5419000000 }, "cash_flow": { "operating_cash_flow": 217000000, "capital_expenditure": 768000000, "free_cash_flow": 985000000, "dividends_paid": 119000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278014, "ticker_id": 1993, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:12:53.550920+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1244000000", "ebitda": "1820000000", "netIncome": "642000000", "grossProfit": "2053000000", "depreciation": "None", "totalRevenue": "14022000000", "costOfRevenue": "11969000000", "interestIncome": "23000000", "incomeBeforeTax": "868000000", "interestExpense": "376000000", "operatingIncome": "1346000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "226000000", "reportedCurrency": "USD", "netInterestIncome": "-355000000", "nonInterestIncome": "None", "operatingExpenses": "707000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "103000000", "otherNonOperatingIncome": "-79000000", "costofGoodsAndServicesSold": "11969000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "576000000", "sellingGeneralAndAdministrative": "604000000", "netIncomeFromContinuingOperations": "642000000" }, "balance": { "goodwill": "4500000000", "inventory": "2492000000", "commonStock": "483000000", "currentDebt": "None", "investments": "None", "totalAssets": "18693000000", "longTermDebt": "5896000000", "shortTermDebt": "434000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "919000000", "reportedCurrency": "USD", "retainedEarnings": "-358000000", "totalLiabilities": "13108000000", "otherCurrentAssets": "314000000", "totalCurrentAssets": "6581000000", "currentLongTermDebt": "434000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1498000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12112000000", "currentAccountsPayable": "2129000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5704000000", "shortLongTermDebtTotal": "6330000000", "totalShareholderEquity": "5573000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "839000000", "totalCurrentLiabilities": "3520000000", "otherNonCurrentLiabilities": "2953000000", "totalNonCurrentLiabilities": "9588000000", "cashAndShortTermInvestments": "2277000000", "commonStockSharesOutstanding": "503000000", "intangibleAssetsExcludingGoodwill": "919000000", "cashAndCashEquivalentsAtCarryingValue": "2277000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "642000000", "profitLoss": "None", "dividendPayout": "119000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-74000000", "operatingCashflow": "217000000", "capitalExpenditures": "768000000", "changeInReceivables": "-1142000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-649000000", "cashflowFromInvestment": "565000000", "stockBasedCompensation": "50000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "119000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "133000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "576000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14022000000, "cost_of_revenue": 11969000000, "gross_profit": 2053000000, "research_and_development": 103000000, "selling_general_admin": 604000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1244000000, "depreciation_amortisation": 576000000, "ebitda": 1820000000, "interest_expense": 376000000, "interest_income": null, "other_non_operating": null, "pretax_income": 868000000, "tax_provision": 226000000, "effective_tax_rate": null, "net_income": 642000000, "net_income_continuing_ops": 642000000, "net_income_to_common": 642000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2277000000, "short_term_investments": null, "net_receivables": 1498000000, "inventory": 2492000000, "other_current_assets": null, "total_current_assets": 6581000000, "net_ppe": null, "goodwill": 4500000000, "intangible_assets": 919000000, "goodwill_and_intangibles": 5419000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12112000000, "total_assets": 18693000000, "short_term_debt": 434000000, "accounts_payable": 2129000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3520000000, "long_term_debt": 5896000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9588000000, "total_liabilities": 13108000000, "total_debt": 6330000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -358000000, "total_equity": 5573000000, "shares_outstanding": 503000000, "operating_cash_flow": 217000000, "stock_based_compensation": 50000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 768000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 565000000, "dividends_paid": 119000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -649000000, "free_cash_flow": 985000000, "net_change_in_cash": 133000000 }, "raw_data": { "income": { "ebit": "1244000000", "ebitda": "1820000000", "netIncome": "642000000", "grossProfit": "2053000000", "depreciation": "None", "totalRevenue": "14022000000", "costOfRevenue": "11969000000", "interestIncome": "23000000", "incomeBeforeTax": "868000000", "interestExpense": "376000000", "operatingIncome": "1346000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "226000000", "reportedCurrency": "USD", "netInterestIncome": "-355000000", "nonInterestIncome": "None", "operatingExpenses": "707000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "103000000", "otherNonOperatingIncome": "-79000000", "costofGoodsAndServicesSold": "11969000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "576000000", "sellingGeneralAndAdministrative": "604000000", "netIncomeFromContinuingOperations": "642000000" }, "balance": { "goodwill": "4500000000", "inventory": "2492000000", "commonStock": "483000000", "currentDebt": "None", "investments": "None", "totalAssets": "18693000000", "longTermDebt": "5896000000", "shortTermDebt": "434000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "919000000", "reportedCurrency": "USD", "retainedEarnings": "-358000000", "totalLiabilities": "13108000000", "otherCurrentAssets": "314000000", "totalCurrentAssets": "6581000000", "currentLongTermDebt": "434000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1498000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12112000000", "currentAccountsPayable": "2129000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5704000000", "shortLongTermDebtTotal": "6330000000", "totalShareholderEquity": "5573000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "839000000", "totalCurrentLiabilities": "3520000000", "otherNonCurrentLiabilities": "2953000000", "totalNonCurrentLiabilities": "9588000000", "cashAndShortTermInvestments": "2277000000", "commonStockSharesOutstanding": "503000000", "intangibleAssetsExcludingGoodwill": "919000000", "cashAndCashEquivalentsAtCarryingValue": "2277000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "642000000", "profitLoss": "None", "dividendPayout": "119000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-74000000", "operatingCashflow": "217000000", "capitalExpenditures": "768000000", "changeInReceivables": "-1142000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-649000000", "cashflowFromInvestment": "565000000", "stockBasedCompensation": "50000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "119000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "133000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "576000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:12:53.550920+00:00", "is_restated": false, "income_statement": { "revenue": 2313000000, "cost_of_revenue": 1459000000, "gross_profit": 854000000, "ebit": 755000000, "ebitda": 829000000, "pretax_income": 708000000, "tax_provision": 128000000, "net_income": 580000000, "net_income_to_common": 580000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2435000000, "total_current_assets": 5657000000, "total_assets": 13067000000, "short_term_debt": 636000000, "long_term_debt": 4050000000, "total_debt": 4686000000, "total_liabilities": 7545000000, "total_equity": 5522000000, "shares_outstanding": 403000000, "goodwill_and_intangibles": 4529000000 }, "cash_flow": { "operating_cash_flow": 453000000, "capital_expenditure": 94000000, "free_cash_flow": 547000000, "dividends_paid": 48000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 277977, "ticker_id": 1993, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:12:53.550920+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "755000000", "ebitda": "829000000", "netIncome": "580000000", "grossProfit": "854000000", "depreciation": "None", "totalRevenue": "2313000000", "costOfRevenue": "1459000000", "interestIncome": "10000000", "incomeBeforeTax": "708000000", "interestExpense": "43000000", "operatingIncome": "734000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "128000000", "reportedCurrency": "USD", "netInterestIncome": "-33000000", "nonInterestIncome": "None", "operatingExpenses": "120000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1459000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74000000", "sellingGeneralAndAdministrative": "111000000", "netIncomeFromContinuingOperations": "580000000" }, "balance": { "goodwill": "4078000000", "inventory": "1975000000", "commonStock": "401000000", "currentDebt": "None", "investments": "None", "totalAssets": "13067000000", "longTermDebt": "4050000000", "shortTermDebt": "636000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "451000000", "reportedCurrency": "USD", "retainedEarnings": "4625000000", "totalLiabilities": "7545000000", "otherCurrentAssets": "307000000", "totalCurrentAssets": "5657000000", "currentLongTermDebt": "636000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "940000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7410000000", "currentAccountsPayable": "1058000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4686000000", "totalShareholderEquity": "5522000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "411000000", "totalCurrentLiabilities": "2315000000", "otherNonCurrentLiabilities": "611000000", "totalNonCurrentLiabilities": "5230000000", "cashAndShortTermInvestments": "2435000000", "commonStockSharesOutstanding": "403000000", "intangibleAssetsExcludingGoodwill": "451000000", "cashAndCashEquivalentsAtCarryingValue": "2435000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "580000000", "profitLoss": "None", "dividendPayout": "48000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-110000000", "operatingCashflow": "453000000", "capitalExpenditures": "94000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1226000000", "cashflowFromInvestment": "14000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2313000000, "cost_of_revenue": 1459000000, "gross_profit": 854000000, "research_and_development": 9000000, "selling_general_admin": 111000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 755000000, "depreciation_amortisation": 74000000, "ebitda": 829000000, "interest_expense": 43000000, "interest_income": null, "other_non_operating": null, "pretax_income": 708000000, "tax_provision": 128000000, "effective_tax_rate": null, "net_income": 580000000, "net_income_continuing_ops": 580000000, "net_income_to_common": 580000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2435000000, "short_term_investments": null, "net_receivables": 940000000, "inventory": 1975000000, "other_current_assets": null, "total_current_assets": 5657000000, "net_ppe": null, "goodwill": 4078000000, "intangible_assets": 451000000, "goodwill_and_intangibles": 4529000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7410000000, "total_assets": 13067000000, "short_term_debt": 636000000, "accounts_payable": 1058000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2315000000, "long_term_debt": 4050000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5230000000, "total_liabilities": 7545000000, "total_debt": 4686000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4625000000, "total_equity": 5522000000, "shares_outstanding": 403000000, "operating_cash_flow": 453000000, "stock_based_compensation": 21000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 94000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 14000000, "dividends_paid": 48000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1226000000, "free_cash_flow": 547000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "755000000", "ebitda": "829000000", "netIncome": "580000000", "grossProfit": "854000000", "depreciation": "None", "totalRevenue": "2313000000", "costOfRevenue": "1459000000", "interestIncome": "10000000", "incomeBeforeTax": "708000000", "interestExpense": "43000000", "operatingIncome": "734000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "128000000", "reportedCurrency": "USD", "netInterestIncome": "-33000000", "nonInterestIncome": "None", "operatingExpenses": "120000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1459000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74000000", "sellingGeneralAndAdministrative": "111000000", "netIncomeFromContinuingOperations": "580000000" }, "balance": { "goodwill": "4078000000", "inventory": "1975000000", "commonStock": "401000000", "currentDebt": "None", "investments": "None", "totalAssets": "13067000000", "longTermDebt": "4050000000", "shortTermDebt": "636000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "451000000", "reportedCurrency": "USD", "retainedEarnings": "4625000000", "totalLiabilities": "7545000000", "otherCurrentAssets": "307000000", "totalCurrentAssets": "5657000000", "currentLongTermDebt": "636000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "940000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7410000000", "currentAccountsPayable": "1058000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4686000000", "totalShareholderEquity": "5522000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "411000000", "totalCurrentLiabilities": "2315000000", "otherNonCurrentLiabilities": "611000000", "totalNonCurrentLiabilities": "5230000000", "cashAndShortTermInvestments": "2435000000", "commonStockSharesOutstanding": "403000000", "intangibleAssetsExcludingGoodwill": "451000000", "cashAndCashEquivalentsAtCarryingValue": "2435000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "580000000", "profitLoss": "None", "dividendPayout": "48000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-110000000", "operatingCashflow": "453000000", "capitalExpenditures": "94000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1226000000", "cashflowFromInvestment": "14000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:12:53.550920+00:00", "is_restated": false, "income_statement": { "revenue": 2168000000, "cost_of_revenue": 1485000000, "gross_profit": 683000000, "ebit": 577000000, "ebitda": 650000000, "pretax_income": 430000000, "tax_provision": 58000000, "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": 742000000, "total_current_assets": 3779000000, "total_assets": 11179000000, "short_term_debt": 191000000, "long_term_debt": 2859000000, "total_debt": 3050000000, "total_liabilities": 5826000000, "total_equity": 5353000000, "shares_outstanding": 404000000, "goodwill_and_intangibles": 4479000000 }, "cash_flow": { "operating_cash_flow": 654000000, "capital_expenditure": 124000000, "free_cash_flow": 778000000, "dividends_paid": 50000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 277978, "ticker_id": 1993, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:12:53.550920+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "577000000", "ebitda": "650000000", "netIncome": "372000000", "grossProfit": "683000000", "depreciation": "None", "totalRevenue": "2168000000", "costOfRevenue": "1485000000", "interestIncome": "7000000", "incomeBeforeTax": "430000000", "interestExpense": "37000000", "operatingIncome": "577000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "58000000", "reportedCurrency": "USD", "netInterestIncome": "-30000000", "nonInterestIncome": "None", "operatingExpenses": "106000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1485000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73000000", "sellingGeneralAndAdministrative": "111000000", "netIncomeFromContinuingOperations": "372000000" }, "balance": { "goodwill": "4022000000", "inventory": "1849000000", "commonStock": "402000000", "currentDebt": "None", "investments": "None", "totalAssets": "11179000000", "longTermDebt": "2859000000", "shortTermDebt": "191000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "457000000", "reportedCurrency": "USD", "retainedEarnings": "4093000000", "totalLiabilities": "5826000000", "otherCurrentAssets": "392000000", "totalCurrentAssets": "3779000000", "currentLongTermDebt": "191000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "796000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7400000000", "currentAccountsPayable": "845000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2755000000", "shortLongTermDebtTotal": "3050000000", "totalShareholderEquity": "5353000000", "capitalLeaseObligations": "163000000", "otherCurrentLiabilities": "511000000", "totalCurrentLiabilities": "1771000000", "otherNonCurrentLiabilities": "491000000", "totalNonCurrentLiabilities": "4055000000", "cashAndShortTermInvestments": "742000000", "commonStockSharesOutstanding": "404000000", "intangibleAssetsExcludingGoodwill": "457000000", "cashAndCashEquivalentsAtCarryingValue": "742000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "372000000", "profitLoss": "None", "dividendPayout": "50000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "45000000", "operatingCashflow": "654000000", "capitalExpenditures": "124000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-449000000", "cashflowFromInvestment": "-122000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-255000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2168000000, "cost_of_revenue": 1485000000, "gross_profit": 683000000, "research_and_development": 10000000, "selling_general_admin": 111000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 577000000, "depreciation_amortisation": 73000000, "ebitda": 650000000, "interest_expense": 37000000, "interest_income": null, "other_non_operating": null, "pretax_income": 430000000, "tax_provision": 58000000, "effective_tax_rate": null, "net_income": 372000000, "net_income_continuing_ops": 372000000, "net_income_to_common": 372000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 742000000, "short_term_investments": null, "net_receivables": 796000000, "inventory": 1849000000, "other_current_assets": null, "total_current_assets": 3779000000, "net_ppe": null, "goodwill": 4022000000, "intangible_assets": 457000000, "goodwill_and_intangibles": 4479000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7400000000, "total_assets": 11179000000, "short_term_debt": 191000000, "accounts_payable": 845000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1771000000, "long_term_debt": 2859000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4055000000, "total_liabilities": 5826000000, "total_debt": 3050000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4093000000, "total_equity": 5353000000, "shares_outstanding": 404000000, "operating_cash_flow": 654000000, "stock_based_compensation": 14000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 124000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -122000000, "dividends_paid": 50000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -449000000, "free_cash_flow": 778000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "577000000", "ebitda": "650000000", "netIncome": "372000000", "grossProfit": "683000000", "depreciation": "None", "totalRevenue": "2168000000", "costOfRevenue": "1485000000", "interestIncome": "7000000", "incomeBeforeTax": "430000000", "interestExpense": "37000000", "operatingIncome": "577000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "58000000", "reportedCurrency": "USD", "netInterestIncome": "-30000000", "nonInterestIncome": "None", "operatingExpenses": "106000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1485000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73000000", "sellingGeneralAndAdministrative": "111000000", "netIncomeFromContinuingOperations": "372000000" }, "balance": { "goodwill": "4022000000", "inventory": "1849000000", "commonStock": "402000000", "currentDebt": "None", "investments": "None", "totalAssets": "11179000000", "longTermDebt": "2859000000", "shortTermDebt": "191000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "457000000", "reportedCurrency": "USD", "retainedEarnings": "4093000000", "totalLiabilities": "5826000000", "otherCurrentAssets": "392000000", "totalCurrentAssets": "3779000000", "currentLongTermDebt": "191000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "796000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7400000000", "currentAccountsPayable": "845000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2755000000", "shortLongTermDebtTotal": "3050000000", "totalShareholderEquity": "5353000000", "capitalLeaseObligations": "163000000", "otherCurrentLiabilities": "511000000", "totalCurrentLiabilities": "1771000000", "otherNonCurrentLiabilities": "491000000", "totalNonCurrentLiabilities": "4055000000", "cashAndShortTermInvestments": "742000000", "commonStockSharesOutstanding": "404000000", "intangibleAssetsExcludingGoodwill": "457000000", "cashAndCashEquivalentsAtCarryingValue": "742000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "372000000", "profitLoss": "None", "dividendPayout": "50000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "45000000", "operatingCashflow": "654000000", "capitalExpenditures": "124000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-449000000", "cashflowFromInvestment": "-122000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-255000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:12:53.550920+00:00", "is_restated": false, "income_statement": { "revenue": 2089000000, "cost_of_revenue": 1437000000, "gross_profit": 652000000, "ebit": 532000000, "ebitda": 604000000, "pretax_income": 495000000, "tax_provision": 110000000, "net_income": 385000000, "net_income_to_common": 385000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 660000000, "total_current_assets": 3824000000, "total_assets": 11177000000, "short_term_debt": 42000000, "long_term_debt": 3188000000, "total_debt": 3230000000, "total_liabilities": 6034000000, "total_equity": 5143000000, "shares_outstanding": 405000000, "goodwill_and_intangibles": 4520000000 }, "cash_flow": { "operating_cash_flow": 531000000, "capital_expenditure": 329000000, "free_cash_flow": 860000000, "dividends_paid": 48000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 277980, "ticker_id": 1993, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:12:53.550920+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "532000000", "ebitda": "604000000", "netIncome": "385000000", "grossProfit": "652000000", "depreciation": "None", "totalRevenue": "2089000000", "costOfRevenue": "1437000000", "interestIncome": "5000000", "incomeBeforeTax": "495000000", "interestExpense": "37000000", "operatingIncome": "542000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "110000000", "reportedCurrency": "USD", "netInterestIncome": "-32000000", "nonInterestIncome": "None", "operatingExpenses": "110000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1437000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72000000", "sellingGeneralAndAdministrative": "100000000", "netIncomeFromContinuingOperations": "385000000" }, "balance": { "goodwill": "4058000000", "inventory": "1975000000", "commonStock": "403000000", "currentDebt": "None", "investments": "None", "totalAssets": "11177000000", "longTermDebt": "3188000000", "shortTermDebt": "42000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "462000000", "reportedCurrency": "USD", "retainedEarnings": "3722000000", "totalLiabilities": "6034000000", "otherCurrentAssets": "289000000", "totalCurrentAssets": "3824000000", "currentLongTermDebt": "1000000", "longTermInvestments": "None", "shortTermInvestments": "4000000", "currentNetReceivables": "901000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7353000000", "currentAccountsPayable": "957000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2714000000", "shortLongTermDebtTotal": "3474000000", "totalShareholderEquity": "5143000000", "capitalLeaseObligations": "163000000", "otherCurrentLiabilities": "555000000", "totalCurrentLiabilities": "1625000000", "otherNonCurrentLiabilities": "452000000", "totalNonCurrentLiabilities": "4409000000", "cashAndShortTermInvestments": "660000000", "commonStockSharesOutstanding": "405000000", "intangibleAssetsExcludingGoodwill": "462000000", "cashAndCashEquivalentsAtCarryingValue": "660000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "385000000", "profitLoss": "None", "dividendPayout": "48000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-14000000", "operatingCashflow": "531000000", "capitalExpenditures": "329000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-314000000", "cashflowFromInvestment": "-104000000", "stockBasedCompensation": "20000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2089000000, "cost_of_revenue": 1437000000, "gross_profit": 652000000, "research_and_development": 10000000, "selling_general_admin": 100000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 532000000, "depreciation_amortisation": 72000000, "ebitda": 604000000, "interest_expense": 37000000, "interest_income": null, "other_non_operating": null, "pretax_income": 495000000, "tax_provision": 110000000, "effective_tax_rate": null, "net_income": 385000000, "net_income_continuing_ops": 385000000, "net_income_to_common": 385000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 660000000, "short_term_investments": 4000000, "net_receivables": 901000000, "inventory": 1975000000, "other_current_assets": null, "total_current_assets": 3824000000, "net_ppe": null, "goodwill": 4058000000, "intangible_assets": 462000000, "goodwill_and_intangibles": 4520000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7353000000, "total_assets": 11177000000, "short_term_debt": 42000000, "accounts_payable": 957000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1625000000, "long_term_debt": 3188000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4409000000, "total_liabilities": 6034000000, "total_debt": 3230000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3722000000, "total_equity": 5143000000, "shares_outstanding": 405000000, "operating_cash_flow": 531000000, "stock_based_compensation": 20000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 329000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -104000000, "dividends_paid": 48000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -314000000, "free_cash_flow": 860000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "532000000", "ebitda": "604000000", "netIncome": "385000000", "grossProfit": "652000000", "depreciation": "None", "totalRevenue": "2089000000", "costOfRevenue": "1437000000", "interestIncome": "5000000", "incomeBeforeTax": "495000000", "interestExpense": "37000000", "operatingIncome": "542000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "110000000", "reportedCurrency": "USD", "netInterestIncome": "-32000000", "nonInterestIncome": "None", "operatingExpenses": "110000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1437000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72000000", "sellingGeneralAndAdministrative": "100000000", "netIncomeFromContinuingOperations": "385000000" }, "balance": { "goodwill": "4058000000", "inventory": "1975000000", "commonStock": "403000000", "currentDebt": "None", "investments": "None", "totalAssets": "11177000000", "longTermDebt": "3188000000", "shortTermDebt": "42000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "462000000", "reportedCurrency": "USD", "retainedEarnings": "3722000000", "totalLiabilities": "6034000000", "otherCurrentAssets": "289000000", "totalCurrentAssets": "3824000000", "currentLongTermDebt": "1000000", "longTermInvestments": "None", "shortTermInvestments": "4000000", "currentNetReceivables": "901000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7353000000", "currentAccountsPayable": "957000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2714000000", "shortLongTermDebtTotal": "3474000000", "totalShareholderEquity": "5143000000", "capitalLeaseObligations": "163000000", "otherCurrentLiabilities": "555000000", "totalCurrentLiabilities": "1625000000", "otherNonCurrentLiabilities": "452000000", "totalNonCurrentLiabilities": "4409000000", "cashAndShortTermInvestments": "660000000", "commonStockSharesOutstanding": "405000000", "intangibleAssetsExcludingGoodwill": "462000000", "cashAndCashEquivalentsAtCarryingValue": "660000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "385000000", "profitLoss": "None", "dividendPayout": "48000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-14000000", "operatingCashflow": "531000000", "capitalExpenditures": "329000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-314000000", "cashflowFromInvestment": "-104000000", "stockBasedCompensation": "20000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:12:53.550920+00:00", "is_restated": false, "income_statement": { "revenue": 2053000000, "cost_of_revenue": 1434000000, "gross_profit": 619000000, "ebit": 507000000, "ebitda": 576000000, "pretax_income": 469000000, "tax_provision": 62000000, "net_income": 407000000, "net_income_to_common": 407000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 545000000, "total_current_assets": 3694000000, "total_assets": 11046000000, "short_term_debt": 46000000, "long_term_debt": 3253000000, "total_debt": 3299000000, "total_liabilities": 6004000000, "total_equity": 5042000000, "shares_outstanding": 407000000, "goodwill_and_intangibles": 4532000000 }, "cash_flow": { "operating_cash_flow": 446000000, "capital_expenditure": 102000000, "free_cash_flow": 548000000, "dividends_paid": 41000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 277981, "ticker_id": 1993, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:12:53.550920+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "507000000", "ebitda": "576000000", "netIncome": "407000000", "grossProfit": "619000000", "depreciation": "None", "totalRevenue": "2053000000", "costOfRevenue": "1434000000", "interestIncome": "4000000", "incomeBeforeTax": "469000000", "interestExpense": "38000000", "operatingIncome": "521000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "62000000", "reportedCurrency": "USD", "netInterestIncome": "-34000000", "nonInterestIncome": "None", "operatingExpenses": "98000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1434000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69000000", "sellingGeneralAndAdministrative": "96000000", "netIncomeFromContinuingOperations": "407000000" }, "balance": { "goodwill": "4065000000", "inventory": "1964000000", "commonStock": "404000000", "currentDebt": "None", "investments": "None", "totalAssets": "11046000000", "longTermDebt": "3253000000", "shortTermDebt": "46000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "467000000", "reportedCurrency": "USD", "retainedEarnings": "3434000000", "totalLiabilities": "6004000000", "otherCurrentAssets": "283000000", "totalCurrentAssets": "3694000000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "902000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7352000000", "currentAccountsPayable": "1028000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2695000000", "shortLongTermDebtTotal": "3428000000", "totalShareholderEquity": "5042000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "462000000", "totalCurrentLiabilities": "1600000000", "otherNonCurrentLiabilities": "486000000", "totalNonCurrentLiabilities": "4404000000", "cashAndShortTermInvestments": "545000000", "commonStockSharesOutstanding": "407000000", "intangibleAssetsExcludingGoodwill": "467000000", "cashAndCashEquivalentsAtCarryingValue": "545000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "407000000", "profitLoss": "None", "dividendPayout": "41000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-32000000", "operatingCashflow": "446000000", "capitalExpenditures": "102000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-339000000", "cashflowFromInvestment": "-97000000", "stockBasedCompensation": "25000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-175000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2053000000, "cost_of_revenue": 1434000000, "gross_profit": 619000000, "research_and_development": 9000000, "selling_general_admin": 96000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 507000000, "depreciation_amortisation": 69000000, "ebitda": 576000000, "interest_expense": 38000000, "interest_income": null, "other_non_operating": null, "pretax_income": 469000000, "tax_provision": 62000000, "effective_tax_rate": null, "net_income": 407000000, "net_income_continuing_ops": 407000000, "net_income_to_common": 407000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 545000000, "short_term_investments": null, "net_receivables": 902000000, "inventory": 1964000000, "other_current_assets": null, "total_current_assets": 3694000000, "net_ppe": null, "goodwill": 4065000000, "intangible_assets": 467000000, "goodwill_and_intangibles": 4532000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7352000000, "total_assets": 11046000000, "short_term_debt": 46000000, "accounts_payable": 1028000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1600000000, "long_term_debt": 3253000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4404000000, "total_liabilities": 6004000000, "total_debt": 3299000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3434000000, "total_equity": 5042000000, "shares_outstanding": 407000000, "operating_cash_flow": 446000000, "stock_based_compensation": 25000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 102000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -97000000, "dividends_paid": 41000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -339000000, "free_cash_flow": 548000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "507000000", "ebitda": "576000000", "netIncome": "407000000", "grossProfit": "619000000", "depreciation": "None", "totalRevenue": "2053000000", "costOfRevenue": "1434000000", "interestIncome": "4000000", "incomeBeforeTax": "469000000", "interestExpense": "38000000", "operatingIncome": "521000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "62000000", "reportedCurrency": "USD", "netInterestIncome": "-34000000", "nonInterestIncome": "None", "operatingExpenses": "98000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1434000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69000000", "sellingGeneralAndAdministrative": "96000000", "netIncomeFromContinuingOperations": "407000000" }, "balance": { "goodwill": "4065000000", "inventory": "1964000000", "commonStock": "404000000", "currentDebt": "None", "investments": "None", "totalAssets": "11046000000", "longTermDebt": "3253000000", "shortTermDebt": "46000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "467000000", "reportedCurrency": "USD", "retainedEarnings": "3434000000", "totalLiabilities": "6004000000", "otherCurrentAssets": "283000000", "totalCurrentAssets": "3694000000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "902000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7352000000", "currentAccountsPayable": "1028000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2695000000", "shortLongTermDebtTotal": "3428000000", "totalShareholderEquity": "5042000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "462000000", "totalCurrentLiabilities": "1600000000", "otherNonCurrentLiabilities": "486000000", "totalNonCurrentLiabilities": "4404000000", "cashAndShortTermInvestments": "545000000", "commonStockSharesOutstanding": "407000000", "intangibleAssetsExcludingGoodwill": "467000000", "cashAndCashEquivalentsAtCarryingValue": "545000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "407000000", "profitLoss": "None", "dividendPayout": "41000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-32000000", "operatingCashflow": "446000000", "capitalExpenditures": "102000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-339000000", "cashflowFromInvestment": "-97000000", "stockBasedCompensation": "25000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-175000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:12:53.550920+00:00", "is_restated": false, "income_statement": { "revenue": 1942000000, "cost_of_revenue": 1359000000, "gross_profit": 583000000, "ebit": 485000000, "ebitda": 554000000, "pretax_income": 446000000, "tax_provision": 102000000, "net_income": 344000000, "net_income_to_common": 344000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 536000000, "total_current_assets": 3554000000, "total_assets": 10772000000, "short_term_debt": 46000000, "long_term_debt": 3317000000, "total_debt": 3363000000, "total_liabilities": 5980000000, "total_equity": 4792000000, "shares_outstanding": 407000000, "goodwill_and_intangibles": 4498000000 }, "cash_flow": { "operating_cash_flow": 253000000, "capital_expenditure": 119000000, "free_cash_flow": 372000000, "dividends_paid": 42000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 277982, "ticker_id": 1993, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:12:53.550920+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "485000000", "ebitda": "554000000", "netIncome": "344000000", "grossProfit": "583000000", "depreciation": "None", "totalRevenue": "1942000000", "costOfRevenue": "1359000000", "interestIncome": "4000000", "incomeBeforeTax": "446000000", "interestExpense": "39000000", "operatingIncome": "490000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "102000000", "reportedCurrency": "USD", "netInterestIncome": "-35000000", "nonInterestIncome": "None", "operatingExpenses": "93000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1359000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69000000", "sellingGeneralAndAdministrative": "85000000", "netIncomeFromContinuingOperations": "344000000" }, "balance": { "goodwill": "4028000000", "inventory": "1902000000", "commonStock": "404000000", "currentDebt": "None", "investments": "None", "totalAssets": "10772000000", "longTermDebt": "3317000000", "shortTermDebt": "46000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "470000000", "reportedCurrency": "USD", "retainedEarnings": "3068000000", "totalLiabilities": "5980000000", "otherCurrentAssets": "215000000", "totalCurrentAssets": "3554000000", "currentLongTermDebt": "7000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "901000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7218000000", "currentAccountsPayable": "991000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2598000000", "shortLongTermDebtTotal": "3483000000", "totalShareholderEquity": "4792000000", "capitalLeaseObligations": "159000000", "otherCurrentLiabilities": "406000000", "totalCurrentLiabilities": "1548000000", "otherNonCurrentLiabilities": "316000000", "totalNonCurrentLiabilities": "4432000000", "cashAndShortTermInvestments": "536000000", "commonStockSharesOutstanding": "407000000", "intangibleAssetsExcludingGoodwill": "470000000", "cashAndCashEquivalentsAtCarryingValue": "536000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "344000000", "profitLoss": "None", "dividendPayout": "42000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-49000000", "operatingCashflow": "253000000", "capitalExpenditures": "119000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-167000000", "cashflowFromInvestment": "-115000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1942000000, "cost_of_revenue": 1359000000, "gross_profit": 583000000, "research_and_development": 8000000, "selling_general_admin": 85000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 485000000, "depreciation_amortisation": 69000000, "ebitda": 554000000, "interest_expense": 39000000, "interest_income": null, "other_non_operating": null, "pretax_income": 446000000, "tax_provision": 102000000, "effective_tax_rate": null, "net_income": 344000000, "net_income_continuing_ops": 344000000, "net_income_to_common": 344000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 536000000, "short_term_investments": null, "net_receivables": 901000000, "inventory": 1902000000, "other_current_assets": null, "total_current_assets": 3554000000, "net_ppe": null, "goodwill": 4028000000, "intangible_assets": 470000000, "goodwill_and_intangibles": 4498000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7218000000, "total_assets": 10772000000, "short_term_debt": 46000000, "accounts_payable": 991000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1548000000, "long_term_debt": 3317000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4432000000, "total_liabilities": 5980000000, "total_debt": 3363000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3068000000, "total_equity": 4792000000, "shares_outstanding": 407000000, "operating_cash_flow": 253000000, "stock_based_compensation": 14000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 119000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -115000000, "dividends_paid": 42000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -167000000, "free_cash_flow": 372000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "485000000", "ebitda": "554000000", "netIncome": "344000000", "grossProfit": "583000000", "depreciation": "None", "totalRevenue": "1942000000", "costOfRevenue": "1359000000", "interestIncome": "4000000", "incomeBeforeTax": "446000000", "interestExpense": "39000000", "operatingIncome": "490000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "102000000", "reportedCurrency": "USD", "netInterestIncome": "-35000000", "nonInterestIncome": "None", "operatingExpenses": "93000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1359000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69000000", "sellingGeneralAndAdministrative": "85000000", "netIncomeFromContinuingOperations": "344000000" }, "balance": { "goodwill": "4028000000", "inventory": "1902000000", "commonStock": "404000000", "currentDebt": "None", "investments": "None", "totalAssets": "10772000000", "longTermDebt": "3317000000", "shortTermDebt": "46000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "470000000", "reportedCurrency": "USD", "retainedEarnings": "3068000000", "totalLiabilities": "5980000000", "otherCurrentAssets": "215000000", "totalCurrentAssets": "3554000000", "currentLongTermDebt": "7000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "901000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7218000000", "currentAccountsPayable": "991000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2598000000", "shortLongTermDebtTotal": "3483000000", "totalShareholderEquity": "4792000000", "capitalLeaseObligations": "159000000", "otherCurrentLiabilities": "406000000", "totalCurrentLiabilities": "1548000000", "otherNonCurrentLiabilities": "316000000", "totalNonCurrentLiabilities": "4432000000", "cashAndShortTermInvestments": "536000000", "commonStockSharesOutstanding": "407000000", "intangibleAssetsExcludingGoodwill": "470000000", "cashAndCashEquivalentsAtCarryingValue": "536000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "344000000", "profitLoss": "None", "dividendPayout": "42000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-49000000", "operatingCashflow": "253000000", "capitalExpenditures": "119000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-167000000", "cashflowFromInvestment": "-115000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:12:53.550920+00:00", "is_restated": false, "income_statement": { "revenue": 1891000000, "cost_of_revenue": 1350000000, "gross_profit": 541000000, "ebit": 432000000, "ebitda": 505000000, "pretax_income": 392000000, "tax_provision": 78000000, "net_income": 314000000, "net_income_to_common": 314000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 564000000, "total_current_assets": 3362000000, "total_assets": 10519000000, "short_term_debt": 43000000, "long_term_debt": 3309000000, "total_debt": 3352000000, "total_liabilities": 5965000000, "total_equity": 4554000000, "shares_outstanding": 408000000, "goodwill_and_intangibles": 4485000000 }, "cash_flow": { "operating_cash_flow": 480000000, "capital_expenditure": 102000000, "free_cash_flow": 582000000, "dividends_paid": 33000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 277983, "ticker_id": 1993, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:12:53.550920+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "432000000", "ebitda": "505000000", "netIncome": "314000000", "grossProfit": "541000000", "depreciation": "None", "totalRevenue": "1891000000", "costOfRevenue": "1350000000", "interestIncome": "5000000", "incomeBeforeTax": "392000000", "interestExpense": "40000000", "operatingIncome": "457000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "78000000", "reportedCurrency": "USD", "netInterestIncome": "-35000000", "nonInterestIncome": "None", "operatingExpenses": "84000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1350000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73000000", "sellingGeneralAndAdministrative": "92000000", "netIncomeFromContinuingOperations": "314000000" }, "balance": { "goodwill": "4010000000", "inventory": "1840000000", "commonStock": "405000000", "currentDebt": "None", "investments": "None", "totalAssets": "10519000000", "longTermDebt": "3309000000", "shortTermDebt": "43000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "475000000", "reportedCurrency": "USD", "retainedEarnings": "2766000000", "totalLiabilities": "5965000000", "otherCurrentAssets": "249000000", "totalCurrentAssets": "3362000000", "currentLongTermDebt": "6000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "709000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7157000000", "currentAccountsPayable": "948000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2541000000", "shortLongTermDebtTotal": "3471000000", "totalShareholderEquity": "4554000000", "capitalLeaseObligations": "156000000", "otherCurrentLiabilities": "498000000", "totalCurrentLiabilities": "1549000000", "otherNonCurrentLiabilities": "309000000", "totalNonCurrentLiabilities": "4416000000", "cashAndShortTermInvestments": "564000000", "commonStockSharesOutstanding": "408000000", "intangibleAssetsExcludingGoodwill": "475000000", "cashAndCashEquivalentsAtCarryingValue": "564000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "314000000", "profitLoss": "None", "dividendPayout": "33000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "33000000", "operatingCashflow": "480000000", "capitalExpenditures": "102000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-284000000", "cashflowFromInvestment": "-107000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-190000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1891000000, "cost_of_revenue": 1350000000, "gross_profit": 541000000, "research_and_development": 7000000, "selling_general_admin": 92000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 432000000, "depreciation_amortisation": 73000000, "ebitda": 505000000, "interest_expense": 40000000, "interest_income": null, "other_non_operating": null, "pretax_income": 392000000, "tax_provision": 78000000, "effective_tax_rate": null, "net_income": 314000000, "net_income_continuing_ops": 314000000, "net_income_to_common": 314000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 564000000, "short_term_investments": null, "net_receivables": 709000000, "inventory": 1840000000, "other_current_assets": null, "total_current_assets": 3362000000, "net_ppe": null, "goodwill": 4010000000, "intangible_assets": 475000000, "goodwill_and_intangibles": 4485000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7157000000, "total_assets": 10519000000, "short_term_debt": 43000000, "accounts_payable": 948000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1549000000, "long_term_debt": 3309000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4416000000, "total_liabilities": 5965000000, "total_debt": 3352000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2766000000, "total_equity": 4554000000, "shares_outstanding": 408000000, "operating_cash_flow": 480000000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 102000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -107000000, "dividends_paid": 33000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -284000000, "free_cash_flow": 582000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "432000000", "ebitda": "505000000", "netIncome": "314000000", "grossProfit": "541000000", "depreciation": "None", "totalRevenue": "1891000000", "costOfRevenue": "1350000000", "interestIncome": "5000000", "incomeBeforeTax": "392000000", "interestExpense": "40000000", "operatingIncome": "457000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "78000000", "reportedCurrency": "USD", "netInterestIncome": "-35000000", "nonInterestIncome": "None", "operatingExpenses": "84000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1350000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73000000", "sellingGeneralAndAdministrative": "92000000", "netIncomeFromContinuingOperations": "314000000" }, "balance": { "goodwill": "4010000000", "inventory": "1840000000", "commonStock": "405000000", "currentDebt": "None", "investments": "None", "totalAssets": "10519000000", "longTermDebt": "3309000000", "shortTermDebt": "43000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "475000000", "reportedCurrency": "USD", "retainedEarnings": "2766000000", "totalLiabilities": "5965000000", "otherCurrentAssets": "249000000", "totalCurrentAssets": "3362000000", "currentLongTermDebt": "6000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "709000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7157000000", "currentAccountsPayable": "948000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2541000000", "shortLongTermDebtTotal": "3471000000", "totalShareholderEquity": "4554000000", "capitalLeaseObligations": "156000000", "otherCurrentLiabilities": "498000000", "totalCurrentLiabilities": "1549000000", "otherNonCurrentLiabilities": "309000000", "totalNonCurrentLiabilities": "4416000000", "cashAndShortTermInvestments": "564000000", "commonStockSharesOutstanding": "408000000", "intangibleAssetsExcludingGoodwill": "475000000", "cashAndCashEquivalentsAtCarryingValue": "564000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "314000000", "profitLoss": "None", "dividendPayout": "33000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "33000000", "operatingCashflow": "480000000", "capitalExpenditures": "102000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-284000000", "cashflowFromInvestment": "-107000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-190000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:12:53.550920+00:00", "is_restated": false, "income_statement": { "revenue": 1835000000, "cost_of_revenue": 1321000000, "gross_profit": 514000000, "ebit": 398000000, "ebitda": 466000000, "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": 475000000, "total_current_assets": 3391000000, "total_assets": 10558000000, "short_term_debt": 1000000, "long_term_debt": 3393000000, "total_debt": 3394000000, "total_liabilities": 6055000000, "total_equity": 4503000000, "shares_outstanding": 410000000, "goodwill_and_intangibles": 4531000000 }, "cash_flow": { "operating_cash_flow": 244000000, "capital_expenditure": 82000000, "free_cash_flow": 326000000, "dividends_paid": 34000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 277985, "ticker_id": 1993, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:12:53.550920+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "398000000", "ebitda": "466000000", "netIncome": "332000000", "grossProfit": "514000000", "depreciation": "None", "totalRevenue": "1835000000", "costOfRevenue": "1321000000", "interestIncome": "4000000", "incomeBeforeTax": "354000000", "interestExpense": "44000000", "operatingIncome": "420000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "22000000", "reportedCurrency": "USD", "netInterestIncome": "-40000000", "nonInterestIncome": "None", "operatingExpenses": "94000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1321000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68000000", "sellingGeneralAndAdministrative": "85000000", "netIncomeFromContinuingOperations": "332000000" }, "balance": { "goodwill": "4047000000", "inventory": "1902000000", "commonStock": "407000000", "currentDebt": "None", "investments": "None", "totalAssets": "10558000000", "longTermDebt": "3393000000", "shortTermDebt": "1000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "484000000", "reportedCurrency": "USD", "retainedEarnings": "2453000000", "totalLiabilities": "6055000000", "otherCurrentAssets": "239000000", "totalCurrentAssets": "3391000000", "currentLongTermDebt": "1000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "775000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7167000000", "currentAccountsPayable": "917000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2517000000", "shortLongTermDebtTotal": "3394000000", "totalShareholderEquity": "4503000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "540000000", "totalCurrentLiabilities": "1517000000", "otherNonCurrentLiabilities": "432000000", "totalNonCurrentLiabilities": "4538000000", "cashAndShortTermInvestments": "475000000", "commonStockSharesOutstanding": "410000000", "intangibleAssetsExcludingGoodwill": "484000000", "cashAndCashEquivalentsAtCarryingValue": "475000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "332000000", "profitLoss": "None", "dividendPayout": "34000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-30000000", "operatingCashflow": "244000000", "capitalExpenditures": "82000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-441000000", "cashflowFromInvestment": "-80000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1835000000, "cost_of_revenue": 1321000000, "gross_profit": 514000000, "research_and_development": 9000000, "selling_general_admin": 85000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 398000000, "depreciation_amortisation": 68000000, "ebitda": 466000000, "interest_expense": 44000000, "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": 475000000, "short_term_investments": null, "net_receivables": 775000000, "inventory": 1902000000, "other_current_assets": null, "total_current_assets": 3391000000, "net_ppe": null, "goodwill": 4047000000, "intangible_assets": 484000000, "goodwill_and_intangibles": 4531000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7167000000, "total_assets": 10558000000, "short_term_debt": 1000000, "accounts_payable": 917000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1517000000, "long_term_debt": 3393000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4538000000, "total_liabilities": 6055000000, "total_debt": 3394000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2453000000, "total_equity": 4503000000, "shares_outstanding": 410000000, "operating_cash_flow": 244000000, "stock_based_compensation": 16000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -80000000, "dividends_paid": 34000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -441000000, "free_cash_flow": 326000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "398000000", "ebitda": "466000000", "netIncome": "332000000", "grossProfit": "514000000", "depreciation": "None", "totalRevenue": "1835000000", "costOfRevenue": "1321000000", "interestIncome": "4000000", "incomeBeforeTax": "354000000", "interestExpense": "44000000", "operatingIncome": "420000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "22000000", "reportedCurrency": "USD", "netInterestIncome": "-40000000", "nonInterestIncome": "None", "operatingExpenses": "94000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1321000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68000000", "sellingGeneralAndAdministrative": "85000000", "netIncomeFromContinuingOperations": "332000000" }, "balance": { "goodwill": "4047000000", "inventory": "1902000000", "commonStock": "407000000", "currentDebt": "None", "investments": "None", "totalAssets": "10558000000", "longTermDebt": "3393000000", "shortTermDebt": "1000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "484000000", "reportedCurrency": "USD", "retainedEarnings": "2453000000", "totalLiabilities": "6055000000", "otherCurrentAssets": "239000000", "totalCurrentAssets": "3391000000", "currentLongTermDebt": "1000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "775000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7167000000", "currentAccountsPayable": "917000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2517000000", "shortLongTermDebtTotal": "3394000000", "totalShareholderEquity": "4503000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "540000000", "totalCurrentLiabilities": "1517000000", "otherNonCurrentLiabilities": "432000000", "totalNonCurrentLiabilities": "4538000000", "cashAndShortTermInvestments": "475000000", "commonStockSharesOutstanding": "410000000", "intangibleAssetsExcludingGoodwill": "484000000", "cashAndCashEquivalentsAtCarryingValue": "475000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "332000000", "profitLoss": "None", "dividendPayout": "34000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-30000000", "operatingCashflow": "244000000", "capitalExpenditures": "82000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-441000000", "cashflowFromInvestment": "-80000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:12:53.550920+00:00", "is_restated": false, "income_statement": { "revenue": 1880000000, "cost_of_revenue": 1356000000, "gross_profit": 524000000, "ebit": 383000000, "ebitda": 452000000, "pretax_income": 334000000, "tax_provision": 68000000, "net_income": 266000000, "net_income_to_common": 266000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 753000000, "total_current_assets": 3603000000, "total_assets": 10679000000, "short_term_debt": 819000000, "long_term_debt": 2877000000, "total_debt": 3696000000, "total_liabilities": 6402000000, "total_equity": 4277000000, "shares_outstanding": 411000000, "goodwill_and_intangibles": 4505000000 }, "cash_flow": { "operating_cash_flow": 397000000, "capital_expenditure": 55000000, "free_cash_flow": 452000000, "dividends_paid": 21000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 277986, "ticker_id": 1993, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:12:53.550920+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "383000000", "ebitda": "452000000", "netIncome": "266000000", "grossProfit": "524000000", "depreciation": "None", "totalRevenue": "1880000000", "costOfRevenue": "1356000000", "interestIncome": "6000000", "incomeBeforeTax": "334000000", "interestExpense": "49000000", "operatingIncome": "420000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "68000000", "reportedCurrency": "USD", "netInterestIncome": "-43000000", "nonInterestIncome": "None", "operatingExpenses": "104000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1356000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69000000", "sellingGeneralAndAdministrative": "106000000", "netIncomeFromContinuingOperations": "266000000" }, "balance": { "goodwill": "4016000000", "inventory": "1848000000", "commonStock": "408000000", "currentDebt": "None", "investments": "None", "totalAssets": "10679000000", "longTermDebt": "2877000000", "shortTermDebt": "819000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "489000000", "reportedCurrency": "USD", "retainedEarnings": "2186000000", "totalLiabilities": "6402000000", "otherCurrentAssets": "235000000", "totalCurrentAssets": "3603000000", "currentLongTermDebt": "782000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "768000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7076000000", "currentAccountsPayable": "971000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3817000000", "totalShareholderEquity": "4277000000", "capitalLeaseObligations": "158000000", "otherCurrentLiabilities": "487000000", "totalCurrentLiabilities": "2358000000", "otherNonCurrentLiabilities": "311000000", "totalNonCurrentLiabilities": "4044000000", "cashAndShortTermInvestments": "753000000", "commonStockSharesOutstanding": "411000000", "intangibleAssetsExcludingGoodwill": "489000000", "cashAndCashEquivalentsAtCarryingValue": "753000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "266000000", "profitLoss": "None", "dividendPayout": "21000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-78000000", "operatingCashflow": "397000000", "capitalExpenditures": "55000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-123000000", "cashflowFromInvestment": "-54000000", "stockBasedCompensation": "23000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1880000000, "cost_of_revenue": 1356000000, "gross_profit": 524000000, "research_and_development": 7000000, "selling_general_admin": 106000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 383000000, "depreciation_amortisation": 69000000, "ebitda": 452000000, "interest_expense": 49000000, "interest_income": null, "other_non_operating": null, "pretax_income": 334000000, "tax_provision": 68000000, "effective_tax_rate": null, "net_income": 266000000, "net_income_continuing_ops": 266000000, "net_income_to_common": 266000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 753000000, "short_term_investments": null, "net_receivables": 768000000, "inventory": 1848000000, "other_current_assets": null, "total_current_assets": 3603000000, "net_ppe": null, "goodwill": 4016000000, "intangible_assets": 489000000, "goodwill_and_intangibles": 4505000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7076000000, "total_assets": 10679000000, "short_term_debt": 819000000, "accounts_payable": 971000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2358000000, "long_term_debt": 2877000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4044000000, "total_liabilities": 6402000000, "total_debt": 3696000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2186000000, "total_equity": 4277000000, "shares_outstanding": 411000000, "operating_cash_flow": 397000000, "stock_based_compensation": 23000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54000000, "dividends_paid": 21000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -123000000, "free_cash_flow": 452000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "383000000", "ebitda": "452000000", "netIncome": "266000000", "grossProfit": "524000000", "depreciation": "None", "totalRevenue": "1880000000", "costOfRevenue": "1356000000", "interestIncome": "6000000", "incomeBeforeTax": "334000000", "interestExpense": "49000000", "operatingIncome": "420000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "68000000", "reportedCurrency": "USD", "netInterestIncome": "-43000000", "nonInterestIncome": "None", "operatingExpenses": "104000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1356000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69000000", "sellingGeneralAndAdministrative": "106000000", "netIncomeFromContinuingOperations": "266000000" }, "balance": { "goodwill": "4016000000", "inventory": "1848000000", "commonStock": "408000000", "currentDebt": "None", "investments": "None", "totalAssets": "10679000000", "longTermDebt": "2877000000", "shortTermDebt": "819000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "489000000", "reportedCurrency": "USD", "retainedEarnings": "2186000000", "totalLiabilities": "6402000000", "otherCurrentAssets": "235000000", "totalCurrentAssets": "3603000000", "currentLongTermDebt": "782000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "768000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7076000000", "currentAccountsPayable": "971000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3817000000", "totalShareholderEquity": "4277000000", "capitalLeaseObligations": "158000000", "otherCurrentLiabilities": "487000000", "totalCurrentLiabilities": "2358000000", "otherNonCurrentLiabilities": "311000000", "totalNonCurrentLiabilities": "4044000000", "cashAndShortTermInvestments": "753000000", "commonStockSharesOutstanding": "411000000", "intangibleAssetsExcludingGoodwill": "489000000", "cashAndCashEquivalentsAtCarryingValue": "753000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "266000000", "profitLoss": "None", "dividendPayout": "21000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-78000000", "operatingCashflow": "397000000", "capitalExpenditures": "55000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-123000000", "cashflowFromInvestment": "-54000000", "stockBasedCompensation": "23000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:12:53.550920+00:00", "is_restated": false, "income_statement": { "revenue": 1824000000, "cost_of_revenue": 1357000000, "gross_profit": 467000000, "ebit": 352000000, "ebitda": 419000000, "pretax_income": 303000000, "tax_provision": 60000000, "net_income": 243000000, "net_income_to_common": 243000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 534000000, "total_current_assets": 3340000000, "total_assets": 10410000000, "short_term_debt": 206000000, "long_term_debt": 3486000000, "total_debt": 3692000000, "total_liabilities": 6324000000, "total_equity": 4086000000, "shares_outstanding": 412000000, "goodwill_and_intangibles": 4518000000 }, "cash_flow": { "operating_cash_flow": 177000000, "capital_expenditure": 82000000, "free_cash_flow": 259000000, "dividends_paid": 21000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 277987, "ticker_id": 1993, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:12:53.550920+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "352000000", "ebitda": "419000000", "netIncome": "243000000", "grossProfit": "467000000", "depreciation": "None", "totalRevenue": "1824000000", "costOfRevenue": "1357000000", "interestIncome": "5000000", "incomeBeforeTax": "303000000", "interestExpense": "49000000", "operatingIncome": "369000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "60000000", "reportedCurrency": "USD", "netInterestIncome": "-44000000", "nonInterestIncome": "None", "operatingExpenses": "98000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1357000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67000000", "sellingGeneralAndAdministrative": "88000000", "netIncomeFromContinuingOperations": "243000000" }, "balance": { "goodwill": "4020000000", "inventory": "1783000000", "commonStock": "408000000", "currentDebt": "None", "investments": "None", "totalAssets": "10410000000", "longTermDebt": "3486000000", "shortTermDebt": "206000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "498000000", "reportedCurrency": "USD", "retainedEarnings": "1942000000", "totalLiabilities": "6324000000", "otherCurrentAssets": "221000000", "totalCurrentAssets": "3340000000", "currentLongTermDebt": "206000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "803000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7070000000", "currentAccountsPayable": "964000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3692000000", "totalShareholderEquity": "4086000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "444000000", "totalCurrentLiabilities": "1698000000", "otherNonCurrentLiabilities": "387000000", "totalNonCurrentLiabilities": "4626000000", "cashAndShortTermInvestments": "534000000", "commonStockSharesOutstanding": "412000000", "intangibleAssetsExcludingGoodwill": "498000000", "cashAndCashEquivalentsAtCarryingValue": "534000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "243000000", "profitLoss": "None", "dividendPayout": "21000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-31000000", "operatingCashflow": "177000000", "capitalExpenditures": "82000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-178000000", "cashflowFromInvestment": "-75000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1824000000, "cost_of_revenue": 1357000000, "gross_profit": 467000000, "research_and_development": 10000000, "selling_general_admin": 88000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 352000000, "depreciation_amortisation": 67000000, "ebitda": 419000000, "interest_expense": 49000000, "interest_income": null, "other_non_operating": null, "pretax_income": 303000000, "tax_provision": 60000000, "effective_tax_rate": null, "net_income": 243000000, "net_income_continuing_ops": 243000000, "net_income_to_common": 243000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 534000000, "short_term_investments": null, "net_receivables": 803000000, "inventory": 1783000000, "other_current_assets": null, "total_current_assets": 3340000000, "net_ppe": null, "goodwill": 4020000000, "intangible_assets": 498000000, "goodwill_and_intangibles": 4518000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7070000000, "total_assets": 10410000000, "short_term_debt": 206000000, "accounts_payable": 964000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1698000000, "long_term_debt": 3486000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4626000000, "total_liabilities": 6324000000, "total_debt": 3692000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1942000000, "total_equity": 4086000000, "shares_outstanding": 412000000, "operating_cash_flow": 177000000, "stock_based_compensation": 15000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -75000000, "dividends_paid": 21000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -178000000, "free_cash_flow": 259000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "352000000", "ebitda": "419000000", "netIncome": "243000000", "grossProfit": "467000000", "depreciation": "None", "totalRevenue": "1824000000", "costOfRevenue": "1357000000", "interestIncome": "5000000", "incomeBeforeTax": "303000000", "interestExpense": "49000000", "operatingIncome": "369000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "60000000", "reportedCurrency": "USD", "netInterestIncome": "-44000000", "nonInterestIncome": "None", "operatingExpenses": "98000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1357000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67000000", "sellingGeneralAndAdministrative": "88000000", "netIncomeFromContinuingOperations": "243000000" }, "balance": { "goodwill": "4020000000", "inventory": "1783000000", "commonStock": "408000000", "currentDebt": "None", "investments": "None", "totalAssets": "10410000000", "longTermDebt": "3486000000", "shortTermDebt": "206000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "498000000", "reportedCurrency": "USD", "retainedEarnings": "1942000000", "totalLiabilities": "6324000000", "otherCurrentAssets": "221000000", "totalCurrentAssets": "3340000000", "currentLongTermDebt": "206000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "803000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7070000000", "currentAccountsPayable": "964000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3692000000", "totalShareholderEquity": "4086000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "444000000", "totalCurrentLiabilities": "1698000000", "otherNonCurrentLiabilities": "387000000", "totalNonCurrentLiabilities": "4626000000", "cashAndShortTermInvestments": "534000000", "commonStockSharesOutstanding": "412000000", "intangibleAssetsExcludingGoodwill": "498000000", "cashAndCashEquivalentsAtCarryingValue": "534000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "243000000", "profitLoss": "None", "dividendPayout": "21000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-31000000", "operatingCashflow": "177000000", "capitalExpenditures": "82000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-178000000", "cashflowFromInvestment": "-75000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:12:53.550920+00:00", "is_restated": false, "income_statement": { "revenue": 1731000000, "cost_of_revenue": 1280000000, "gross_profit": 451000000, "ebit": 322000000, "ebitda": 390000000, "pretax_income": 270000000, "tax_provision": 34000000, "net_income": 236000000, "net_income_to_common": 236000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 610000000, "total_current_assets": 3316000000, "total_assets": 10428000000, "short_term_debt": 238000000, "long_term_debt": 3500000000, "total_debt": 3738000000, "total_liabilities": 6391000000, "total_equity": 4037000000, "shares_outstanding": 413941353, "goodwill_and_intangibles": 4540000000 }, "cash_flow": { "operating_cash_flow": 458000000, "capital_expenditure": 55000000, "free_cash_flow": 513000000, "dividends_paid": 21000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 277988, "ticker_id": 1993, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:12:53.550920+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "322000000", "ebitda": "390000000", "netIncome": "236000000", "grossProfit": "451000000", "depreciation": "None", "totalRevenue": "1731000000", "costOfRevenue": "1280000000", "interestIncome": "8000000", "incomeBeforeTax": "270000000", "interestExpense": "52000000", "operatingIncome": "359000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "34000000", "reportedCurrency": "USD", "netInterestIncome": "-44000000", "nonInterestIncome": "None", "operatingExpenses": "92000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1280000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68000000", "sellingGeneralAndAdministrative": "93000000", "netIncomeFromContinuingOperations": "236000000" }, "balance": { "goodwill": "4035000000", "inventory": "1765000000", "commonStock": "410000000", "currentDebt": "None", "investments": "None", "totalAssets": "10428000000", "longTermDebt": "3500000000", "shortTermDebt": "238000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "505000000", "reportedCurrency": "USD", "retainedEarnings": "1720000000", "totalLiabilities": "6391000000", "otherCurrentAssets": "249000000", "totalCurrentAssets": "3316000000", "currentLongTermDebt": "206000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "692000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7112000000", "currentAccountsPayable": "982000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3835000000", "totalShareholderEquity": "4037000000", "capitalLeaseObligations": "129000000", "otherCurrentLiabilities": "496000000", "totalCurrentLiabilities": "1784000000", "otherNonCurrentLiabilities": "254000000", "totalNonCurrentLiabilities": "4607000000", "cashAndShortTermInvestments": "610000000", "commonStockSharesOutstanding": "413941353", "intangibleAssetsExcludingGoodwill": "505000000", "cashAndCashEquivalentsAtCarryingValue": "610000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "236000000", "profitLoss": "None", "dividendPayout": "21000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6000000", "operatingCashflow": "458000000", "capitalExpenditures": "55000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-222000000", "cashflowFromInvestment": "-52000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1731000000, "cost_of_revenue": 1280000000, "gross_profit": 451000000, "research_and_development": 9000000, "selling_general_admin": 93000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 322000000, "depreciation_amortisation": 68000000, "ebitda": 390000000, "interest_expense": 52000000, "interest_income": null, "other_non_operating": null, "pretax_income": 270000000, "tax_provision": 34000000, "effective_tax_rate": null, "net_income": 236000000, "net_income_continuing_ops": 236000000, "net_income_to_common": 236000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 610000000, "short_term_investments": null, "net_receivables": 692000000, "inventory": 1765000000, "other_current_assets": null, "total_current_assets": 3316000000, "net_ppe": null, "goodwill": 4035000000, "intangible_assets": 505000000, "goodwill_and_intangibles": 4540000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7112000000, "total_assets": 10428000000, "short_term_debt": 238000000, "accounts_payable": 982000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1784000000, "long_term_debt": 3500000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4607000000, "total_liabilities": 6391000000, "total_debt": 3738000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1720000000, "total_equity": 4037000000, "shares_outstanding": 413941353, "operating_cash_flow": 458000000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52000000, "dividends_paid": 21000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -222000000, "free_cash_flow": 513000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "322000000", "ebitda": "390000000", "netIncome": "236000000", "grossProfit": "451000000", "depreciation": "None", "totalRevenue": "1731000000", "costOfRevenue": "1280000000", "interestIncome": "8000000", "incomeBeforeTax": "270000000", "interestExpense": "52000000", "operatingIncome": "359000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "34000000", "reportedCurrency": "USD", "netInterestIncome": "-44000000", "nonInterestIncome": "None", "operatingExpenses": "92000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1280000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68000000", "sellingGeneralAndAdministrative": "93000000", "netIncomeFromContinuingOperations": "236000000" }, "balance": { "goodwill": "4035000000", "inventory": "1765000000", "commonStock": "410000000", "currentDebt": "None", "investments": "None", "totalAssets": "10428000000", "longTermDebt": "3500000000", "shortTermDebt": "238000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "505000000", "reportedCurrency": "USD", "retainedEarnings": "1720000000", "totalLiabilities": "6391000000", "otherCurrentAssets": "249000000", "totalCurrentAssets": "3316000000", "currentLongTermDebt": "206000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "692000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7112000000", "currentAccountsPayable": "982000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3835000000", "totalShareholderEquity": "4037000000", "capitalLeaseObligations": "129000000", "otherCurrentLiabilities": "496000000", "totalCurrentLiabilities": "1784000000", "otherNonCurrentLiabilities": "254000000", "totalNonCurrentLiabilities": "4607000000", "cashAndShortTermInvestments": "610000000", "commonStockSharesOutstanding": "413941353", "intangibleAssetsExcludingGoodwill": "505000000", "cashAndCashEquivalentsAtCarryingValue": "610000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "236000000", "profitLoss": "None", "dividendPayout": "21000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6000000", "operatingCashflow": "458000000", "capitalExpenditures": "55000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-222000000", "cashflowFromInvestment": "-52000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:12:53.550920+00:00", "is_restated": false, "income_statement": { "revenue": 1658000000, "cost_of_revenue": 1254000000, "gross_profit": 404000000, "ebit": 296000000, "ebitda": 364000000, "pretax_income": 242000000, "tax_provision": 54000000, "net_income": 188000000, "net_income_to_common": 188000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 424000000, "total_current_assets": 3111000000, "total_assets": 10166000000, "short_term_debt": 32000000, "long_term_debt": 3794000000, "total_debt": 3826000000, "total_liabilities": 6294000000, "total_equity": 3872000000, "shares_outstanding": 415000000, "goodwill_and_intangibles": 4514000000 }, "cash_flow": { "operating_cash_flow": 191000000, "capital_expenditure": 59000000, "free_cash_flow": 250000000, "dividends_paid": 17000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 277990, "ticker_id": 1993, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:12:53.550920+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "296000000", "ebitda": "364000000", "netIncome": "188000000", "grossProfit": "404000000", "depreciation": "None", "totalRevenue": "1658000000", "costOfRevenue": "1254000000", "interestIncome": "57000000", "incomeBeforeTax": "242000000", "interestExpense": "54000000", "operatingIncome": "308000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "54000000", "reportedCurrency": "USD", "netInterestIncome": "-54000000", "nonInterestIncome": "None", "operatingExpenses": "96000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1254000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68000000", "sellingGeneralAndAdministrative": "94000000", "netIncomeFromContinuingOperations": "188000000" }, "balance": { "goodwill": "4007000000", "inventory": "1748000000", "commonStock": "412000000", "currentDebt": "None", "investments": "None", "totalAssets": "10166000000", "longTermDebt": "3794000000", "shortTermDebt": "32000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "507000000", "reportedCurrency": "USD", "retainedEarnings": "1485000000", "totalLiabilities": "6294000000", "otherCurrentAssets": "212000000", "totalCurrentAssets": "3111000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "727000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7055000000", "currentAccountsPayable": "894000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2296000000", "shortLongTermDebtTotal": "3826000000", "totalShareholderEquity": "3872000000", "capitalLeaseObligations": "115000000", "otherCurrentLiabilities": "560000000", "totalCurrentLiabilities": "1454000000", "otherNonCurrentLiabilities": "330000000", "totalNonCurrentLiabilities": "4840000000", "cashAndShortTermInvestments": "424000000", "commonStockSharesOutstanding": "415000000", "intangibleAssetsExcludingGoodwill": "507000000", "cashAndCashEquivalentsAtCarryingValue": "424000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "188000000", "profitLoss": "None", "dividendPayout": "17000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-49000000", "operatingCashflow": "191000000", "capitalExpenditures": "59000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-243000000", "cashflowFromInvestment": "-163000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1658000000, "cost_of_revenue": 1254000000, "gross_profit": 404000000, "research_and_development": 9000000, "selling_general_admin": 94000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 296000000, "depreciation_amortisation": 68000000, "ebitda": 364000000, "interest_expense": 54000000, "interest_income": null, "other_non_operating": null, "pretax_income": 242000000, "tax_provision": 54000000, "effective_tax_rate": null, "net_income": 188000000, "net_income_continuing_ops": 188000000, "net_income_to_common": 188000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 424000000, "short_term_investments": null, "net_receivables": 727000000, "inventory": 1748000000, "other_current_assets": null, "total_current_assets": 3111000000, "net_ppe": null, "goodwill": 4007000000, "intangible_assets": 507000000, "goodwill_and_intangibles": 4514000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7055000000, "total_assets": 10166000000, "short_term_debt": 32000000, "accounts_payable": 894000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1454000000, "long_term_debt": 3794000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4840000000, "total_liabilities": 6294000000, "total_debt": 3826000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1485000000, "total_equity": 3872000000, "shares_outstanding": 415000000, "operating_cash_flow": 191000000, "stock_based_compensation": 13000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -163000000, "dividends_paid": 17000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -243000000, "free_cash_flow": 250000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "296000000", "ebitda": "364000000", "netIncome": "188000000", "grossProfit": "404000000", "depreciation": "None", "totalRevenue": "1658000000", "costOfRevenue": "1254000000", "interestIncome": "57000000", "incomeBeforeTax": "242000000", "interestExpense": "54000000", "operatingIncome": "308000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "54000000", "reportedCurrency": "USD", "netInterestIncome": "-54000000", "nonInterestIncome": "None", "operatingExpenses": "96000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1254000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68000000", "sellingGeneralAndAdministrative": "94000000", "netIncomeFromContinuingOperations": "188000000" }, "balance": { "goodwill": "4007000000", "inventory": "1748000000", "commonStock": "412000000", "currentDebt": "None", "investments": "None", "totalAssets": "10166000000", "longTermDebt": "3794000000", "shortTermDebt": "32000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "507000000", "reportedCurrency": "USD", "retainedEarnings": "1485000000", "totalLiabilities": "6294000000", "otherCurrentAssets": "212000000", "totalCurrentAssets": "3111000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "727000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7055000000", "currentAccountsPayable": "894000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2296000000", "shortLongTermDebtTotal": "3826000000", "totalShareholderEquity": "3872000000", "capitalLeaseObligations": "115000000", "otherCurrentLiabilities": "560000000", "totalCurrentLiabilities": "1454000000", "otherNonCurrentLiabilities": "330000000", "totalNonCurrentLiabilities": "4840000000", "cashAndShortTermInvestments": "424000000", "commonStockSharesOutstanding": "415000000", "intangibleAssetsExcludingGoodwill": "507000000", "cashAndCashEquivalentsAtCarryingValue": "424000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "188000000", "profitLoss": "None", "dividendPayout": "17000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-49000000", "operatingCashflow": "191000000", "capitalExpenditures": "59000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-243000000", "cashflowFromInvestment": "-163000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:12:53.550920+00:00", "is_restated": false, "income_statement": { "revenue": 1648000000, "cost_of_revenue": 1263000000, "gross_profit": 385000000, "ebit": 298000000, "ebitda": 365000000, "pretax_income": 243000000, "tax_provision": 50000000, "net_income": 193000000, "net_income_to_common": 193000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 535000000, "total_current_assets": 3128000000, "total_assets": 10233000000, "short_term_debt": 3989000000, "long_term_debt": 3989000000, "total_debt": 7978000000, "total_liabilities": 6458000000, "total_equity": 3775000000, "shares_outstanding": 417000000, "goodwill_and_intangibles": 4539000000 }, "cash_flow": { "operating_cash_flow": 229000000, "capital_expenditure": 41000000, "free_cash_flow": 270000000, "dividends_paid": 18000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 277991, "ticker_id": 1993, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:12:53.550920+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "298000000", "ebitda": "365000000", "netIncome": "193000000", "grossProfit": "385000000", "depreciation": "None", "totalRevenue": "1648000000", "costOfRevenue": "1263000000", "interestIncome": "55000000", "incomeBeforeTax": "243000000", "interestExpense": "55000000", "operatingIncome": "288000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "50000000", "reportedCurrency": "USD", "netInterestIncome": "-55000000", "nonInterestIncome": "None", "operatingExpenses": "97000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1263000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67000000", "sellingGeneralAndAdministrative": "99000000", "netIncomeFromContinuingOperations": "193000000" }, "balance": { "goodwill": "4026000000", "inventory": "1715000000", "commonStock": "412000000", "currentDebt": "None", "investments": "None", "totalAssets": "10233000000", "longTermDebt": "3989000000", "shortTermDebt": "3989000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "513000000", "reportedCurrency": "USD", "retainedEarnings": "1334000000", "totalLiabilities": "6458000000", "otherCurrentAssets": "207000000", "totalCurrentAssets": "3128000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "671000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7105000000", "currentAccountsPayable": "881000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2319000000", "shortLongTermDebtTotal": "3989000000", "totalShareholderEquity": "3775000000", "capitalLeaseObligations": "111000000", "otherCurrentLiabilities": "169000000", "totalCurrentLiabilities": "1410000000", "otherNonCurrentLiabilities": "732000000", "totalNonCurrentLiabilities": "5048000000", "cashAndShortTermInvestments": "535000000", "commonStockSharesOutstanding": "417000000", "intangibleAssetsExcludingGoodwill": "513000000", "cashAndCashEquivalentsAtCarryingValue": "535000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "193000000", "profitLoss": "None", "dividendPayout": "18000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-54000000", "operatingCashflow": "229000000", "capitalExpenditures": "41000000", "changeInReceivables": "-4000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-189000000", "cashflowFromInvestment": "-41000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1648000000, "cost_of_revenue": 1263000000, "gross_profit": 385000000, "research_and_development": 9000000, "selling_general_admin": 99000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 298000000, "depreciation_amortisation": 67000000, "ebitda": 365000000, "interest_expense": 55000000, "interest_income": null, "other_non_operating": null, "pretax_income": 243000000, "tax_provision": 50000000, "effective_tax_rate": null, "net_income": 193000000, "net_income_continuing_ops": 193000000, "net_income_to_common": 193000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 535000000, "short_term_investments": null, "net_receivables": 671000000, "inventory": 1715000000, "other_current_assets": null, "total_current_assets": 3128000000, "net_ppe": null, "goodwill": 4026000000, "intangible_assets": 513000000, "goodwill_and_intangibles": 4539000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7105000000, "total_assets": 10233000000, "short_term_debt": 3989000000, "accounts_payable": 881000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1410000000, "long_term_debt": 3989000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5048000000, "total_liabilities": 6458000000, "total_debt": 7978000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1334000000, "total_equity": 3775000000, "shares_outstanding": 417000000, "operating_cash_flow": 229000000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41000000, "dividends_paid": 18000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -189000000, "free_cash_flow": 270000000, "net_change_in_cash": -1000000 }, "raw_data": { "income": { "ebit": "298000000", "ebitda": "365000000", "netIncome": "193000000", "grossProfit": "385000000", "depreciation": "None", "totalRevenue": "1648000000", "costOfRevenue": "1263000000", "interestIncome": "55000000", "incomeBeforeTax": "243000000", "interestExpense": "55000000", "operatingIncome": "288000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "50000000", "reportedCurrency": "USD", "netInterestIncome": "-55000000", "nonInterestIncome": "None", "operatingExpenses": "97000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1263000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67000000", "sellingGeneralAndAdministrative": "99000000", "netIncomeFromContinuingOperations": "193000000" }, "balance": { "goodwill": "4026000000", "inventory": "1715000000", "commonStock": "412000000", "currentDebt": "None", "investments": "None", "totalAssets": "10233000000", "longTermDebt": "3989000000", "shortTermDebt": "3989000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "513000000", "reportedCurrency": "USD", "retainedEarnings": "1334000000", "totalLiabilities": "6458000000", "otherCurrentAssets": "207000000", "totalCurrentAssets": "3128000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "671000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7105000000", "currentAccountsPayable": "881000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2319000000", "shortLongTermDebtTotal": "3989000000", "totalShareholderEquity": "3775000000", "capitalLeaseObligations": "111000000", "otherCurrentLiabilities": "169000000", "totalCurrentLiabilities": "1410000000", "otherNonCurrentLiabilities": "732000000", "totalNonCurrentLiabilities": "5048000000", "cashAndShortTermInvestments": "535000000", "commonStockSharesOutstanding": "417000000", "intangibleAssetsExcludingGoodwill": "513000000", "cashAndCashEquivalentsAtCarryingValue": "535000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "193000000", "profitLoss": "None", "dividendPayout": "18000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-54000000", "operatingCashflow": "229000000", "capitalExpenditures": "41000000", "changeInReceivables": "-4000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-189000000", "cashflowFromInvestment": "-41000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }