{ "ticker": { "uuid": "739b4415-8b9c-41cd-870a-df0f3d658cec", "symbol": "IFF", "name": "International Flavors & Fragrances Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/739b4415-8b9c-41cd-870a-df0f3d658cec/", "api_url": "https://sharemaestro.com/factors/api/tickers/739b4415-8b9c-41cd-870a-df0f3d658cec/" }, "ticker_metadata": { "id": 2069, "uuid": "739b4415-8b9c-41cd-870a-df0f3d658cec", "symbol": "IFF", "name": "International Flavors & Fragrances Inc", "asset_type": "equity", "market_cap": 19415831000, "stock_exchange_id": 3, "industry": "Specialty Chemicals", "sector": "Basic Materials", "description": "International Flavors & Fragrances is an American corporation that produces flavors, fragrances, and cosmetic actives, which it markets globally. It is headquartered in New York City.", "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": "739b4415-8b9c-41cd-870a-df0f3d658cec", "symbol": "IFF", "name": "International Flavors & Fragrances Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/739b4415-8b9c-41cd-870a-df0f3d658cec/", "api_url": "https://sharemaestro.com/factors/api/tickers/739b4415-8b9c-41cd-870a-df0f3d658cec/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.05, "value": 0.19, "quality": 0.18, "momentum": 0.24, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 73.01, "market_cap": 18763570000, "pe_ratio": 22.023, "earnings_yield": 0.0454, "ebitda_to_ev": 0.0831, "shareholder_yield": 0.0218, "roe": 0.0603, "piotroski_f_score": 6, "momentum_12_1": 0.0796, "volatility_252d": 0.3651 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:28.709328+00:00", "batch_id": "" }, "size": { "price_close": 73.01, "market_cap": 18763570000, "market_cap_usd": 18763570000, "enterprise_value": 24018570000, "shares_outstanding": 257000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 22.023, "pb_ratio": 1.3289, "ptbv_ratio": 568.593, "ps_ratio": 1.7393, "pcf_ratio": 19.1465, "pfcf_ratio": 12.0279, "ev_ebitda": 12.0394, "ev_ebit": 23.4786, "ev_sales": 2.2264, "ev_fcf": 15.3965, "earnings_yield": 0.0454, "fcf_yield": 0.0649, "price_to_sales": 1.7393, "price_to_book": 1.3289, "price_to_cashflow": 19.1465, "ebitda_to_ev": 0.0831, "sales_yield": 0.4492 }, "yield": { "dividend_yield": 0.0218, "buyback_yield": 0, "shareholder_yield": 0.0218, "debt_paydown_yield": null, "total_yield": 0.0218 }, "quality": { "gross_margin": 0.3635, "operating_margin": 0.0948, "net_margin": 0.079, "ebitda_margin": 0.1849, "fcf_margin": 0.1446, "roe": 0.0603, "roa": 0.0339, "roic": 0.0396, "roc_greenblatt": null, "asset_turnover": 0.429, "cash_conversion": 1.831, "accruals_ratio": -0.0051, "sbc_to_revenue": 0.0075, "piotroski_f_score": 6, "altman_z_score": 1.4866, "earnings_stability_5y": 216.1233, "revenue_stability_5y": 0.3279, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1559, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.7784, "net_debt_to_ebitda": 2.6341, "debt_to_assets": 0.2313, "interest_coverage": 5.0644, "current_ratio": 1.4916, "quick_ratio": 0.8743, "net_debt": 5255000000, "local_beta": 0.001, "volatility_252d": 0.3651, "volatility_60d": 0.8534, "max_drawdown_12m": -0.2178, "risk_adjusted_momentum": 0.2179 }, "growth": { "revenue_growth_1y": -0.056, "revenue_growth_3y_cagr": -0.0434, "revenue_growth_5y_cagr": 0.1646, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0412, "book_value_growth_1y": 0.02, "revenue_growth": -0.056, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0992, "price_return_3m": -0.0044, "price_return_6m": 0.1, "price_return_9m": 0.1265, "price_return_12m": -0.0275, "price_return_12m_ex1m": 0.0796, "momentum_6m": 0.1, "momentum_12m": -0.0275, "momentum_12_1": 0.0796, "distance_from_52w_high": -0.1151, "distance_from_52w_low": 0.2409, "relative_strength": -0.1275 }, "raw_ttm": { "revenue_ttm": 10788000000, "gross_profit_ttm": 3921000000, "ebit_ttm": 1023000000, "ebitda_ttm": 1995000000, "net_income_ttm": 852000000, "eps_diluted_ttm": 3.3152, "operating_cash_flow_ttm": 980000000, "capital_expenditure_ttm": 580000000, "fcf_ttm": 1560000000, "dividends_paid_ttm": 409000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 202000000, "cash_and_equivalents": 562000000, "total_current_assets": 5437000000, "total_current_liabilities": 3645000000, "net_ppe": null, "total_assets": 25144000000, "total_debt": 5817000000, "total_equity": 14120000000, "net_working_capital": 2308000000, "book_value_per_share": 54.9416, "retained_earnings": -3350000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 33000000, "tangible_book_per_share": 0.1284 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 58, "rank_pb": 33, "rank_ptbv": 100, "rank_ps": 43, "rank_pcf": 75, "rank_ev_ebitda": 50, "rank_ev_ebit": 75, "rank_earnings_yield": 57, "rank_fcf_yield": 59, "rank_dividend_yield": 33, "rank_shareholder_yield": 34, "rank_total_yield": 34, "rank_roe": 57, "rank_roc": 50, "rank_roic": 66, "rank_gross_margin": 62, "rank_fcf_margin": 60, "rank_piotroski": 43, "rank_accruals": 76, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 86, "rank_momentum_12m": 67, "rank_momentum_12m_ex1m": 58, "rank_relative_strength": 65 }, "composites": { "value_composite": 81, "quality_composite": 82, "momentum_composite": 76, "growth_composite": 82, "yield_composite": 23, "svqf_composite": 79, "vc1_composite": 69, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 95, "quality_value_composite": 0.1849, "os_score": 0.05, "value_percentile": 0.19, "quality_percentile": 0.18, "momentum_percentile": 0.24, "factor_coverage": 0.97, "signal_confidence": 0.97, "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": 41, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4343, "ticker_id": 2069, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:28.709328+00:00", "batch_id": "", "os_score_delta": null, "price_close": 73.01, "market_cap": 18763570000, "market_cap_usd": 18763570000, "enterprise_value": 24018570000, "shares_outstanding": 257000000, "fx_rate_to_usd": null, "pe_ratio": 22.02296948, "pb_ratio": 1.32886473, "ptbv_ratio": 568.5930303, "ps_ratio": 1.73930015, "pcf_ratio": 19.1465, "pfcf_ratio": 12.02792949, "ev_ebitda": 12.03938346, "ev_ebit": 23.47856305, "ev_sales": 2.22641546, "ev_fcf": 15.39651923, "earnings_yield": 0.04540714, "fcf_yield": 0.06494975, "dividend_yield": 0.02179756, "buyback_yield": 0, "shareholder_yield": 0.02179756, "debt_paydown_yield": null, "total_yield": 0.02179756, "gross_margin": 0.3634594, "operating_margin": 0.09482759, "net_margin": 0.07897664, "ebitda_margin": 0.1849277, "fcf_margin": 0.14460512, "roe": 0.06033994, "roa": 0.03388482, "roic": 0.0396, "roc_greenblatt": null, "asset_turnover": 0.42904868, "cash_conversion": 1.83098592, "accruals_ratio": -0.00509068, "sbc_to_revenue": 0.00750834, "debt_to_equity": 0.77839943, "net_debt_to_ebitda": 2.63408521, "debt_to_assets": 0.23134744, "interest_coverage": 5.06435644, "current_ratio": 1.49163237, "quick_ratio": 0.87434842, "net_debt": 5255000000, "revenue_growth_1y": -0.0560028, "revenue_growth_3y_cagr": -0.04338798, "revenue_growth_5y_cagr": 0.16456697, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.04118009, "book_value_growth_1y": 0.02003459, "piotroski_f_score": 6, "altman_z_score": 1.48661462, "earnings_stability_5y": 216.123278, "revenue_stability_5y": 0.3279, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09919803, "price_return_3m": -0.00435976, "price_return_6m": 0.09995571, "price_return_9m": 0.12645764, "price_return_12m": -0.02752008, "price_return_12m_ex1m": 0.07957126, "distance_from_52w_high": -0.11507964, "distance_from_52w_low": 0.24089006, "relative_strength": -0.12748366, "local_beta": 0.001, "volatility_252d": 0.365098, "volatility_60d": 0.853377, "max_drawdown_12m": -0.21778922, "revenue_ttm": 10788000000, "gross_profit_ttm": 3921000000, "ebit_ttm": 1023000000, "ebitda_ttm": 1995000000, "net_income_ttm": 852000000, "eps_diluted_ttm": 3.3151751, "operating_cash_flow_ttm": 980000000, "capital_expenditure_ttm": 580000000, "fcf_ttm": 1560000000, "dividends_paid_ttm": 409000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 202000000, "cash_and_equivalents": 562000000, "total_current_assets": 5437000000, "total_current_liabilities": 3645000000, "net_ppe": null, "total_assets": 25144000000, "total_debt": 5817000000, "total_equity": 14120000000, "net_working_capital": 2308000000, "book_value_per_share": 54.94163424, "retained_earnings": -3350000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 33000000, "tangible_book_per_share": 0.12840467, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 58, "rank_pb": 33, "rank_ptbv": 100, "rank_ps": 43, "rank_pcf": 75, "rank_ev_ebitda": 50, "rank_ev_ebit": 75, "rank_earnings_yield": 57, "rank_fcf_yield": 59, "rank_dividend_yield": 33, "rank_shareholder_yield": 34, "rank_total_yield": 34, "rank_roe": 57, "rank_roc": 50, "rank_roic": 66, "rank_gross_margin": 62, "rank_fcf_margin": 60, "rank_piotroski": 43, "rank_accruals": 76, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 86, "rank_momentum_12m": 67, "rank_momentum_12m_ex1m": 58, "rank_relative_strength": 65, "value_composite": 81, "quality_composite": 82, "momentum_composite": 76, "growth_composite": 82, "yield_composite": 23, "svqf_composite": 79, "vc1_composite": 69, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 95, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 18, "small_cap_core_rank": 41, "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": 73.01, "os": 0.05, "value": 0.19, "quality": 0.18, "momentum": 0.24, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 22.023, "earnings_yield": 0.0454, "shareholder_yield": 0.0218, "roe": 0.0603, "momentum_12_1": 0.0796, "complete_fields": { "id": 4343, "ticker_id": 2069, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:28.709328+00:00", "batch_id": "", "os_score_delta": null, "price_close": 73.01, "market_cap": 18763570000, "market_cap_usd": 18763570000, "enterprise_value": 24018570000, "shares_outstanding": 257000000, "fx_rate_to_usd": null, "pe_ratio": 22.02296948, "pb_ratio": 1.32886473, "ptbv_ratio": 568.5930303, "ps_ratio": 1.73930015, "pcf_ratio": 19.1465, "pfcf_ratio": 12.02792949, "ev_ebitda": 12.03938346, "ev_ebit": 23.47856305, "ev_sales": 2.22641546, "ev_fcf": 15.39651923, "earnings_yield": 0.04540714, "fcf_yield": 0.06494975, "dividend_yield": 0.02179756, "buyback_yield": 0, "shareholder_yield": 0.02179756, "debt_paydown_yield": null, "total_yield": 0.02179756, "gross_margin": 0.3634594, "operating_margin": 0.09482759, "net_margin": 0.07897664, "ebitda_margin": 0.1849277, "fcf_margin": 0.14460512, "roe": 0.06033994, "roa": 0.03388482, "roic": 0.0396, "roc_greenblatt": null, "asset_turnover": 0.42904868, "cash_conversion": 1.83098592, "accruals_ratio": -0.00509068, "sbc_to_revenue": 0.00750834, "debt_to_equity": 0.77839943, "net_debt_to_ebitda": 2.63408521, "debt_to_assets": 0.23134744, "interest_coverage": 5.06435644, "current_ratio": 1.49163237, "quick_ratio": 0.87434842, "net_debt": 5255000000, "revenue_growth_1y": -0.0560028, "revenue_growth_3y_cagr": -0.04338798, "revenue_growth_5y_cagr": 0.16456697, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.04118009, "book_value_growth_1y": 0.02003459, "piotroski_f_score": 6, "altman_z_score": 1.48661462, "earnings_stability_5y": 216.123278, "revenue_stability_5y": 0.3279, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09919803, "price_return_3m": -0.00435976, "price_return_6m": 0.09995571, "price_return_9m": 0.12645764, "price_return_12m": -0.02752008, "price_return_12m_ex1m": 0.07957126, "distance_from_52w_high": -0.11507964, "distance_from_52w_low": 0.24089006, "relative_strength": -0.12748366, "local_beta": 0.001, "volatility_252d": 0.365098, "volatility_60d": 0.853377, "max_drawdown_12m": -0.21778922, "revenue_ttm": 10788000000, "gross_profit_ttm": 3921000000, "ebit_ttm": 1023000000, "ebitda_ttm": 1995000000, "net_income_ttm": 852000000, "eps_diluted_ttm": 3.3151751, "operating_cash_flow_ttm": 980000000, "capital_expenditure_ttm": 580000000, "fcf_ttm": 1560000000, "dividends_paid_ttm": 409000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 202000000, "cash_and_equivalents": 562000000, "total_current_assets": 5437000000, "total_current_liabilities": 3645000000, "net_ppe": null, "total_assets": 25144000000, "total_debt": 5817000000, "total_equity": 14120000000, "net_working_capital": 2308000000, "book_value_per_share": 54.94163424, "retained_earnings": -3350000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 33000000, "tangible_book_per_share": 0.12840467, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 58, "rank_pb": 33, "rank_ptbv": 100, "rank_ps": 43, "rank_pcf": 75, "rank_ev_ebitda": 50, "rank_ev_ebit": 75, "rank_earnings_yield": 57, "rank_fcf_yield": 59, "rank_dividend_yield": 33, "rank_shareholder_yield": 34, "rank_total_yield": 34, "rank_roe": 57, "rank_roc": 50, "rank_roic": 66, "rank_gross_margin": 62, "rank_fcf_margin": 60, "rank_piotroski": 43, "rank_accruals": 76, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 86, "rank_momentum_12m": 67, "rank_momentum_12m_ex1m": 58, "rank_relative_strength": 65, "value_composite": 81, "quality_composite": 82, "momentum_composite": 76, "growth_composite": 82, "yield_composite": 23, "svqf_composite": 79, "vc1_composite": 69, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 95, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 18, "small_cap_core_rank": 41, "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": "2026-06-07T02:14:20.745966+00:00", "is_restated": false, "income_statement": { "revenue": 10890000000, "cost_of_revenue": 6952000000, "gross_profit": 3938000000, "ebit": -183000000, "ebitda": 779000000, "pretax_income": -412000000, "tax_provision": -53000000, "net_income": -361000000, "net_income_to_common": -361000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 590000000, "total_current_assets": 5594000000, "total_assets": 25539000000, "short_term_debt": 1358000000, "long_term_debt": 4740000000, "total_debt": 6098000000, "total_liabilities": 11353000000, "total_equity": 14154000000, "shares_outstanding": 256000000, "goodwill_and_intangibles": 14312000000 }, "cash_flow": { "operating_cash_flow": 850000000, "capital_expenditure": 594000000, "free_cash_flow": 1444000000, "dividends_paid": 409000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279283, "ticker_id": 2069, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:20.745966+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-183000000", "ebitda": "779000000", "netIncome": "-361000000", "grossProfit": "3938000000", "depreciation": "None", "totalRevenue": "10890000000", "costOfRevenue": "6952000000", "interestIncome": "229000000", "incomeBeforeTax": "-412000000", "interestExpense": "229000000", "operatingIncome": "842000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-53000000", "reportedCurrency": "USD", "netInterestIncome": "-229000000", "nonInterestIncome": "None", "operatingExpenses": "3096000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "694000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6952000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "962000000", "sellingGeneralAndAdministrative": "1834000000", "netIncomeFromContinuingOperations": "-359000000" }, "balance": { "goodwill": "8269000000", "inventory": "2364000000", "commonStock": "35000000", "currentDebt": "None", "investments": "None", "totalAssets": "25539000000", "longTermDebt": "4740000000", "shortTermDebt": "1358000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6043000000", "reportedCurrency": "USD", "retainedEarnings": "-3417000000", "totalLiabilities": "11353000000", "otherCurrentAssets": "639000000", "totalCurrentAssets": "5594000000", "currentLongTermDebt": "1254000000", "longTermInvestments": "15000000", "shortTermInvestments": "None", "currentNetReceivables": "2001000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19945000000", "currentAccountsPayable": "1287000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4029000000", "shortLongTermDebtTotal": "6651000000", "totalShareholderEquity": "14154000000", "capitalLeaseObligations": "625000000", "otherCurrentLiabilities": "1288000000", "totalCurrentLiabilities": "3933000000", "otherNonCurrentLiabilities": "582000000", "totalNonCurrentLiabilities": "7420000000", "cashAndShortTermInvestments": "590000000", "commonStockSharesOutstanding": "256000000", "intangibleAssetsExcludingGoodwill": "6043000000", "cashAndCashEquivalentsAtCarryingValue": "590000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-361000000", "profitLoss": "None", "dividendPayout": "409000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-41000000", "operatingCashflow": "850000000", "capitalExpenditures": "594000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3091000000", "cashflowFromInvestment": "2269000000", "stockBasedCompensation": "88000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "409000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "962000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10890000000, "cost_of_revenue": 6952000000, "gross_profit": 3938000000, "research_and_development": 694000000, "selling_general_admin": 1834000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -183000000, "depreciation_amortisation": 962000000, "ebitda": 779000000, "interest_expense": 229000000, "interest_income": null, "other_non_operating": null, "pretax_income": -412000000, "tax_provision": -53000000, "effective_tax_rate": null, "net_income": -361000000, "net_income_continuing_ops": -359000000, "net_income_to_common": -361000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 590000000, "short_term_investments": null, "net_receivables": 2001000000, "inventory": 2364000000, "other_current_assets": null, "total_current_assets": 5594000000, "net_ppe": null, "goodwill": 8269000000, "intangible_assets": 6043000000, "goodwill_and_intangibles": 14312000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19945000000, "total_assets": 25539000000, "short_term_debt": 1358000000, "accounts_payable": 1287000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3933000000, "long_term_debt": 4740000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7420000000, "total_liabilities": 11353000000, "total_debt": 6098000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3417000000, "total_equity": 14154000000, "shares_outstanding": 256000000, "operating_cash_flow": 850000000, "stock_based_compensation": 88000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 594000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2269000000, "dividends_paid": 409000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3091000000, "free_cash_flow": 1444000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-183000000", "ebitda": "779000000", "netIncome": "-361000000", "grossProfit": "3938000000", "depreciation": "None", "totalRevenue": "10890000000", "costOfRevenue": "6952000000", "interestIncome": "229000000", "incomeBeforeTax": "-412000000", "interestExpense": "229000000", "operatingIncome": "842000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-53000000", "reportedCurrency": "USD", "netInterestIncome": "-229000000", "nonInterestIncome": "None", "operatingExpenses": "3096000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "694000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6952000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "962000000", "sellingGeneralAndAdministrative": "1834000000", "netIncomeFromContinuingOperations": "-359000000" }, "balance": { "goodwill": "8269000000", "inventory": "2364000000", "commonStock": "35000000", "currentDebt": "None", "investments": "None", "totalAssets": "25539000000", "longTermDebt": "4740000000", "shortTermDebt": "1358000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6043000000", "reportedCurrency": "USD", "retainedEarnings": "-3417000000", "totalLiabilities": "11353000000", "otherCurrentAssets": "639000000", "totalCurrentAssets": "5594000000", "currentLongTermDebt": "1254000000", "longTermInvestments": "15000000", "shortTermInvestments": "None", "currentNetReceivables": "2001000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19945000000", "currentAccountsPayable": "1287000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4029000000", "shortLongTermDebtTotal": "6651000000", "totalShareholderEquity": "14154000000", "capitalLeaseObligations": "625000000", "otherCurrentLiabilities": "1288000000", "totalCurrentLiabilities": "3933000000", "otherNonCurrentLiabilities": "582000000", "totalNonCurrentLiabilities": "7420000000", "cashAndShortTermInvestments": "590000000", "commonStockSharesOutstanding": "256000000", "intangibleAssetsExcludingGoodwill": "6043000000", "cashAndCashEquivalentsAtCarryingValue": "590000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-361000000", "profitLoss": "None", "dividendPayout": "409000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-41000000", "operatingCashflow": "850000000", "capitalExpenditures": "594000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3091000000", "cashflowFromInvestment": "2269000000", "stockBasedCompensation": "88000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "409000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "962000000", "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": "2026-06-07T02:14:20.745966+00:00", "is_restated": false, "income_statement": { "revenue": 11484000000, "cost_of_revenue": 7360000000, "gross_profit": 4124000000, "ebit": 583000000, "ebitda": 1598000000, "pretax_income": 278000000, "tax_provision": 31000000, "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": 469000000, "total_current_assets": 7993000000, "total_assets": 28667000000, "short_term_debt": 1495000000, "long_term_debt": 7564000000, "total_debt": 9059000000, "total_liabilities": 14756000000, "total_equity": 13876000000, "shares_outstanding": 256000000, "goodwill_and_intangibles": 15525000000 }, "cash_flow": { "operating_cash_flow": 1070000000, "capital_expenditure": 468000000, "free_cash_flow": 1538000000, "dividends_paid": 514000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279288, "ticker_id": 2069, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:20.745966+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "583000000", "ebitda": "1598000000", "netIncome": "243000000", "grossProfit": "4124000000", "depreciation": "None", "totalRevenue": "11484000000", "costOfRevenue": "7360000000", "interestIncome": "381000000", "incomeBeforeTax": "278000000", "interestExpense": "305000000", "operatingIncome": "766000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "31000000", "reportedCurrency": "USD", "netInterestIncome": "-305000000", "nonInterestIncome": "None", "operatingExpenses": "3358000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "671000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7360000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1015000000", "sellingGeneralAndAdministrative": "1995000000", "netIncomeFromContinuingOperations": "247000000" }, "balance": { "goodwill": "9080000000", "inventory": "2256000000", "commonStock": "35000000", "currentDebt": "None", "investments": "None", "totalAssets": "28667000000", "longTermDebt": "7564000000", "shortTermDebt": "1495000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6445000000", "reportedCurrency": "USD", "retainedEarnings": "-2605000000", "totalLiabilities": "14756000000", "otherCurrentAssets": "3299000000", "totalCurrentAssets": "7993000000", "currentLongTermDebt": "1413000000", "longTermInvestments": "10000000", "shortTermInvestments": "None", "currentNetReceivables": "1969000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20674000000", "currentAccountsPayable": "1283000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4339000000", "shortLongTermDebtTotal": "9621000000", "totalShareholderEquity": "13876000000", "capitalLeaseObligations": "616000000", "otherCurrentLiabilities": "1366000000", "totalCurrentLiabilities": "4333000000", "otherNonCurrentLiabilities": "566000000", "totalNonCurrentLiabilities": "10423000000", "cashAndShortTermInvestments": "469000000", "commonStockSharesOutstanding": "256000000", "intangibleAssetsExcludingGoodwill": "6445000000", "cashAndCashEquivalentsAtCarryingValue": "469000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "247000000", "profitLoss": "None", "dividendPayout": "514000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-34000000", "operatingCashflow": "1070000000", "capitalExpenditures": "468000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1606000000", "cashflowFromInvestment": "326000000", "stockBasedCompensation": "77000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "514000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1015000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11484000000, "cost_of_revenue": 7360000000, "gross_profit": 4124000000, "research_and_development": 671000000, "selling_general_admin": 1995000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 583000000, "depreciation_amortisation": 1015000000, "ebitda": 1598000000, "interest_expense": 305000000, "interest_income": null, "other_non_operating": null, "pretax_income": 278000000, "tax_provision": 31000000, "effective_tax_rate": null, "net_income": 243000000, "net_income_continuing_ops": 247000000, "net_income_to_common": 243000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 469000000, "short_term_investments": null, "net_receivables": 1969000000, "inventory": 2256000000, "other_current_assets": null, "total_current_assets": 7993000000, "net_ppe": null, "goodwill": 9080000000, "intangible_assets": 6445000000, "goodwill_and_intangibles": 15525000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20674000000, "total_assets": 28667000000, "short_term_debt": 1495000000, "accounts_payable": 1283000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4333000000, "long_term_debt": 7564000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10423000000, "total_liabilities": 14756000000, "total_debt": 9059000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2605000000, "total_equity": 13876000000, "shares_outstanding": 256000000, "operating_cash_flow": 1070000000, "stock_based_compensation": 77000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 468000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 326000000, "dividends_paid": 514000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1606000000, "free_cash_flow": 1538000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "583000000", "ebitda": "1598000000", "netIncome": "243000000", "grossProfit": "4124000000", "depreciation": "None", "totalRevenue": "11484000000", "costOfRevenue": "7360000000", "interestIncome": "381000000", "incomeBeforeTax": "278000000", "interestExpense": "305000000", "operatingIncome": "766000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "31000000", "reportedCurrency": "USD", "netInterestIncome": "-305000000", "nonInterestIncome": "None", "operatingExpenses": "3358000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "671000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7360000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1015000000", "sellingGeneralAndAdministrative": "1995000000", "netIncomeFromContinuingOperations": "247000000" }, "balance": { "goodwill": "9080000000", "inventory": "2256000000", "commonStock": "35000000", "currentDebt": "None", "investments": "None", "totalAssets": "28667000000", "longTermDebt": "7564000000", "shortTermDebt": "1495000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6445000000", "reportedCurrency": "USD", "retainedEarnings": "-2605000000", "totalLiabilities": "14756000000", "otherCurrentAssets": "3299000000", "totalCurrentAssets": "7993000000", "currentLongTermDebt": "1413000000", "longTermInvestments": "10000000", "shortTermInvestments": "None", "currentNetReceivables": "1969000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20674000000", "currentAccountsPayable": "1283000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4339000000", "shortLongTermDebtTotal": "9621000000", "totalShareholderEquity": "13876000000", "capitalLeaseObligations": "616000000", "otherCurrentLiabilities": "1366000000", "totalCurrentLiabilities": "4333000000", "otherNonCurrentLiabilities": "566000000", "totalNonCurrentLiabilities": "10423000000", "cashAndShortTermInvestments": "469000000", "commonStockSharesOutstanding": "256000000", "intangibleAssetsExcludingGoodwill": "6445000000", "cashAndCashEquivalentsAtCarryingValue": "469000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "247000000", "profitLoss": "None", "dividendPayout": "514000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-34000000", "operatingCashflow": "1070000000", "capitalExpenditures": "468000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1606000000", "cashflowFromInvestment": "326000000", "stockBasedCompensation": "77000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "514000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1015000000", "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": "2026-06-07T02:14:20.745966+00:00", "is_restated": false, "income_statement": { "revenue": 11479000000, "cost_of_revenue": 7798000000, "gross_profit": 3681000000, "ebit": -2138000000, "ebitda": -996000000, "pretax_income": -2518000000, "tax_provision": 45000000, "net_income": -2565000000, "net_income_to_common": -2565000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 703000000, "total_current_assets": 6293000000, "total_assets": 30978000000, "short_term_debt": 970000000, "long_term_debt": 9186000000, "total_debt": 10156000000, "total_liabilities": 16336000000, "total_equity": 14611000000, "shares_outstanding": 255000000, "goodwill_and_intangibles": 18992000000 }, "cash_flow": { "operating_cash_flow": 1439000000, "capital_expenditure": 503000000, "free_cash_flow": 1942000000, "dividends_paid": 826000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279293, "ticker_id": 2069, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:20.745966+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2138000000", "ebitda": "-996000000", "netIncome": "-2565000000", "grossProfit": "3681000000", "depreciation": "None", "totalRevenue": "11479000000", "costOfRevenue": "7798000000", "interestIncome": "452000000", "incomeBeforeTax": "-2518000000", "interestExpense": "380000000", "operatingIncome": "-2110000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "45000000", "reportedCurrency": "USD", "netInterestIncome": "-441000000", "nonInterestIncome": "None", "operatingExpenses": "5791000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "636000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7798000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1142000000", "sellingGeneralAndAdministrative": "1783000000", "netIncomeFromContinuingOperations": "22000000" }, "balance": { "goodwill": "10635000000", "inventory": "2638000000", "commonStock": "35000000", "currentDebt": "None", "investments": "None", "totalAssets": "30978000000", "longTermDebt": "9186000000", "shortTermDebt": "970000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "8357000000", "reportedCurrency": "USD", "retainedEarnings": "-2439000000", "totalLiabilities": "16336000000", "otherCurrentAssets": "861000000", "totalCurrentAssets": "6293000000", "currentLongTermDebt": "885000000", "longTermInvestments": "11000000", "shortTermInvestments": "None", "currentNetReceivables": "2091000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24685000000", "currentAccountsPayable": "1378000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4955000000", "shortLongTermDebtTotal": "10823000000", "totalShareholderEquity": "14611000000", "capitalLeaseObligations": "727000000", "otherCurrentLiabilities": "1216000000", "totalCurrentLiabilities": "3758000000", "otherNonCurrentLiabilities": "560000000", "totalNonCurrentLiabilities": "12578000000", "cashAndShortTermInvestments": "703000000", "commonStockSharesOutstanding": "255000000", "intangibleAssetsExcludingGoodwill": "8357000000", "cashAndCashEquivalentsAtCarryingValue": "703000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2563000000", "profitLoss": "None", "dividendPayout": "826000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "605000000", "operatingCashflow": "1439000000", "capitalExpenditures": "503000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1851000000", "cashflowFromInvestment": "574000000", "stockBasedCompensation": "65000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "826000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1142000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11479000000, "cost_of_revenue": 7798000000, "gross_profit": 3681000000, "research_and_development": 636000000, "selling_general_admin": 1783000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2138000000, "depreciation_amortisation": 1142000000, "ebitda": -996000000, "interest_expense": 380000000, "interest_income": null, "other_non_operating": null, "pretax_income": -2518000000, "tax_provision": 45000000, "effective_tax_rate": null, "net_income": -2565000000, "net_income_continuing_ops": 22000000, "net_income_to_common": -2565000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 703000000, "short_term_investments": null, "net_receivables": 2091000000, "inventory": 2638000000, "other_current_assets": null, "total_current_assets": 6293000000, "net_ppe": null, "goodwill": 10635000000, "intangible_assets": 8357000000, "goodwill_and_intangibles": 18992000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24685000000, "total_assets": 30978000000, "short_term_debt": 970000000, "accounts_payable": 1378000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3758000000, "long_term_debt": 9186000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12578000000, "total_liabilities": 16336000000, "total_debt": 10156000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2439000000, "total_equity": 14611000000, "shares_outstanding": 255000000, "operating_cash_flow": 1439000000, "stock_based_compensation": 65000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 503000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 574000000, "dividends_paid": 826000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1851000000, "free_cash_flow": 1942000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2138000000", "ebitda": "-996000000", "netIncome": "-2565000000", "grossProfit": "3681000000", "depreciation": "None", "totalRevenue": "11479000000", "costOfRevenue": "7798000000", "interestIncome": "452000000", "incomeBeforeTax": "-2518000000", "interestExpense": "380000000", "operatingIncome": "-2110000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "45000000", "reportedCurrency": "USD", "netInterestIncome": "-441000000", "nonInterestIncome": "None", "operatingExpenses": "5791000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "636000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7798000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1142000000", "sellingGeneralAndAdministrative": "1783000000", "netIncomeFromContinuingOperations": "22000000" }, "balance": { "goodwill": "10635000000", "inventory": "2638000000", "commonStock": "35000000", "currentDebt": "None", "investments": "None", "totalAssets": "30978000000", "longTermDebt": "9186000000", "shortTermDebt": "970000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "8357000000", "reportedCurrency": "USD", "retainedEarnings": "-2439000000", "totalLiabilities": "16336000000", "otherCurrentAssets": "861000000", "totalCurrentAssets": "6293000000", "currentLongTermDebt": "885000000", "longTermInvestments": "11000000", "shortTermInvestments": "None", "currentNetReceivables": "2091000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24685000000", "currentAccountsPayable": "1378000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4955000000", "shortLongTermDebtTotal": "10823000000", "totalShareholderEquity": "14611000000", "capitalLeaseObligations": "727000000", "otherCurrentLiabilities": "1216000000", "totalCurrentLiabilities": "3758000000", "otherNonCurrentLiabilities": "560000000", "totalNonCurrentLiabilities": "12578000000", "cashAndShortTermInvestments": "703000000", "commonStockSharesOutstanding": "255000000", "intangibleAssetsExcludingGoodwill": "8357000000", "cashAndCashEquivalentsAtCarryingValue": "703000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2563000000", "profitLoss": "None", "dividendPayout": "826000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "605000000", "operatingCashflow": "1439000000", "capitalExpenditures": "503000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1851000000", "cashflowFromInvestment": "574000000", "stockBasedCompensation": "65000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "826000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1142000000", "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": "2026-06-07T02:14:20.745966+00:00", "is_restated": false, "income_statement": { "revenue": 12440000000, "cost_of_revenue": 8289000000, "gross_profit": 4151000000, "ebit": -1289000000, "ebitda": -110000000, "pretax_income": -1625000000, "tax_provision": 239000000, "net_income": -1868000000, "net_income_to_common": -1868000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 493000000, "total_current_assets": 7432000000, "total_assets": 35390000000, "short_term_debt": 597000000, "long_term_debt": 10373000000, "total_debt": 10970000000, "total_liabilities": 17597000000, "total_equity": 17793000000, "shares_outstanding": 255000000, "goodwill_and_intangibles": 22437000000 }, "cash_flow": { "operating_cash_flow": 345000000, "capital_expenditure": 506000000, "free_cash_flow": 851000000, "dividends_paid": 810000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279298, "ticker_id": 2069, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:20.745966+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1289000000", "ebitda": "-110000000", "netIncome": "-1868000000", "grossProfit": "4151000000", "depreciation": "None", "totalRevenue": "12440000000", "costOfRevenue": "8289000000", "interestIncome": "336000000", "incomeBeforeTax": "-1625000000", "interestExpense": "336000000", "operatingIncome": "-1326000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "239000000", "reportedCurrency": "USD", "netInterestIncome": "-336000000", "nonInterestIncome": "None", "operatingExpenses": "5477000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "603000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8289000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1179000000", "sellingGeneralAndAdministrative": "1768000000", "netIncomeFromContinuingOperations": "-1836000000" }, "balance": { "goodwill": "13355000000", "inventory": "3151000000", "commonStock": "35000000", "currentDebt": "None", "investments": "None", "totalAssets": "35390000000", "longTermDebt": "10373000000", "shortTermDebt": "597000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "9082000000", "reportedCurrency": "USD", "retainedEarnings": "955000000", "totalLiabilities": "17597000000", "otherCurrentAssets": "1970000000", "totalCurrentAssets": "7432000000", "currentLongTermDebt": "597000000", "longTermInvestments": "10000000", "shortTermInvestments": "None", "currentNetReceivables": "1818000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27958000000", "currentAccountsPayable": "1418000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4861000000", "shortLongTermDebtTotal": "10982000000", "totalShareholderEquity": "17793000000", "capitalLeaseObligations": "651000000", "otherCurrentLiabilities": "-542000000", "totalCurrentLiabilities": "3738000000", "otherNonCurrentLiabilities": "3486000000", "totalNonCurrentLiabilities": "13859000000", "cashAndShortTermInvestments": "493000000", "commonStockSharesOutstanding": "255000000", "intangibleAssetsExcludingGoodwill": "9082000000", "cashAndCashEquivalentsAtCarryingValue": "493000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1836000000", "profitLoss": "None", "dividendPayout": "810000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-893000000", "operatingCashflow": "345000000", "capitalExpenditures": "506000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1229000000", "cashflowFromInvestment": "745000000", "stockBasedCompensation": "49000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "810000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1179000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12440000000, "cost_of_revenue": 8289000000, "gross_profit": 4151000000, "research_and_development": 603000000, "selling_general_admin": 1768000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1289000000, "depreciation_amortisation": 1179000000, "ebitda": -110000000, "interest_expense": 336000000, "interest_income": null, "other_non_operating": null, "pretax_income": -1625000000, "tax_provision": 239000000, "effective_tax_rate": null, "net_income": -1868000000, "net_income_continuing_ops": -1836000000, "net_income_to_common": -1868000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 493000000, "short_term_investments": null, "net_receivables": 1818000000, "inventory": 3151000000, "other_current_assets": null, "total_current_assets": 7432000000, "net_ppe": null, "goodwill": 13355000000, "intangible_assets": 9082000000, "goodwill_and_intangibles": 22437000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 27958000000, "total_assets": 35390000000, "short_term_debt": 597000000, "accounts_payable": 1418000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3738000000, "long_term_debt": 10373000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13859000000, "total_liabilities": 17597000000, "total_debt": 10970000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 955000000, "total_equity": 17793000000, "shares_outstanding": 255000000, "operating_cash_flow": 345000000, "stock_based_compensation": 49000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 506000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 745000000, "dividends_paid": 810000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1229000000, "free_cash_flow": 851000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1289000000", "ebitda": "-110000000", "netIncome": "-1868000000", "grossProfit": "4151000000", "depreciation": "None", "totalRevenue": "12440000000", "costOfRevenue": "8289000000", "interestIncome": "336000000", "incomeBeforeTax": "-1625000000", "interestExpense": "336000000", "operatingIncome": "-1326000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "239000000", "reportedCurrency": "USD", "netInterestIncome": "-336000000", "nonInterestIncome": "None", "operatingExpenses": "5477000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "603000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8289000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1179000000", "sellingGeneralAndAdministrative": "1768000000", "netIncomeFromContinuingOperations": "-1836000000" }, "balance": { "goodwill": "13355000000", "inventory": "3151000000", "commonStock": "35000000", "currentDebt": "None", "investments": "None", "totalAssets": "35390000000", "longTermDebt": "10373000000", "shortTermDebt": "597000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "9082000000", "reportedCurrency": "USD", "retainedEarnings": "955000000", "totalLiabilities": "17597000000", "otherCurrentAssets": "1970000000", "totalCurrentAssets": "7432000000", "currentLongTermDebt": "597000000", "longTermInvestments": "10000000", "shortTermInvestments": "None", "currentNetReceivables": "1818000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27958000000", "currentAccountsPayable": "1418000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4861000000", "shortLongTermDebtTotal": "10982000000", "totalShareholderEquity": "17793000000", "capitalLeaseObligations": "651000000", "otherCurrentLiabilities": "-542000000", "totalCurrentLiabilities": "3738000000", "otherNonCurrentLiabilities": "3486000000", "totalNonCurrentLiabilities": "13859000000", "cashAndShortTermInvestments": "493000000", "commonStockSharesOutstanding": "255000000", "intangibleAssetsExcludingGoodwill": "9082000000", "cashAndCashEquivalentsAtCarryingValue": "493000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1836000000", "profitLoss": "None", "dividendPayout": "810000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-893000000", "operatingCashflow": "345000000", "capitalExpenditures": "506000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1229000000", "cashflowFromInvestment": "745000000", "stockBasedCompensation": "49000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "810000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1179000000", "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": "2026-06-07T02:14:20.745966+00:00", "is_restated": false, "income_statement": { "revenue": 11656000000, "cost_of_revenue": 7921000000, "gross_profit": 3735000000, "ebit": 643000000, "ebitda": 1799000000, "pretax_income": 354000000, "tax_provision": 75000000, "net_income": 268000000, "net_income_to_common": 268000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 711000000, "total_current_assets": 6987000000, "total_assets": 39658000000, "short_term_debt": 741000000, "long_term_debt": 10768000000, "total_debt": 11509000000, "total_liabilities": 18436000000, "total_equity": 21082000000, "shares_outstanding": 243000000, "goodwill_and_intangibles": 26920000000 }, "cash_flow": { "operating_cash_flow": 1437000000, "capital_expenditure": 397000000, "free_cash_flow": 1834000000, "dividends_paid": 667000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279303, "ticker_id": 2069, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:20.745966+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "643000000", "ebitda": "1799000000", "netIncome": "268000000", "grossProfit": "3735000000", "depreciation": "None", "totalRevenue": "11656000000", "costOfRevenue": "7921000000", "interestIncome": "289000000", "incomeBeforeTax": "354000000", "interestExpense": "289000000", "operatingIncome": "585000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "75000000", "reportedCurrency": "USD", "netInterestIncome": "-289000000", "nonInterestIncome": "None", "operatingExpenses": "3150000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "629000000", "otherNonOperatingIncome": "58000000", "costofGoodsAndServicesSold": "7921000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1156000000", "sellingGeneralAndAdministrative": "1749000000", "netIncomeFromContinuingOperations": "279000000" }, "balance": { "goodwill": "16414000000", "inventory": "2516000000", "commonStock": "35000000", "currentDebt": "None", "investments": "None", "totalAssets": "39658000000", "longTermDebt": "10768000000", "shortTermDebt": "741000000", "treasuryStock": "-997000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "10506000000", "reportedCurrency": "USD", "retainedEarnings": "3641000000", "totalLiabilities": "18436000000", "otherCurrentAssets": "1545000000", "totalCurrentAssets": "6987000000", "currentLongTermDebt": "632000000", "longTermInvestments": "86000000", "shortTermInvestments": "None", "currentNetReceivables": "2215000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32671000000", "currentAccountsPayable": "1532000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4368000000", "shortLongTermDebtTotal": "12199000000", "totalShareholderEquity": "21082000000", "capitalLeaseObligations": "784000000", "otherCurrentLiabilities": "1216000000", "totalCurrentLiabilities": "3633000000", "otherNonCurrentLiabilities": "4054000000", "totalNonCurrentLiabilities": "14803000000", "cashAndShortTermInvestments": "711000000", "commonStockSharesOutstanding": "243000000", "intangibleAssetsExcludingGoodwill": "10506000000", "cashAndCashEquivalentsAtCarryingValue": "711000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "279000000", "profitLoss": "None", "dividendPayout": "667000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-363000000", "operatingCashflow": "1437000000", "capitalExpenditures": "397000000", "changeInReceivables": "-169000000", "changeInExchangeRate": "-59000000", "cashflowFromFinancing": "-1304000000", "cashflowFromInvestment": "-18000000", "stockBasedCompensation": "54000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "667000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "56000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1156000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11656000000, "cost_of_revenue": 7921000000, "gross_profit": 3735000000, "research_and_development": 629000000, "selling_general_admin": 1749000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 643000000, "depreciation_amortisation": 1156000000, "ebitda": 1799000000, "interest_expense": 289000000, "interest_income": null, "other_non_operating": null, "pretax_income": 354000000, "tax_provision": 75000000, "effective_tax_rate": null, "net_income": 268000000, "net_income_continuing_ops": 279000000, "net_income_to_common": 268000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 711000000, "short_term_investments": null, "net_receivables": 2215000000, "inventory": 2516000000, "other_current_assets": null, "total_current_assets": 6987000000, "net_ppe": null, "goodwill": 16414000000, "intangible_assets": 10506000000, "goodwill_and_intangibles": 26920000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 32671000000, "total_assets": 39658000000, "short_term_debt": 741000000, "accounts_payable": 1532000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3633000000, "long_term_debt": 10768000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14803000000, "total_liabilities": 18436000000, "total_debt": 11509000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3641000000, "total_equity": 21082000000, "shares_outstanding": 243000000, "operating_cash_flow": 1437000000, "stock_based_compensation": 54000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 397000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18000000, "dividends_paid": 667000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1304000000, "free_cash_flow": 1834000000, "net_change_in_cash": 56000000 }, "raw_data": { "income": { "ebit": "643000000", "ebitda": "1799000000", "netIncome": "268000000", "grossProfit": "3735000000", "depreciation": "None", "totalRevenue": "11656000000", "costOfRevenue": "7921000000", "interestIncome": "289000000", "incomeBeforeTax": "354000000", "interestExpense": "289000000", "operatingIncome": "585000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "75000000", "reportedCurrency": "USD", "netInterestIncome": "-289000000", "nonInterestIncome": "None", "operatingExpenses": "3150000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "629000000", "otherNonOperatingIncome": "58000000", "costofGoodsAndServicesSold": "7921000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1156000000", "sellingGeneralAndAdministrative": "1749000000", "netIncomeFromContinuingOperations": "279000000" }, "balance": { "goodwill": "16414000000", "inventory": "2516000000", "commonStock": "35000000", "currentDebt": "None", "investments": "None", "totalAssets": "39658000000", "longTermDebt": "10768000000", "shortTermDebt": "741000000", "treasuryStock": "-997000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "10506000000", "reportedCurrency": "USD", "retainedEarnings": "3641000000", "totalLiabilities": "18436000000", "otherCurrentAssets": "1545000000", "totalCurrentAssets": "6987000000", "currentLongTermDebt": "632000000", "longTermInvestments": "86000000", "shortTermInvestments": "None", "currentNetReceivables": "2215000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32671000000", "currentAccountsPayable": "1532000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4368000000", "shortLongTermDebtTotal": "12199000000", "totalShareholderEquity": "21082000000", "capitalLeaseObligations": "784000000", "otherCurrentLiabilities": "1216000000", "totalCurrentLiabilities": "3633000000", "otherNonCurrentLiabilities": "4054000000", "totalNonCurrentLiabilities": "14803000000", "cashAndShortTermInvestments": "711000000", "commonStockSharesOutstanding": "243000000", "intangibleAssetsExcludingGoodwill": "10506000000", "cashAndCashEquivalentsAtCarryingValue": "711000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "279000000", "profitLoss": "None", "dividendPayout": "667000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-363000000", "operatingCashflow": "1437000000", "capitalExpenditures": "397000000", "changeInReceivables": "-169000000", "changeInExchangeRate": "-59000000", "cashflowFromFinancing": "-1304000000", "cashflowFromInvestment": "-18000000", "stockBasedCompensation": "54000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "667000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "56000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1156000000", "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": "2026-06-07T02:14:20.745966+00:00", "is_restated": false, "income_statement": { "revenue": 5084000000, "cost_of_revenue": 2998000000, "gross_profit": 2086000000, "ebit": 573000000, "ebitda": 898000000, "pretax_income": 441000000, "tax_provision": 74000000, "net_income": 365000000, "net_income_to_common": 365000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 650000000, "total_current_assets": 3059799000, "total_assets": 13555671000, "short_term_debt": 678000000, "long_term_debt": 3779359000, "total_debt": 4457359000, "total_liabilities": 7135084000, "total_equity": 6311153000, "shares_outstanding": 113630000, "goodwill_and_intangibles": 8320427000 }, "cash_flow": { "operating_cash_flow": 714098000, "capital_expenditure": 191794000, "free_cash_flow": 905892000, "dividends_paid": 322584000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279308, "ticker_id": 2069, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:20.745966+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "573000000", "ebitda": "898000000", "netIncome": "365000000", "grossProfit": "2086000000", "depreciation": "None", "totalRevenue": "5084000000", "costOfRevenue": "2998000000", "interestIncome": "131802000", "incomeBeforeTax": "441000000", "interestExpense": "132000000", "operatingIncome": "566000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "74000000", "reportedCurrency": "USD", "netInterestIncome": "-131802000", "nonInterestIncome": "None", "operatingExpenses": "1520000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "357000000", "otherNonOperatingIncome": "6689000", "costofGoodsAndServicesSold": "2998000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "325000000", "sellingGeneralAndAdministrative": "966128000", "netIncomeFromContinuingOperations": "307531000" }, "balance": { "goodwill": "5593252000", "inventory": "1132000000", "commonStock": "16065999", "currentDebt": "None", "investments": "None", "totalAssets": "13555671000", "longTermDebt": "3779359000", "shortTermDebt": "678000000", "treasuryStock": "-1016941000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "2727175000", "reportedCurrency": "USD", "retainedEarnings": "4156167999", "totalLiabilities": "7135084000", "otherCurrentAssets": "156000000", "totalCurrentAssets": "3059799000", "currentLongTermDebt": "634159000", "longTermInvestments": "5000000", "shortTermInvestments": "None", "currentNetReceivables": "1122000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10495000000", "currentAccountsPayable": "556000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1458185000", "shortLongTermDebtTotal": "4725780000", "totalShareholderEquity": "6311153000", "capitalLeaseObligations": "43622000", "otherCurrentLiabilities": "607646000", "totalCurrentLiabilities": "1904000000", "otherNonCurrentLiabilities": "858630000", "totalNonCurrentLiabilities": "5231000000", "cashAndShortTermInvestments": "650000000", "commonStockSharesOutstanding": "113630000", "intangibleAssetsExcludingGoodwill": "2727175000", "cashAndCashEquivalentsAtCarryingValue": "650000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "367372000", "profitLoss": "None", "dividendPayout": "322584000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "17924000", "operatingCashflow": "714098000", "capitalExpenditures": "191794000", "changeInReceivables": "-60979000", "changeInExchangeRate": "20862000", "cashflowFromFinancing": "-511570000", "cashflowFromInvestment": "-187463000", "stockBasedCompensation": "35798000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "322584000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "35927000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21566000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "325360000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5084000000, "cost_of_revenue": 2998000000, "gross_profit": 2086000000, "research_and_development": 357000000, "selling_general_admin": 966128000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 573000000, "depreciation_amortisation": 325000000, "ebitda": 898000000, "interest_expense": 132000000, "interest_income": null, "other_non_operating": null, "pretax_income": 441000000, "tax_provision": 74000000, "effective_tax_rate": null, "net_income": 365000000, "net_income_continuing_ops": 307531000, "net_income_to_common": 365000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 650000000, "short_term_investments": null, "net_receivables": 1122000000, "inventory": 1132000000, "other_current_assets": null, "total_current_assets": 3059799000, "net_ppe": null, "goodwill": 5593252000, "intangible_assets": 2727175000, "goodwill_and_intangibles": 8320427000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10495000000, "total_assets": 13555671000, "short_term_debt": 678000000, "accounts_payable": 556000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1904000000, "long_term_debt": 3779359000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5231000000, "total_liabilities": 7135084000, "total_debt": 4457359000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4156167999, "total_equity": 6311153000, "shares_outstanding": 113630000, "operating_cash_flow": 714098000, "stock_based_compensation": 35798000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 191794000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -187463000, "dividends_paid": 322584000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -511570000, "free_cash_flow": 905892000, "net_change_in_cash": 35927000 }, "raw_data": { "income": { "ebit": "573000000", "ebitda": "898000000", "netIncome": "365000000", "grossProfit": "2086000000", "depreciation": "None", "totalRevenue": "5084000000", "costOfRevenue": "2998000000", "interestIncome": "131802000", "incomeBeforeTax": "441000000", "interestExpense": "132000000", "operatingIncome": "566000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "74000000", "reportedCurrency": "USD", "netInterestIncome": "-131802000", "nonInterestIncome": "None", "operatingExpenses": "1520000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "357000000", "otherNonOperatingIncome": "6689000", "costofGoodsAndServicesSold": "2998000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "325000000", "sellingGeneralAndAdministrative": "966128000", "netIncomeFromContinuingOperations": "307531000" }, "balance": { "goodwill": "5593252000", "inventory": "1132000000", "commonStock": "16065999", "currentDebt": "None", "investments": "None", "totalAssets": "13555671000", "longTermDebt": "3779359000", "shortTermDebt": "678000000", "treasuryStock": "-1016941000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "2727175000", "reportedCurrency": "USD", "retainedEarnings": "4156167999", "totalLiabilities": "7135084000", "otherCurrentAssets": "156000000", "totalCurrentAssets": "3059799000", "currentLongTermDebt": "634159000", "longTermInvestments": "5000000", "shortTermInvestments": "None", "currentNetReceivables": "1122000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10495000000", "currentAccountsPayable": "556000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1458185000", "shortLongTermDebtTotal": "4725780000", "totalShareholderEquity": "6311153000", "capitalLeaseObligations": "43622000", "otherCurrentLiabilities": "607646000", "totalCurrentLiabilities": "1904000000", "otherNonCurrentLiabilities": "858630000", "totalNonCurrentLiabilities": "5231000000", "cashAndShortTermInvestments": "650000000", "commonStockSharesOutstanding": "113630000", "intangibleAssetsExcludingGoodwill": "2727175000", "cashAndCashEquivalentsAtCarryingValue": "650000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "367372000", "profitLoss": "None", "dividendPayout": "322584000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "17924000", "operatingCashflow": "714098000", "capitalExpenditures": "191794000", "changeInReceivables": "-60979000", "changeInExchangeRate": "20862000", "cashflowFromFinancing": "-511570000", "cashflowFromInvestment": "-187463000", "stockBasedCompensation": "35798000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "322584000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "35927000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21566000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "325360000", "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": "2026-06-07T02:14:20.745966+00:00", "is_restated": false, "income_statement": { "revenue": 5140000000, "cost_of_revenue": 3027000000, "gross_profit": 2113000000, "ebit": 695000000, "ebitda": 1018000000, "pretax_income": 557000000, "tax_provision": 97000000, "net_income": 454000000, "net_income_to_common": 454000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 606823000, "total_current_assets": 2942544000, "total_assets": 13287411000, "short_term_debt": 424633000, "long_term_debt": 3997438000, "total_debt": 4422071000, "total_liabilities": 6958820000, "total_equity": 6217304000, "shares_outstanding": 113307000, "goodwill_and_intangibles": 8349531000 }, "cash_flow": { "operating_cash_flow": 699000000, "capital_expenditure": 242000000, "free_cash_flow": 941000000, "dividends_paid": 314000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279313, "ticker_id": 2069, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:20.745966+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "695000000", "ebitda": "1018000000", "netIncome": "454000000", "grossProfit": "2113000000", "depreciation": "None", "totalRevenue": "5140000000", "costOfRevenue": "3027000000", "interestIncome": "137664000", "incomeBeforeTax": "557000000", "interestExpense": "138000000", "operatingIncome": "665000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "97000000", "reportedCurrency": "USD", "netInterestIncome": "-138221000", "nonInterestIncome": "None", "operatingExpenses": "1448000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "346000000", "otherNonOperatingIncome": "30403000", "costofGoodsAndServicesSold": "3027000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "323000000", "sellingGeneralAndAdministrative": "876121000", "netIncomeFromContinuingOperations": "424326000" }, "balance": { "goodwill": "5497596000", "inventory": "1123068000", "commonStock": "16065999", "currentDebt": "None", "investments": "None", "totalAssets": "13287411000", "longTermDebt": "3997438000", "shortTermDebt": "424633000", "treasuryStock": "-1022824000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "2851935000", "reportedCurrency": "USD", "retainedEarnings": "4117804000", "totalLiabilities": "6958820000", "otherCurrentAssets": "188646000", "totalCurrentAssets": "2942544000", "currentLongTermDebt": "384958000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1024007000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10344867000", "currentAccountsPayable": "510372000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1386920000", "shortLongTermDebtTotal": "4677963000", "totalShareholderEquity": "6217304000", "capitalLeaseObligations": "39675000", "otherCurrentLiabilities": "554315000", "totalCurrentLiabilities": "1552190000", "otherNonCurrentLiabilities": "767736000", "totalNonCurrentLiabilities": "5406630000", "cashAndShortTermInvestments": "606823000", "commonStockSharesOutstanding": "113307000", "intangibleAssetsExcludingGoodwill": "2851935000", "cashAndCashEquivalentsAtCarryingValue": "606823000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "460268000", "profitLoss": "None", "dividendPayout": "314000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-62129000", "operatingCashflow": "699000000", "capitalExpenditures": "242000000", "changeInReceivables": "59555000", "changeInExchangeRate": "7381000", "cashflowFromFinancing": "-505000000", "cashflowFromInvestment": "-225866000", "stockBasedCompensation": "34482000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "314000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-24577000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "323330000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5140000000, "cost_of_revenue": 3027000000, "gross_profit": 2113000000, "research_and_development": 346000000, "selling_general_admin": 876121000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 695000000, "depreciation_amortisation": 323000000, "ebitda": 1018000000, "interest_expense": 138000000, "interest_income": null, "other_non_operating": null, "pretax_income": 557000000, "tax_provision": 97000000, "effective_tax_rate": null, "net_income": 454000000, "net_income_continuing_ops": 424326000, "net_income_to_common": 454000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 606823000, "short_term_investments": null, "net_receivables": 1024007000, "inventory": 1123068000, "other_current_assets": null, "total_current_assets": 2942544000, "net_ppe": null, "goodwill": 5497596000, "intangible_assets": 2851935000, "goodwill_and_intangibles": 8349531000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10344867000, "total_assets": 13287411000, "short_term_debt": 424633000, "accounts_payable": 510372000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1552190000, "long_term_debt": 3997438000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5406630000, "total_liabilities": 6958820000, "total_debt": 4422071000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4117804000, "total_equity": 6217304000, "shares_outstanding": 113307000, "operating_cash_flow": 699000000, "stock_based_compensation": 34482000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 242000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -225866000, "dividends_paid": 314000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -505000000, "free_cash_flow": 941000000, "net_change_in_cash": -24577000 }, "raw_data": { "income": { "ebit": "695000000", "ebitda": "1018000000", "netIncome": "454000000", "grossProfit": "2113000000", "depreciation": "None", "totalRevenue": "5140000000", "costOfRevenue": "3027000000", "interestIncome": "137664000", "incomeBeforeTax": "557000000", "interestExpense": "138000000", "operatingIncome": "665000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "97000000", "reportedCurrency": "USD", "netInterestIncome": "-138221000", "nonInterestIncome": "None", "operatingExpenses": "1448000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "346000000", "otherNonOperatingIncome": "30403000", "costofGoodsAndServicesSold": "3027000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "323000000", "sellingGeneralAndAdministrative": "876121000", "netIncomeFromContinuingOperations": "424326000" }, "balance": { "goodwill": "5497596000", "inventory": "1123068000", "commonStock": "16065999", "currentDebt": "None", "investments": "None", "totalAssets": "13287411000", "longTermDebt": "3997438000", "shortTermDebt": "424633000", "treasuryStock": "-1022824000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "2851935000", "reportedCurrency": "USD", "retainedEarnings": "4117804000", "totalLiabilities": "6958820000", "otherCurrentAssets": "188646000", "totalCurrentAssets": "2942544000", "currentLongTermDebt": "384958000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1024007000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10344867000", "currentAccountsPayable": "510372000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1386920000", "shortLongTermDebtTotal": "4677963000", "totalShareholderEquity": "6217304000", "capitalLeaseObligations": "39675000", "otherCurrentLiabilities": "554315000", "totalCurrentLiabilities": "1552190000", "otherNonCurrentLiabilities": "767736000", "totalNonCurrentLiabilities": "5406630000", "cashAndShortTermInvestments": "606823000", "commonStockSharesOutstanding": "113307000", "intangibleAssetsExcludingGoodwill": "2851935000", "cashAndCashEquivalentsAtCarryingValue": "606823000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "460268000", "profitLoss": "None", "dividendPayout": "314000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-62129000", "operatingCashflow": "699000000", "capitalExpenditures": "242000000", "changeInReceivables": "59555000", "changeInExchangeRate": "7381000", "cashflowFromFinancing": "-505000000", "cashflowFromInvestment": "-225866000", "stockBasedCompensation": "34482000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "314000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-24577000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "323330000", "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": "2026-06-07T02:14:20.745966+00:00", "is_restated": false, "income_statement": { "revenue": 3977539000, "cost_of_revenue": 2294832000, "gross_profit": 1682707000, "ebit": 580315000, "ebitda": 754107000, "pretax_income": 447757000, "tax_provision": 107976000, "net_income": 334454000, "net_income_to_common": 334454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 634897000, "total_current_assets": 2941860000, "total_assets": 12889395000, "short_term_debt": 48642000, "long_term_debt": 4504417000, "total_debt": 4553059000, "total_liabilities": 6764215000, "total_equity": 6032951000, "shares_outstanding": 88121000, "goodwill_and_intangibles": 8417710000 }, "cash_flow": { "operating_cash_flow": 437575000, "capital_expenditure": 173420000, "free_cash_flow": 610995000, "dividends_paid": 230218000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279318, "ticker_id": 2069, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:20.745966+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "580315000", "ebitda": "754107000", "netIncome": "334454000", "grossProfit": "1682707000", "depreciation": "None", "totalRevenue": "3977539000", "costOfRevenue": "2294832000", "interestIncome": "118405000", "incomeBeforeTax": "447757000", "interestExpense": "132558000", "operatingIncome": "583882000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "107976000", "reportedCurrency": "USD", "netInterestIncome": "-132558000", "nonInterestIncome": "None", "operatingExpenses": "1098825000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "311583000", "otherNonOperatingIncome": "-3567000", "costofGoodsAndServicesSold": "2294832000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "173792000", "sellingGeneralAndAdministrative": "707461000", "netIncomeFromContinuingOperations": "359538000" }, "balance": { "goodwill": "5378388000", "inventory": "1078537000", "commonStock": "16065999", "currentDebt": "None", "investments": "None", "totalAssets": "12889395000", "longTermDebt": "4504417000", "shortTermDebt": "48642000", "treasuryStock": "-1030718000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "3039322000", "reportedCurrency": "USD", "retainedEarnings": "3956221000", "totalLiabilities": "6764215000", "otherCurrentAssets": "13625000", "totalCurrentAssets": "2941860000", "currentLongTermDebt": "48642000", "longTermInvestments": "31470000", "shortTermInvestments": "None", "currentNetReceivables": "1214801000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9947535000", "currentAccountsPayable": "471382000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1241152000", "shortLongTermDebtTotal": "4553059000", "totalShareholderEquity": "6032951000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "560678000", "totalCurrentLiabilities": "1128311000", "otherNonCurrentLiabilities": "444242000", "totalNonCurrentLiabilities": "5635904000", "cashAndShortTermInvestments": "634897000", "commonStockSharesOutstanding": "88121000", "intangibleAssetsExcludingGoodwill": "3039322000", "cashAndCashEquivalentsAtCarryingValue": "634897000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "339781000", "profitLoss": "None", "dividendPayout": "230218000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-117641000", "operatingCashflow": "437575000", "capitalExpenditures": "173420000", "changeInReceivables": "-49958000", "changeInExchangeRate": "-14567000", "cashflowFromFinancing": "4870703000", "cashflowFromInvestment": "-5013235000", "stockBasedCompensation": "29401000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "230218000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "280476000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15475000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "173792000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3977539000, "cost_of_revenue": 2294832000, "gross_profit": 1682707000, "research_and_development": 311583000, "selling_general_admin": 707461000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 580315000, "depreciation_amortisation": 173792000, "ebitda": 754107000, "interest_expense": 132558000, "interest_income": null, "other_non_operating": null, "pretax_income": 447757000, "tax_provision": 107976000, "effective_tax_rate": null, "net_income": 334454000, "net_income_continuing_ops": 359538000, "net_income_to_common": 334454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 634897000, "short_term_investments": null, "net_receivables": 1214801000, "inventory": 1078537000, "other_current_assets": null, "total_current_assets": 2941860000, "net_ppe": null, "goodwill": 5378388000, "intangible_assets": 3039322000, "goodwill_and_intangibles": 8417710000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9947535000, "total_assets": 12889395000, "short_term_debt": 48642000, "accounts_payable": 471382000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1128311000, "long_term_debt": 4504417000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5635904000, "total_liabilities": 6764215000, "total_debt": 4553059000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3956221000, "total_equity": 6032951000, "shares_outstanding": 88121000, "operating_cash_flow": 437575000, "stock_based_compensation": 29401000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 173420000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5013235000, "dividends_paid": 230218000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4870703000, "free_cash_flow": 610995000, "net_change_in_cash": 280476000 }, "raw_data": { "income": { "ebit": "580315000", "ebitda": "754107000", "netIncome": "334454000", "grossProfit": "1682707000", "depreciation": "None", "totalRevenue": "3977539000", "costOfRevenue": "2294832000", "interestIncome": "118405000", "incomeBeforeTax": "447757000", "interestExpense": "132558000", "operatingIncome": "583882000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "107976000", "reportedCurrency": "USD", "netInterestIncome": "-132558000", "nonInterestIncome": "None", "operatingExpenses": "1098825000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "311583000", "otherNonOperatingIncome": "-3567000", "costofGoodsAndServicesSold": "2294832000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "173792000", "sellingGeneralAndAdministrative": "707461000", "netIncomeFromContinuingOperations": "359538000" }, "balance": { "goodwill": "5378388000", "inventory": "1078537000", "commonStock": "16065999", "currentDebt": "None", "investments": "None", "totalAssets": "12889395000", "longTermDebt": "4504417000", "shortTermDebt": "48642000", "treasuryStock": "-1030718000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "3039322000", "reportedCurrency": "USD", "retainedEarnings": "3956221000", "totalLiabilities": "6764215000", "otherCurrentAssets": "13625000", "totalCurrentAssets": "2941860000", "currentLongTermDebt": "48642000", "longTermInvestments": "31470000", "shortTermInvestments": "None", "currentNetReceivables": "1214801000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9947535000", "currentAccountsPayable": "471382000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1241152000", "shortLongTermDebtTotal": "4553059000", "totalShareholderEquity": "6032951000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "560678000", "totalCurrentLiabilities": "1128311000", "otherNonCurrentLiabilities": "444242000", "totalNonCurrentLiabilities": "5635904000", "cashAndShortTermInvestments": "634897000", "commonStockSharesOutstanding": "88121000", "intangibleAssetsExcludingGoodwill": "3039322000", "cashAndCashEquivalentsAtCarryingValue": "634897000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "339781000", "profitLoss": "None", "dividendPayout": "230218000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-117641000", "operatingCashflow": "437575000", "capitalExpenditures": "173420000", "changeInReceivables": "-49958000", "changeInExchangeRate": "-14567000", "cashflowFromFinancing": "4870703000", "cashflowFromInvestment": "-5013235000", "stockBasedCompensation": "29401000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "230218000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "280476000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15475000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "173792000", "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": "2026-06-07T02:14:20.745966+00:00", "is_restated": false, "income_statement": { "revenue": 2741000000, "cost_of_revenue": 1723000000, "gross_profit": 1018000000, "ebit": 253000000, "ebitda": 499000000, "pretax_income": 209000000, "tax_provision": 39000000, "net_income": 169000000, "net_income_to_common": 169000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 562000000, "total_current_assets": 5437000000, "total_assets": 25144000000, "short_term_debt": 1078000000, "long_term_debt": 4739000000, "total_debt": 5817000000, "total_liabilities": 10991000000, "total_equity": 14120000000, "shares_outstanding": 257000000, "goodwill_and_intangibles": 14087000000 }, "cash_flow": { "operating_cash_flow": 257000000, "capital_expenditure": 165000000, "free_cash_flow": 422000000, "dividends_paid": 102000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279281, "ticker_id": 2069, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:20.745966+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "253000000", "ebitda": "499000000", "netIncome": "169000000", "grossProfit": "1018000000", "depreciation": "None", "totalRevenue": "2741000000", "costOfRevenue": "1723000000", "interestIncome": "3000000", "incomeBeforeTax": "209000000", "interestExpense": "44000000", "operatingIncome": "279000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "39000000", "reportedCurrency": "USD", "netInterestIncome": "-41000000", "nonInterestIncome": "None", "operatingExpenses": "739000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "166000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1723000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "246000000", "sellingGeneralAndAdministrative": "427000000", "netIncomeFromContinuingOperations": "170000000" }, "balance": { "goodwill": "8220000000", "inventory": "2250000000", "commonStock": "35000000", "currentDebt": "None", "investments": "None", "totalAssets": "25144000000", "longTermDebt": "4739000000", "shortTermDebt": "1078000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "5867000000", "reportedCurrency": "USD", "retainedEarnings": "-3350000000", "totalLiabilities": "10991000000", "otherCurrentAssets": "795000000", "totalCurrentAssets": "5437000000", "currentLongTermDebt": "1078000000", "longTermInvestments": "15000000", "shortTermInvestments": "None", "currentNetReceivables": "1830000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19707000000", "currentAccountsPayable": "1371000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5817000000", "totalShareholderEquity": "14120000000", "capitalLeaseObligations": "618000000", "otherCurrentLiabilities": "1196000000", "totalCurrentLiabilities": "3645000000", "otherNonCurrentLiabilities": "548000000", "totalNonCurrentLiabilities": "7346000000", "cashAndShortTermInvestments": "562000000", "commonStockSharesOutstanding": "257000000", "intangibleAssetsExcludingGoodwill": "5867000000", "cashAndCashEquivalentsAtCarryingValue": "562000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "170000000", "profitLoss": "None", "dividendPayout": "102000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-33000000", "operatingCashflow": "257000000", "capitalExpenditures": "165000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-301000000", "cashflowFromInvestment": "23000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "246000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2741000000, "cost_of_revenue": 1723000000, "gross_profit": 1018000000, "research_and_development": 166000000, "selling_general_admin": 427000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 253000000, "depreciation_amortisation": 246000000, "ebitda": 499000000, "interest_expense": 44000000, "interest_income": null, "other_non_operating": null, "pretax_income": 209000000, "tax_provision": 39000000, "effective_tax_rate": null, "net_income": 169000000, "net_income_continuing_ops": 170000000, "net_income_to_common": 169000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 562000000, "short_term_investments": null, "net_receivables": 1830000000, "inventory": 2250000000, "other_current_assets": null, "total_current_assets": 5437000000, "net_ppe": null, "goodwill": 8220000000, "intangible_assets": 5867000000, "goodwill_and_intangibles": 14087000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19707000000, "total_assets": 25144000000, "short_term_debt": 1078000000, "accounts_payable": 1371000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3645000000, "long_term_debt": 4739000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7346000000, "total_liabilities": 10991000000, "total_debt": 5817000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3350000000, "total_equity": 14120000000, "shares_outstanding": 257000000, "operating_cash_flow": 257000000, "stock_based_compensation": 16000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 165000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 23000000, "dividends_paid": 102000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -301000000, "free_cash_flow": 422000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "253000000", "ebitda": "499000000", "netIncome": "169000000", "grossProfit": "1018000000", "depreciation": "None", "totalRevenue": "2741000000", "costOfRevenue": "1723000000", "interestIncome": "3000000", "incomeBeforeTax": "209000000", "interestExpense": "44000000", "operatingIncome": "279000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "39000000", "reportedCurrency": "USD", "netInterestIncome": "-41000000", "nonInterestIncome": "None", "operatingExpenses": "739000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "166000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1723000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "246000000", "sellingGeneralAndAdministrative": "427000000", "netIncomeFromContinuingOperations": "170000000" }, "balance": { "goodwill": "8220000000", "inventory": "2250000000", "commonStock": "35000000", "currentDebt": "None", "investments": "None", "totalAssets": "25144000000", "longTermDebt": "4739000000", "shortTermDebt": "1078000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "5867000000", "reportedCurrency": "USD", "retainedEarnings": "-3350000000", "totalLiabilities": "10991000000", "otherCurrentAssets": "795000000", "totalCurrentAssets": "5437000000", "currentLongTermDebt": "1078000000", "longTermInvestments": "15000000", "shortTermInvestments": "None", "currentNetReceivables": "1830000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19707000000", "currentAccountsPayable": "1371000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5817000000", "totalShareholderEquity": "14120000000", "capitalLeaseObligations": "618000000", "otherCurrentLiabilities": "1196000000", "totalCurrentLiabilities": "3645000000", "otherNonCurrentLiabilities": "548000000", "totalNonCurrentLiabilities": "7346000000", "cashAndShortTermInvestments": "562000000", "commonStockSharesOutstanding": "257000000", "intangibleAssetsExcludingGoodwill": "5867000000", "cashAndCashEquivalentsAtCarryingValue": "562000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "170000000", "profitLoss": "None", "dividendPayout": "102000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-33000000", "operatingCashflow": "257000000", "capitalExpenditures": "165000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-301000000", "cashflowFromInvestment": "23000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "246000000", "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": "2026-06-07T02:14:20.745966+00:00", "is_restated": false, "income_statement": { "revenue": 2589000000, "cost_of_revenue": 1699000000, "gross_profit": 890000000, "ebit": 71000000, "ebitda": 308000000, "pretax_income": 22000000, "tax_provision": -9000000, "net_income": 31000000, "net_income_to_common": 31000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 590000000, "total_current_assets": 5594000000, "total_assets": 25539000000, "short_term_debt": 1358000000, "long_term_debt": 4740000000, "total_debt": 6098000000, "total_liabilities": 11353000000, "total_equity": 14154000000, "shares_outstanding": 257000000, "goodwill_and_intangibles": 14312000000 }, "cash_flow": { "operating_cash_flow": 318000000, "capital_expenditure": 186000000, "free_cash_flow": 504000000, "dividends_paid": 103000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279282, "ticker_id": 2069, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:20.745966+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71000000", "ebitda": "308000000", "netIncome": "31000000", "grossProfit": "890000000", "depreciation": "None", "totalRevenue": "2589000000", "costOfRevenue": "1699000000", "interestIncome": "49000000", "incomeBeforeTax": "22000000", "interestExpense": "49000000", "operatingIncome": "113000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-9000000", "reportedCurrency": "USD", "netInterestIncome": "-49000000", "nonInterestIncome": "None", "operatingExpenses": "777000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "174000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1699000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "237000000", "sellingGeneralAndAdministrative": "469000000", "netIncomeFromContinuingOperations": "31000000" }, "balance": { "goodwill": "8269000000", "inventory": "2364000000", "commonStock": "35000000", "currentDebt": "None", "investments": "None", "totalAssets": "25539000000", "longTermDebt": "4740000000", "shortTermDebt": "1358000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6043000000", "reportedCurrency": "USD", "retainedEarnings": "-3417000000", "totalLiabilities": "11353000000", "otherCurrentAssets": "639000000", "totalCurrentAssets": "5594000000", "currentLongTermDebt": "1254000000", "longTermInvestments": "15000000", "shortTermInvestments": "None", "currentNetReceivables": "2001000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19945000000", "currentAccountsPayable": "1287000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4029000000", "shortLongTermDebtTotal": "6651000000", "totalShareholderEquity": "14154000000", "capitalLeaseObligations": "625000000", "otherCurrentLiabilities": "1288000000", "totalCurrentLiabilities": "3933000000", "otherNonCurrentLiabilities": "582000000", "totalNonCurrentLiabilities": "7420000000", "cashAndShortTermInvestments": "590000000", "commonStockSharesOutstanding": "257000000", "intangibleAssetsExcludingGoodwill": "6043000000", "cashAndCashEquivalentsAtCarryingValue": "590000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18000000", "profitLoss": "None", "dividendPayout": "103000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "88000000", "operatingCashflow": "318000000", "capitalExpenditures": "186000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-200000000", "cashflowFromInvestment": "-157000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "103000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "237000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2589000000, "cost_of_revenue": 1699000000, "gross_profit": 890000000, "research_and_development": 174000000, "selling_general_admin": 469000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71000000, "depreciation_amortisation": 237000000, "ebitda": 308000000, "interest_expense": 49000000, "interest_income": null, "other_non_operating": null, "pretax_income": 22000000, "tax_provision": -9000000, "effective_tax_rate": null, "net_income": 31000000, "net_income_continuing_ops": 31000000, "net_income_to_common": 31000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 590000000, "short_term_investments": null, "net_receivables": 2001000000, "inventory": 2364000000, "other_current_assets": null, "total_current_assets": 5594000000, "net_ppe": null, "goodwill": 8269000000, "intangible_assets": 6043000000, "goodwill_and_intangibles": 14312000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19945000000, "total_assets": 25539000000, "short_term_debt": 1358000000, "accounts_payable": 1287000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3933000000, "long_term_debt": 4740000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7420000000, "total_liabilities": 11353000000, "total_debt": 6098000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3417000000, "total_equity": 14154000000, "shares_outstanding": 257000000, "operating_cash_flow": 318000000, "stock_based_compensation": 15000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 186000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -157000000, "dividends_paid": 103000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -200000000, "free_cash_flow": 504000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "71000000", "ebitda": "308000000", "netIncome": "31000000", "grossProfit": "890000000", "depreciation": "None", "totalRevenue": "2589000000", "costOfRevenue": "1699000000", "interestIncome": "49000000", "incomeBeforeTax": "22000000", "interestExpense": "49000000", "operatingIncome": "113000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-9000000", "reportedCurrency": "USD", "netInterestIncome": "-49000000", "nonInterestIncome": "None", "operatingExpenses": "777000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "174000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1699000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "237000000", "sellingGeneralAndAdministrative": "469000000", "netIncomeFromContinuingOperations": "31000000" }, "balance": { "goodwill": "8269000000", "inventory": "2364000000", "commonStock": "35000000", "currentDebt": "None", "investments": "None", "totalAssets": "25539000000", "longTermDebt": "4740000000", "shortTermDebt": "1358000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6043000000", "reportedCurrency": "USD", "retainedEarnings": "-3417000000", "totalLiabilities": "11353000000", "otherCurrentAssets": "639000000", "totalCurrentAssets": "5594000000", "currentLongTermDebt": "1254000000", "longTermInvestments": "15000000", "shortTermInvestments": "None", "currentNetReceivables": "2001000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19945000000", "currentAccountsPayable": "1287000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4029000000", "shortLongTermDebtTotal": "6651000000", "totalShareholderEquity": "14154000000", "capitalLeaseObligations": "625000000", "otherCurrentLiabilities": "1288000000", "totalCurrentLiabilities": "3933000000", "otherNonCurrentLiabilities": "582000000", "totalNonCurrentLiabilities": "7420000000", "cashAndShortTermInvestments": "590000000", "commonStockSharesOutstanding": "257000000", "intangibleAssetsExcludingGoodwill": "6043000000", "cashAndCashEquivalentsAtCarryingValue": "590000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18000000", "profitLoss": "None", "dividendPayout": "103000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "88000000", "operatingCashflow": "318000000", "capitalExpenditures": "186000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-200000000", "cashflowFromInvestment": "-157000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "103000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "237000000", "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": "2026-06-07T02:14:20.745966+00:00", "is_restated": false, "income_statement": { "revenue": 2694000000, "cost_of_revenue": 1711000000, "gross_profit": 983000000, "ebit": 104000000, "ebitda": 351000000, "pretax_income": 56000000, "tax_provision": 15000000, "net_income": 40000000, "net_income_to_common": 40000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 621000000, "total_current_assets": 5842000000, "total_assets": 25768000000, "short_term_debt": 1401000000, "long_term_debt": 4741000000, "total_debt": 6142000000, "total_liabilities": 11495000000, "total_equity": 14241000000, "shares_outstanding": 257000000, "goodwill_and_intangibles": 14447000000 }, "cash_flow": { "operating_cash_flow": 164000000, "capital_expenditure": 134000000, "free_cash_flow": 298000000, "dividends_paid": 102000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279284, "ticker_id": 2069, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:20.745966+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "104000000", "ebitda": "351000000", "netIncome": "40000000", "grossProfit": "983000000", "depreciation": "None", "totalRevenue": "2694000000", "costOfRevenue": "1711000000", "interestIncome": "65000000", "incomeBeforeTax": "56000000", "interestExpense": "48000000", "operatingIncome": "226000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "15000000", "reportedCurrency": "USD", "netInterestIncome": "-48000000", "nonInterestIncome": "None", "operatingExpenses": "757000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "174000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1711000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "247000000", "sellingGeneralAndAdministrative": "421000000", "netIncomeFromContinuingOperations": "41000000" }, "balance": { "goodwill": "8264000000", "inventory": "2323000000", "commonStock": "35000000", "currentDebt": "None", "investments": "None", "totalAssets": "25768000000", "longTermDebt": "4741000000", "shortTermDebt": "1401000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "6183000000", "reportedCurrency": "USD", "retainedEarnings": "-3345000000", "totalLiabilities": "11495000000", "otherCurrentAssets": "893000000", "totalCurrentAssets": "5842000000", "currentLongTermDebt": "1308000000", "longTermInvestments": "15000000", "shortTermInvestments": "152000000", "currentNetReceivables": "2005000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19892000000", "currentAccountsPayable": "1284000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4495000000", "shortLongTermDebtTotal": "7238000000", "totalShareholderEquity": "14241000000", "capitalLeaseObligations": "641000000", "otherCurrentLiabilities": "1384000000", "totalCurrentLiabilities": "4069000000", "otherNonCurrentLiabilities": "611000000", "totalNonCurrentLiabilities": "7426000000", "cashAndShortTermInvestments": "621000000", "commonStockSharesOutstanding": "257000000", "intangibleAssetsExcludingGoodwill": "6183000000", "cashAndCashEquivalentsAtCarryingValue": "621000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40000000", "profitLoss": "None", "dividendPayout": "102000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-5000000", "operatingCashflow": "164000000", "capitalExpenditures": "134000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-237000000", "cashflowFromInvestment": "-115000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "333000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2694000000, "cost_of_revenue": 1711000000, "gross_profit": 983000000, "research_and_development": 174000000, "selling_general_admin": 421000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 104000000, "depreciation_amortisation": 247000000, "ebitda": 351000000, "interest_expense": 48000000, "interest_income": null, "other_non_operating": null, "pretax_income": 56000000, "tax_provision": 15000000, "effective_tax_rate": null, "net_income": 40000000, "net_income_continuing_ops": 41000000, "net_income_to_common": 40000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 621000000, "short_term_investments": 152000000, "net_receivables": 2005000000, "inventory": 2323000000, "other_current_assets": null, "total_current_assets": 5842000000, "net_ppe": null, "goodwill": 8264000000, "intangible_assets": 6183000000, "goodwill_and_intangibles": 14447000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19892000000, "total_assets": 25768000000, "short_term_debt": 1401000000, "accounts_payable": 1284000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4069000000, "long_term_debt": 4741000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7426000000, "total_liabilities": 11495000000, "total_debt": 6142000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3345000000, "total_equity": 14241000000, "shares_outstanding": 257000000, "operating_cash_flow": 164000000, "stock_based_compensation": 18000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 134000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -115000000, "dividends_paid": 102000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -237000000, "free_cash_flow": 298000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "104000000", "ebitda": "351000000", "netIncome": "40000000", "grossProfit": "983000000", "depreciation": "None", "totalRevenue": "2694000000", "costOfRevenue": "1711000000", "interestIncome": "65000000", "incomeBeforeTax": "56000000", "interestExpense": "48000000", "operatingIncome": "226000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "15000000", "reportedCurrency": "USD", "netInterestIncome": "-48000000", "nonInterestIncome": "None", "operatingExpenses": "757000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "174000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1711000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "247000000", "sellingGeneralAndAdministrative": "421000000", "netIncomeFromContinuingOperations": "41000000" }, "balance": { "goodwill": "8264000000", "inventory": "2323000000", "commonStock": "35000000", "currentDebt": "None", "investments": "None", "totalAssets": "25768000000", "longTermDebt": "4741000000", "shortTermDebt": "1401000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "6183000000", "reportedCurrency": "USD", "retainedEarnings": "-3345000000", "totalLiabilities": "11495000000", "otherCurrentAssets": "893000000", "totalCurrentAssets": "5842000000", "currentLongTermDebt": "1308000000", "longTermInvestments": "15000000", "shortTermInvestments": "152000000", "currentNetReceivables": "2005000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19892000000", "currentAccountsPayable": "1284000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4495000000", "shortLongTermDebtTotal": "7238000000", "totalShareholderEquity": "14241000000", "capitalLeaseObligations": "641000000", "otherCurrentLiabilities": "1384000000", "totalCurrentLiabilities": "4069000000", "otherNonCurrentLiabilities": "611000000", "totalNonCurrentLiabilities": "7426000000", "cashAndShortTermInvestments": "621000000", "commonStockSharesOutstanding": "257000000", "intangibleAssetsExcludingGoodwill": "6183000000", "cashAndCashEquivalentsAtCarryingValue": "621000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40000000", "profitLoss": "None", "dividendPayout": "102000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-5000000", "operatingCashflow": "164000000", "capitalExpenditures": "134000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-237000000", "cashflowFromInvestment": "-115000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "333000000", "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": "2026-06-07T02:14:20.745966+00:00", "is_restated": false, "income_statement": { "revenue": 2764000000, "cost_of_revenue": 1734000000, "gross_profit": 1030000000, "ebit": 595000000, "ebitda": 837000000, "pretax_income": 534000000, "tax_provision": -78000000, "net_income": 612000000, "net_income_to_common": 612000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 816000000, "total_current_assets": 5928000000, "total_assets": 26121000000, "short_term_debt": 595000000, "long_term_debt": 5684000000, "total_debt": 6279000000, "total_liabilities": 11685000000, "total_equity": 14404000000, "shares_outstanding": 257000000, "goodwill_and_intangibles": 14713000000 }, "cash_flow": { "operating_cash_flow": 241000000, "capital_expenditure": 95000000, "free_cash_flow": 336000000, "dividends_paid": 102000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279285, "ticker_id": 2069, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:20.745966+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "595000000", "ebitda": "837000000", "netIncome": "612000000", "grossProfit": "1030000000", "depreciation": "None", "totalRevenue": "2764000000", "costOfRevenue": "1734000000", "interestIncome": "71000000", "incomeBeforeTax": "534000000", "interestExpense": "61000000", "operatingIncome": "198000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-78000000", "reportedCurrency": "USD", "netInterestIncome": "-61000000", "nonInterestIncome": "None", "operatingExpenses": "832000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "182000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1734000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "242000000", "sellingGeneralAndAdministrative": "483000000", "netIncomeFromContinuingOperations": "612000000" }, "balance": { "goodwill": "8283000000", "inventory": "2504000000", "commonStock": "35000000", "currentDebt": "None", "investments": "None", "totalAssets": "26121000000", "longTermDebt": "5684000000", "shortTermDebt": "595000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "6430000000", "reportedCurrency": "USD", "retainedEarnings": "-3215000000", "totalLiabilities": "11685000000", "otherCurrentAssets": "553000000", "totalCurrentAssets": "5928000000", "currentLongTermDebt": "500000000", "longTermInvestments": "16000000", "shortTermInvestments": "None", "currentNetReceivables": "2055000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20193000000", "currentAccountsPayable": "1348000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4554000000", "shortLongTermDebtTotal": "6850000000", "totalShareholderEquity": "14404000000", "capitalLeaseObligations": "666000000", "otherCurrentLiabilities": "976000000", "totalCurrentLiabilities": "3183000000", "otherNonCurrentLiabilities": "680000000", "totalNonCurrentLiabilities": "8502000000", "cashAndShortTermInvestments": "816000000", "commonStockSharesOutstanding": "257000000", "intangibleAssetsExcludingGoodwill": "6430000000", "cashAndCashEquivalentsAtCarryingValue": "816000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "612000000", "profitLoss": "None", "dividendPayout": "102000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-32000000", "operatingCashflow": "241000000", "capitalExpenditures": "95000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2823000000", "cashflowFromInvestment": "2698000000", "stockBasedCompensation": "32000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "242000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2764000000, "cost_of_revenue": 1734000000, "gross_profit": 1030000000, "research_and_development": 182000000, "selling_general_admin": 483000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 595000000, "depreciation_amortisation": 242000000, "ebitda": 837000000, "interest_expense": 61000000, "interest_income": null, "other_non_operating": null, "pretax_income": 534000000, "tax_provision": -78000000, "effective_tax_rate": null, "net_income": 612000000, "net_income_continuing_ops": 612000000, "net_income_to_common": 612000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 816000000, "short_term_investments": null, "net_receivables": 2055000000, "inventory": 2504000000, "other_current_assets": null, "total_current_assets": 5928000000, "net_ppe": null, "goodwill": 8283000000, "intangible_assets": 6430000000, "goodwill_and_intangibles": 14713000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20193000000, "total_assets": 26121000000, "short_term_debt": 595000000, "accounts_payable": 1348000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3183000000, "long_term_debt": 5684000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8502000000, "total_liabilities": 11685000000, "total_debt": 6279000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3215000000, "total_equity": 14404000000, "shares_outstanding": 257000000, "operating_cash_flow": 241000000, "stock_based_compensation": 32000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 95000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2698000000, "dividends_paid": 102000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2823000000, "free_cash_flow": 336000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "595000000", "ebitda": "837000000", "netIncome": "612000000", "grossProfit": "1030000000", "depreciation": "None", "totalRevenue": "2764000000", "costOfRevenue": "1734000000", "interestIncome": "71000000", "incomeBeforeTax": "534000000", "interestExpense": "61000000", "operatingIncome": "198000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-78000000", "reportedCurrency": "USD", "netInterestIncome": "-61000000", "nonInterestIncome": "None", "operatingExpenses": "832000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "182000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1734000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "242000000", "sellingGeneralAndAdministrative": "483000000", "netIncomeFromContinuingOperations": "612000000" }, "balance": { "goodwill": "8283000000", "inventory": "2504000000", "commonStock": "35000000", "currentDebt": "None", "investments": "None", "totalAssets": "26121000000", "longTermDebt": "5684000000", "shortTermDebt": "595000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "6430000000", "reportedCurrency": "USD", "retainedEarnings": "-3215000000", "totalLiabilities": "11685000000", "otherCurrentAssets": "553000000", "totalCurrentAssets": "5928000000", "currentLongTermDebt": "500000000", "longTermInvestments": "16000000", "shortTermInvestments": "None", "currentNetReceivables": "2055000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20193000000", "currentAccountsPayable": "1348000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4554000000", "shortLongTermDebtTotal": "6850000000", "totalShareholderEquity": "14404000000", "capitalLeaseObligations": "666000000", "otherCurrentLiabilities": "976000000", "totalCurrentLiabilities": "3183000000", "otherNonCurrentLiabilities": "680000000", "totalNonCurrentLiabilities": "8502000000", "cashAndShortTermInvestments": "816000000", "commonStockSharesOutstanding": "257000000", "intangibleAssetsExcludingGoodwill": "6430000000", "cashAndCashEquivalentsAtCarryingValue": "816000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "612000000", "profitLoss": "None", "dividendPayout": "102000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-32000000", "operatingCashflow": "241000000", "capitalExpenditures": "95000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2823000000", "cashflowFromInvestment": "2698000000", "stockBasedCompensation": "32000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "242000000", "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": "2026-06-07T02:14:20.745966+00:00", "is_restated": false, "income_statement": { "revenue": 2843000000, "cost_of_revenue": 1808000000, "gross_profit": 1035000000, "ebit": -923000000, "ebitda": -687000000, "pretax_income": -994000000, "tax_provision": 23000000, "net_income": -1018000000, "net_income_to_common": -1018000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 613000000, "total_current_assets": 8633000000, "total_assets": 28265000000, "short_term_debt": 1775000000, "long_term_debt": 7601000000, "total_debt": 9376000000, "total_liabilities": 15052000000, "total_equity": 13177000000, "shares_outstanding": 256000000, "goodwill_and_intangibles": 14413000000 }, "cash_flow": { "operating_cash_flow": 127000000, "capital_expenditure": 179000000, "free_cash_flow": 306000000, "dividends_paid": 102000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279286, "ticker_id": 2069, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:20.745966+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-923000000", "ebitda": "-687000000", "netIncome": "-1018000000", "grossProfit": "1035000000", "depreciation": "None", "totalRevenue": "2843000000", "costOfRevenue": "1808000000", "interestIncome": "91000000", "incomeBeforeTax": "-994000000", "interestExpense": "71000000", "operatingIncome": "-903000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "23000000", "reportedCurrency": "USD", "netInterestIncome": "-71000000", "nonInterestIncome": "None", "operatingExpenses": "1938000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "164000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1808000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "236000000", "sellingGeneralAndAdministrative": "461000000", "netIncomeFromContinuingOperations": "-1017000000" }, "balance": { "goodwill": "8030000000", "inventory": "2375000000", "commonStock": "35000000", "currentDebt": "None", "investments": "None", "totalAssets": "28265000000", "longTermDebt": "7601000000", "shortTermDebt": "1775000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "6383000000", "reportedCurrency": "USD", "retainedEarnings": "-3725000000", "totalLiabilities": "15052000000", "otherCurrentAssets": "3751000000", "totalCurrentAssets": "8633000000", "currentLongTermDebt": "1689000000", "longTermInvestments": "11000000", "shortTermInvestments": "None", "currentNetReceivables": "1894000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19632000000", "currentAccountsPayable": "1325000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4379000000", "shortLongTermDebtTotal": "9911000000", "totalShareholderEquity": "13177000000", "capitalLeaseObligations": "621000000", "otherCurrentLiabilities": "1324000000", "totalCurrentLiabilities": "4607000000", "otherNonCurrentLiabilities": "592000000", "totalNonCurrentLiabilities": "10445000000", "cashAndShortTermInvestments": "613000000", "commonStockSharesOutstanding": "256000000", "intangibleAssetsExcludingGoodwill": "6383000000", "cashAndCashEquivalentsAtCarryingValue": "613000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1017000000", "profitLoss": "None", "dividendPayout": "102000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-92000000", "operatingCashflow": "127000000", "capitalExpenditures": "179000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "169000000", "cashflowFromInvestment": "-157000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "236000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2843000000, "cost_of_revenue": 1808000000, "gross_profit": 1035000000, "research_and_development": 164000000, "selling_general_admin": 461000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -923000000, "depreciation_amortisation": 236000000, "ebitda": -687000000, "interest_expense": 71000000, "interest_income": null, "other_non_operating": null, "pretax_income": -994000000, "tax_provision": 23000000, "effective_tax_rate": null, "net_income": -1018000000, "net_income_continuing_ops": -1017000000, "net_income_to_common": -1018000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 613000000, "short_term_investments": null, "net_receivables": 1894000000, "inventory": 2375000000, "other_current_assets": null, "total_current_assets": 8633000000, "net_ppe": null, "goodwill": 8030000000, "intangible_assets": 6383000000, "goodwill_and_intangibles": 14413000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19632000000, "total_assets": 28265000000, "short_term_debt": 1775000000, "accounts_payable": 1325000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4607000000, "long_term_debt": 7601000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10445000000, "total_liabilities": 15052000000, "total_debt": 9376000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3725000000, "total_equity": 13177000000, "shares_outstanding": 256000000, "operating_cash_flow": 127000000, "stock_based_compensation": 19000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 179000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -157000000, "dividends_paid": 102000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 169000000, "free_cash_flow": 306000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-923000000", "ebitda": "-687000000", "netIncome": "-1018000000", "grossProfit": "1035000000", "depreciation": "None", "totalRevenue": "2843000000", "costOfRevenue": "1808000000", "interestIncome": "91000000", "incomeBeforeTax": "-994000000", "interestExpense": "71000000", "operatingIncome": "-903000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "23000000", "reportedCurrency": "USD", "netInterestIncome": "-71000000", "nonInterestIncome": "None", "operatingExpenses": "1938000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "164000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1808000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "236000000", "sellingGeneralAndAdministrative": "461000000", "netIncomeFromContinuingOperations": "-1017000000" }, "balance": { "goodwill": "8030000000", "inventory": "2375000000", "commonStock": "35000000", "currentDebt": "None", "investments": "None", "totalAssets": "28265000000", "longTermDebt": "7601000000", "shortTermDebt": "1775000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "6383000000", "reportedCurrency": "USD", "retainedEarnings": "-3725000000", "totalLiabilities": "15052000000", "otherCurrentAssets": "3751000000", "totalCurrentAssets": "8633000000", "currentLongTermDebt": "1689000000", "longTermInvestments": "11000000", "shortTermInvestments": "None", "currentNetReceivables": "1894000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19632000000", "currentAccountsPayable": "1325000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4379000000", "shortLongTermDebtTotal": "9911000000", "totalShareholderEquity": "13177000000", "capitalLeaseObligations": "621000000", "otherCurrentLiabilities": "1324000000", "totalCurrentLiabilities": "4607000000", "otherNonCurrentLiabilities": "592000000", "totalNonCurrentLiabilities": "10445000000", "cashAndShortTermInvestments": "613000000", "commonStockSharesOutstanding": "256000000", "intangibleAssetsExcludingGoodwill": "6383000000", "cashAndCashEquivalentsAtCarryingValue": "613000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1017000000", "profitLoss": "None", "dividendPayout": "102000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-92000000", "operatingCashflow": "127000000", "capitalExpenditures": "179000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "169000000", "cashflowFromInvestment": "-157000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "236000000", "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": "2026-06-07T02:14:20.745966+00:00", "is_restated": false, "income_statement": { "revenue": 2771000000, "cost_of_revenue": 1791000000, "gross_profit": 980000000, "ebit": -46000000, "ebitda": 197000000, "pretax_income": -115000000, "tax_provision": -69000000, "net_income": -46000000, "net_income_to_common": -46000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 469000000, "total_current_assets": 7993000000, "total_assets": 28667000000, "short_term_debt": 1495000000, "long_term_debt": 7564000000, "total_debt": 9059000000, "total_liabilities": 14756000000, "total_equity": 13876000000, "shares_outstanding": 256000000, "goodwill_and_intangibles": 15525000000 }, "cash_flow": { "operating_cash_flow": 368000000, "capital_expenditure": 160000000, "free_cash_flow": 528000000, "dividends_paid": 103000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279287, "ticker_id": 2069, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:20.745966+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-46000000", "ebitda": "197000000", "netIncome": "-46000000", "grossProfit": "980000000", "depreciation": "None", "totalRevenue": "2771000000", "costOfRevenue": "1791000000", "interestIncome": "82000000", "incomeBeforeTax": "-115000000", "interestExpense": "69000000", "operatingIncome": "127000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-69000000", "reportedCurrency": "USD", "netInterestIncome": "-69000000", "nonInterestIncome": "None", "operatingExpenses": "853000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "170000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1791000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "243000000", "sellingGeneralAndAdministrative": "517000000", "netIncomeFromContinuingOperations": "-46000000" }, "balance": { "goodwill": "9080000000", "inventory": "2256000000", "commonStock": "35000000", "currentDebt": "None", "investments": "None", "totalAssets": "28667000000", "longTermDebt": "7564000000", "shortTermDebt": "1495000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6445000000", "reportedCurrency": "USD", "retainedEarnings": "-2605000000", "totalLiabilities": "14756000000", "otherCurrentAssets": "3299000000", "totalCurrentAssets": "7993000000", "currentLongTermDebt": "1413000000", "longTermInvestments": "10000000", "shortTermInvestments": "None", "currentNetReceivables": "1969000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20674000000", "currentAccountsPayable": "1283000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4339000000", "shortLongTermDebtTotal": "9621000000", "totalShareholderEquity": "13876000000", "capitalLeaseObligations": "616000000", "otherCurrentLiabilities": "1366000000", "totalCurrentLiabilities": "4333000000", "otherNonCurrentLiabilities": "566000000", "totalNonCurrentLiabilities": "10423000000", "cashAndShortTermInvestments": "469000000", "commonStockSharesOutstanding": "256000000", "intangibleAssetsExcludingGoodwill": "6445000000", "cashAndCashEquivalentsAtCarryingValue": "469000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46000000", "profitLoss": "None", "dividendPayout": "103000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-31000000", "operatingCashflow": "368000000", "capitalExpenditures": "160000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-162000000", "cashflowFromInvestment": "-260000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "103000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "243000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2771000000, "cost_of_revenue": 1791000000, "gross_profit": 980000000, "research_and_development": 170000000, "selling_general_admin": 517000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -46000000, "depreciation_amortisation": 243000000, "ebitda": 197000000, "interest_expense": 69000000, "interest_income": null, "other_non_operating": null, "pretax_income": -115000000, "tax_provision": -69000000, "effective_tax_rate": null, "net_income": -46000000, "net_income_continuing_ops": -46000000, "net_income_to_common": -46000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 469000000, "short_term_investments": null, "net_receivables": 1969000000, "inventory": 2256000000, "other_current_assets": null, "total_current_assets": 7993000000, "net_ppe": null, "goodwill": 9080000000, "intangible_assets": 6445000000, "goodwill_and_intangibles": 15525000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20674000000, "total_assets": 28667000000, "short_term_debt": 1495000000, "accounts_payable": 1283000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4333000000, "long_term_debt": 7564000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10423000000, "total_liabilities": 14756000000, "total_debt": 9059000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2605000000, "total_equity": 13876000000, "shares_outstanding": 256000000, "operating_cash_flow": 368000000, "stock_based_compensation": 18000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 160000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -260000000, "dividends_paid": 103000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -162000000, "free_cash_flow": 528000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-46000000", "ebitda": "197000000", "netIncome": "-46000000", "grossProfit": "980000000", "depreciation": "None", "totalRevenue": "2771000000", "costOfRevenue": "1791000000", "interestIncome": "82000000", "incomeBeforeTax": "-115000000", "interestExpense": "69000000", "operatingIncome": "127000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-69000000", "reportedCurrency": "USD", "netInterestIncome": "-69000000", "nonInterestIncome": "None", "operatingExpenses": "853000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "170000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1791000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "243000000", "sellingGeneralAndAdministrative": "517000000", "netIncomeFromContinuingOperations": "-46000000" }, "balance": { "goodwill": "9080000000", "inventory": "2256000000", "commonStock": "35000000", "currentDebt": "None", "investments": "None", "totalAssets": "28667000000", "longTermDebt": "7564000000", "shortTermDebt": "1495000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6445000000", "reportedCurrency": "USD", "retainedEarnings": "-2605000000", "totalLiabilities": "14756000000", "otherCurrentAssets": "3299000000", "totalCurrentAssets": "7993000000", "currentLongTermDebt": "1413000000", "longTermInvestments": "10000000", "shortTermInvestments": "None", "currentNetReceivables": "1969000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20674000000", "currentAccountsPayable": "1283000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4339000000", "shortLongTermDebtTotal": "9621000000", "totalShareholderEquity": "13876000000", "capitalLeaseObligations": "616000000", "otherCurrentLiabilities": "1366000000", "totalCurrentLiabilities": "4333000000", "otherNonCurrentLiabilities": "566000000", "totalNonCurrentLiabilities": "10423000000", "cashAndShortTermInvestments": "469000000", "commonStockSharesOutstanding": "256000000", "intangibleAssetsExcludingGoodwill": "6445000000", "cashAndCashEquivalentsAtCarryingValue": "469000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46000000", "profitLoss": "None", "dividendPayout": "103000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-31000000", "operatingCashflow": "368000000", "capitalExpenditures": "160000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-162000000", "cashflowFromInvestment": "-260000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "103000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "243000000", "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": "2026-06-07T02:14:20.745966+00:00", "is_restated": false, "income_statement": { "revenue": 2925000000, "cost_of_revenue": 1873000000, "gross_profit": 1052000000, "ebit": 169000000, "ebitda": 417000000, "pretax_income": 95000000, "tax_provision": 35000000, "net_income": 59000000, "net_income_to_common": 59000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 567000000, "total_current_assets": 8423000000, "total_assets": 29928000000, "short_term_debt": 556000000, "long_term_debt": 8631000000, "total_debt": 9187000000, "total_liabilities": 15118000000, "total_equity": 14775000000, "shares_outstanding": 257000000, "goodwill_and_intangibles": 16119000000 }, "cash_flow": { "operating_cash_flow": 366000000, "capital_expenditure": 108000000, "free_cash_flow": 474000000, "dividends_paid": 102000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279289, "ticker_id": 2069, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:20.745966+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "169000000", "ebitda": "417000000", "netIncome": "59000000", "grossProfit": "1052000000", "depreciation": "None", "totalRevenue": "2925000000", "costOfRevenue": "1873000000", "interestIncome": "102000000", "incomeBeforeTax": "95000000", "interestExpense": "74000000", "operatingIncome": "249000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "35000000", "reportedCurrency": "USD", "netInterestIncome": "-74000000", "nonInterestIncome": "None", "operatingExpenses": "803000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "162000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1873000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "248000000", "sellingGeneralAndAdministrative": "495000000", "netIncomeFromContinuingOperations": "60000000" }, "balance": { "goodwill": "9349000000", "inventory": "2335000000", "commonStock": "35000000", "currentDebt": "None", "investments": "None", "totalAssets": "29928000000", "longTermDebt": "8631000000", "shortTermDebt": "556000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "6770000000", "reportedCurrency": "USD", "retainedEarnings": "-2457000000", "totalLiabilities": "15118000000", "otherCurrentAssets": "3586000000", "totalCurrentAssets": "8423000000", "currentLongTermDebt": "468000000", "longTermInvestments": "10000000", "shortTermInvestments": "None", "currentNetReceivables": "1935000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21505000000", "currentAccountsPayable": "1211000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4446000000", "shortLongTermDebtTotal": "9792000000", "totalShareholderEquity": "14775000000", "capitalLeaseObligations": "693000000", "otherCurrentLiabilities": "1328000000", "totalCurrentLiabilities": "3218000000", "otherNonCurrentLiabilities": "613000000", "totalNonCurrentLiabilities": "11900000000", "cashAndShortTermInvestments": "567000000", "commonStockSharesOutstanding": "257000000", "intangibleAssetsExcludingGoodwill": "6770000000", "cashAndCashEquivalentsAtCarryingValue": "567000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60000000", "profitLoss": "None", "dividendPayout": "102000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "127000000", "operatingCashflow": "366000000", "capitalExpenditures": "108000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-421000000", "cashflowFromInvestment": "-78000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "248000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2925000000, "cost_of_revenue": 1873000000, "gross_profit": 1052000000, "research_and_development": 162000000, "selling_general_admin": 495000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 169000000, "depreciation_amortisation": 248000000, "ebitda": 417000000, "interest_expense": 74000000, "interest_income": null, "other_non_operating": null, "pretax_income": 95000000, "tax_provision": 35000000, "effective_tax_rate": null, "net_income": 59000000, "net_income_continuing_ops": 60000000, "net_income_to_common": 59000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 567000000, "short_term_investments": null, "net_receivables": 1935000000, "inventory": 2335000000, "other_current_assets": null, "total_current_assets": 8423000000, "net_ppe": null, "goodwill": 9349000000, "intangible_assets": 6770000000, "goodwill_and_intangibles": 16119000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21505000000, "total_assets": 29928000000, "short_term_debt": 556000000, "accounts_payable": 1211000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3218000000, "long_term_debt": 8631000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11900000000, "total_liabilities": 15118000000, "total_debt": 9187000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2457000000, "total_equity": 14775000000, "shares_outstanding": 257000000, "operating_cash_flow": 366000000, "stock_based_compensation": 16000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 108000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -78000000, "dividends_paid": 102000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -421000000, "free_cash_flow": 474000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "169000000", "ebitda": "417000000", "netIncome": "59000000", "grossProfit": "1052000000", "depreciation": "None", "totalRevenue": "2925000000", "costOfRevenue": "1873000000", "interestIncome": "102000000", "incomeBeforeTax": "95000000", "interestExpense": "74000000", "operatingIncome": "249000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "35000000", "reportedCurrency": "USD", "netInterestIncome": "-74000000", "nonInterestIncome": "None", "operatingExpenses": "803000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "162000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1873000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "248000000", "sellingGeneralAndAdministrative": "495000000", "netIncomeFromContinuingOperations": "60000000" }, "balance": { "goodwill": "9349000000", "inventory": "2335000000", "commonStock": "35000000", "currentDebt": "None", "investments": "None", "totalAssets": "29928000000", "longTermDebt": "8631000000", "shortTermDebt": "556000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "6770000000", "reportedCurrency": "USD", "retainedEarnings": "-2457000000", "totalLiabilities": "15118000000", "otherCurrentAssets": "3586000000", "totalCurrentAssets": "8423000000", "currentLongTermDebt": "468000000", "longTermInvestments": "10000000", "shortTermInvestments": "None", "currentNetReceivables": "1935000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21505000000", "currentAccountsPayable": "1211000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4446000000", "shortLongTermDebtTotal": "9792000000", "totalShareholderEquity": "14775000000", "capitalLeaseObligations": "693000000", "otherCurrentLiabilities": "1328000000", "totalCurrentLiabilities": "3218000000", "otherNonCurrentLiabilities": "613000000", "totalNonCurrentLiabilities": "11900000000", "cashAndShortTermInvestments": "567000000", "commonStockSharesOutstanding": "257000000", "intangibleAssetsExcludingGoodwill": "6770000000", "cashAndCashEquivalentsAtCarryingValue": "567000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60000000", "profitLoss": "None", "dividendPayout": "102000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "127000000", "operatingCashflow": "366000000", "capitalExpenditures": "108000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-421000000", "cashflowFromInvestment": "-78000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "248000000", "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": "2026-06-07T02:14:20.745966+00:00", "is_restated": false, "income_statement": { "revenue": 2889000000, "cost_of_revenue": 1821000000, "gross_profit": 1068000000, "ebit": 262000000, "ebitda": 508000000, "pretax_income": 183000000, "tax_provision": 11000000, "net_income": 170000000, "net_income_to_common": 170000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 671000000, "total_current_assets": 8149000000, "total_assets": 29543000000, "short_term_debt": 870000000, "long_term_debt": 8596000000, "total_debt": 9466000000, "total_liabilities": 15252000000, "total_equity": 14254000000, "shares_outstanding": 256000000, "goodwill_and_intangibles": 16163000000 }, "cash_flow": { "operating_cash_flow": 237000000, "capital_expenditure": 82000000, "free_cash_flow": 319000000, "dividends_paid": 102000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279290, "ticker_id": 2069, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:20.745966+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "262000000", "ebitda": "508000000", "netIncome": "170000000", "grossProfit": "1068000000", "depreciation": "None", "totalRevenue": "2889000000", "costOfRevenue": "1821000000", "interestIncome": "None", "incomeBeforeTax": "183000000", "interestExpense": "79000000", "operatingIncome": "191000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "11000000", "reportedCurrency": "USD", "netInterestIncome": "-79000000", "nonInterestIncome": "None", "operatingExpenses": "877000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "173000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1821000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "246000000", "sellingGeneralAndAdministrative": "493000000", "netIncomeFromContinuingOperations": "172000000" }, "balance": { "goodwill": "9282000000", "inventory": "2296000000", "commonStock": "35000000", "currentDebt": "None", "investments": "None", "totalAssets": "29543000000", "longTermDebt": "8596000000", "shortTermDebt": "870000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "6881000000", "reportedCurrency": "USD", "retainedEarnings": "-2414000000", "totalLiabilities": "15252000000", "otherCurrentAssets": "3245000000", "totalCurrentAssets": "8149000000", "currentLongTermDebt": "783000000", "longTermInvestments": "11000000", "shortTermInvestments": "None", "currentNetReceivables": "1937000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21394000000", "currentAccountsPayable": "1272000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10086000000", "totalShareholderEquity": "14254000000", "capitalLeaseObligations": "707000000", "otherCurrentLiabilities": "1226000000", "totalCurrentLiabilities": "3425000000", "otherNonCurrentLiabilities": "572000000", "totalNonCurrentLiabilities": "11827000000", "cashAndShortTermInvestments": "671000000", "commonStockSharesOutstanding": "256000000", "intangibleAssetsExcludingGoodwill": "6881000000", "cashAndCashEquivalentsAtCarryingValue": "671000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "172000000", "profitLoss": "None", "dividendPayout": "102000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-30000000", "operatingCashflow": "237000000", "capitalExpenditures": "82000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1063000000", "cashflowFromInvestment": "742000000", "stockBasedCompensation": "25000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "246000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2889000000, "cost_of_revenue": 1821000000, "gross_profit": 1068000000, "research_and_development": 173000000, "selling_general_admin": 493000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 262000000, "depreciation_amortisation": 246000000, "ebitda": 508000000, "interest_expense": 79000000, "interest_income": null, "other_non_operating": null, "pretax_income": 183000000, "tax_provision": 11000000, "effective_tax_rate": null, "net_income": 170000000, "net_income_continuing_ops": 172000000, "net_income_to_common": 170000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 671000000, "short_term_investments": null, "net_receivables": 1937000000, "inventory": 2296000000, "other_current_assets": null, "total_current_assets": 8149000000, "net_ppe": null, "goodwill": 9282000000, "intangible_assets": 6881000000, "goodwill_and_intangibles": 16163000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21394000000, "total_assets": 29543000000, "short_term_debt": 870000000, "accounts_payable": 1272000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3425000000, "long_term_debt": 8596000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11827000000, "total_liabilities": 15252000000, "total_debt": 9466000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2414000000, "total_equity": 14254000000, "shares_outstanding": 256000000, "operating_cash_flow": 237000000, "stock_based_compensation": 25000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 742000000, "dividends_paid": 102000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1063000000, "free_cash_flow": 319000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "262000000", "ebitda": "508000000", "netIncome": "170000000", "grossProfit": "1068000000", "depreciation": "None", "totalRevenue": "2889000000", "costOfRevenue": "1821000000", "interestIncome": "None", "incomeBeforeTax": "183000000", "interestExpense": "79000000", "operatingIncome": "191000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "11000000", "reportedCurrency": "USD", "netInterestIncome": "-79000000", "nonInterestIncome": "None", "operatingExpenses": "877000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "173000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1821000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "246000000", "sellingGeneralAndAdministrative": "493000000", "netIncomeFromContinuingOperations": "172000000" }, "balance": { "goodwill": "9282000000", "inventory": "2296000000", "commonStock": "35000000", "currentDebt": "None", "investments": "None", "totalAssets": "29543000000", "longTermDebt": "8596000000", "shortTermDebt": "870000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "6881000000", "reportedCurrency": "USD", "retainedEarnings": "-2414000000", "totalLiabilities": "15252000000", "otherCurrentAssets": "3245000000", "totalCurrentAssets": "8149000000", "currentLongTermDebt": "783000000", "longTermInvestments": "11000000", "shortTermInvestments": "None", "currentNetReceivables": "1937000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21394000000", "currentAccountsPayable": "1272000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10086000000", "totalShareholderEquity": "14254000000", "capitalLeaseObligations": "707000000", "otherCurrentLiabilities": "1226000000", "totalCurrentLiabilities": "3425000000", "otherNonCurrentLiabilities": "572000000", "totalNonCurrentLiabilities": "11827000000", "cashAndShortTermInvestments": "671000000", "commonStockSharesOutstanding": "256000000", "intangibleAssetsExcludingGoodwill": "6881000000", "cashAndCashEquivalentsAtCarryingValue": "671000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "172000000", "profitLoss": "None", "dividendPayout": "102000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-30000000", "operatingCashflow": "237000000", "capitalExpenditures": "82000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1063000000", "cashflowFromInvestment": "742000000", "stockBasedCompensation": "25000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "246000000", "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": "2026-06-07T02:14:20.745966+00:00", "is_restated": false, "income_statement": { "revenue": 2899000000, "cost_of_revenue": 1875000000, "gross_profit": 1024000000, "ebit": 198000000, "ebitda": 476000000, "pretax_income": 115000000, "tax_provision": 54000000, "net_income": 60000000, "net_income_to_common": 60000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 732000000, "total_current_assets": 6407000000, "total_assets": 30642000000, "short_term_debt": 1239000000, "long_term_debt": 9150000000, "total_debt": 10389000000, "total_liabilities": 16316000000, "total_equity": 14291000000, "shares_outstanding": 256000000, "goodwill_and_intangibles": 18654000000 }, "cash_flow": { "operating_cash_flow": 99000000, "capital_expenditure": 118000000, "free_cash_flow": 217000000, "dividends_paid": 207000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279291, "ticker_id": 2069, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:20.745966+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "198000000", "ebitda": "476000000", "netIncome": "60000000", "grossProfit": "1024000000", "depreciation": "None", "totalRevenue": "2899000000", "costOfRevenue": "1875000000", "interestIncome": "None", "incomeBeforeTax": "115000000", "interestExpense": "83000000", "operatingIncome": "199000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "54000000", "reportedCurrency": "USD", "netInterestIncome": "-83000000", "nonInterestIncome": "None", "operatingExpenses": "825000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "166000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1875000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "278000000", "sellingGeneralAndAdministrative": "490000000", "netIncomeFromContinuingOperations": "61000000" }, "balance": { "goodwill": "10538000000", "inventory": "2572000000", "commonStock": "35000000", "currentDebt": "None", "investments": "None", "totalAssets": "30642000000", "longTermDebt": "9150000000", "shortTermDebt": "1239000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "8116000000", "reportedCurrency": "USD", "retainedEarnings": "-2481000000", "totalLiabilities": "16316000000", "otherCurrentAssets": "955000000", "totalCurrentAssets": "6407000000", "currentLongTermDebt": "1148000000", "longTermInvestments": "11000000", "shortTermInvestments": "None", "currentNetReceivables": "2148000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24235000000", "currentAccountsPayable": "1346000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11040000000", "totalShareholderEquity": "14291000000", "capitalLeaseObligations": "742000000", "otherCurrentLiabilities": "1109000000", "totalCurrentLiabilities": "3820000000", "otherNonCurrentLiabilities": "527000000", "totalNonCurrentLiabilities": "12496000000", "cashAndShortTermInvestments": "732000000", "commonStockSharesOutstanding": "256000000", "intangibleAssetsExcludingGoodwill": "8116000000", "cashAndCashEquivalentsAtCarryingValue": "732000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61000000", "profitLoss": "None", "dividendPayout": "207000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "34000000", "operatingCashflow": "99000000", "capitalExpenditures": "118000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "40000000", "cashflowFromInvestment": "-78000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "207000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "278000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2899000000, "cost_of_revenue": 1875000000, "gross_profit": 1024000000, "research_and_development": 166000000, "selling_general_admin": 490000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 198000000, "depreciation_amortisation": 278000000, "ebitda": 476000000, "interest_expense": 83000000, "interest_income": null, "other_non_operating": null, "pretax_income": 115000000, "tax_provision": 54000000, "effective_tax_rate": null, "net_income": 60000000, "net_income_continuing_ops": 61000000, "net_income_to_common": 60000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 732000000, "short_term_investments": null, "net_receivables": 2148000000, "inventory": 2572000000, "other_current_assets": null, "total_current_assets": 6407000000, "net_ppe": null, "goodwill": 10538000000, "intangible_assets": 8116000000, "goodwill_and_intangibles": 18654000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24235000000, "total_assets": 30642000000, "short_term_debt": 1239000000, "accounts_payable": 1346000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3820000000, "long_term_debt": 9150000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12496000000, "total_liabilities": 16316000000, "total_debt": 10389000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2481000000, "total_equity": 14291000000, "shares_outstanding": 256000000, "operating_cash_flow": 99000000, "stock_based_compensation": 18000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 118000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -78000000, "dividends_paid": 207000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 40000000, "free_cash_flow": 217000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "198000000", "ebitda": "476000000", "netIncome": "60000000", "grossProfit": "1024000000", "depreciation": "None", "totalRevenue": "2899000000", "costOfRevenue": "1875000000", "interestIncome": "None", "incomeBeforeTax": "115000000", "interestExpense": "83000000", "operatingIncome": "199000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "54000000", "reportedCurrency": "USD", "netInterestIncome": "-83000000", "nonInterestIncome": "None", "operatingExpenses": "825000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "166000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1875000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "278000000", "sellingGeneralAndAdministrative": "490000000", "netIncomeFromContinuingOperations": "61000000" }, "balance": { "goodwill": "10538000000", "inventory": "2572000000", "commonStock": "35000000", "currentDebt": "None", "investments": "None", "totalAssets": "30642000000", "longTermDebt": "9150000000", "shortTermDebt": "1239000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "8116000000", "reportedCurrency": "USD", "retainedEarnings": "-2481000000", "totalLiabilities": "16316000000", "otherCurrentAssets": "955000000", "totalCurrentAssets": "6407000000", "currentLongTermDebt": "1148000000", "longTermInvestments": "11000000", "shortTermInvestments": "None", "currentNetReceivables": "2148000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24235000000", "currentAccountsPayable": "1346000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11040000000", "totalShareholderEquity": "14291000000", "capitalLeaseObligations": "742000000", "otherCurrentLiabilities": "1109000000", "totalCurrentLiabilities": "3820000000", "otherNonCurrentLiabilities": "527000000", "totalNonCurrentLiabilities": "12496000000", "cashAndShortTermInvestments": "732000000", "commonStockSharesOutstanding": "256000000", "intangibleAssetsExcludingGoodwill": "8116000000", "cashAndCashEquivalentsAtCarryingValue": "732000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61000000", "profitLoss": "None", "dividendPayout": "207000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "34000000", "operatingCashflow": "99000000", "capitalExpenditures": "118000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "40000000", "cashflowFromInvestment": "-78000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "207000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "278000000", "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": "2026-06-07T02:14:20.745966+00:00", "is_restated": false, "income_statement": { "revenue": 2703000000, "cost_of_revenue": 1843000000, "gross_profit": 860000000, "ebit": -2598000000, "ebitda": -2311000000, "pretax_income": -2641000000, "tax_provision": -32000000, "net_income": -2607000000, "net_income_to_common": -2607000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 703000000, "total_current_assets": 6293000000, "total_assets": 30978000000, "short_term_debt": 970000000, "long_term_debt": 9186000000, "total_debt": 10156000000, "total_liabilities": 16336000000, "total_equity": 14611000000, "shares_outstanding": 255000000, "goodwill_and_intangibles": 18992000000 }, "cash_flow": { "operating_cash_flow": 644000000, "capital_expenditure": 113000000, "free_cash_flow": 757000000, "dividends_paid": 207000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279292, "ticker_id": 2069, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:20.745966+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2598000000", "ebitda": "-2311000000", "netIncome": "-2607000000", "grossProfit": "860000000", "depreciation": "None", "totalRevenue": "2703000000", "costOfRevenue": "1843000000", "interestIncome": "None", "incomeBeforeTax": "-2641000000", "interestExpense": "43000000", "operatingIncome": "-2536000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-32000000", "reportedCurrency": "USD", "netInterestIncome": "-43000000", "nonInterestIncome": "None", "operatingExpenses": "3396000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "157000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1843000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "287000000", "sellingGeneralAndAdministrative": "444000000", "netIncomeFromContinuingOperations": "-2609000000" }, "balance": { "goodwill": "10635000000", "inventory": "2638000000", "commonStock": "35000000", "currentDebt": "None", "investments": "None", "totalAssets": "30978000000", "longTermDebt": "9186000000", "shortTermDebt": "970000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "8357000000", "reportedCurrency": "USD", "retainedEarnings": "-2439000000", "totalLiabilities": "16336000000", "otherCurrentAssets": "861000000", "totalCurrentAssets": "6293000000", "currentLongTermDebt": "885000000", "longTermInvestments": "11000000", "shortTermInvestments": "None", "currentNetReceivables": "2091000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24685000000", "currentAccountsPayable": "1378000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10823000000", "totalShareholderEquity": "14611000000", "capitalLeaseObligations": "727000000", "otherCurrentLiabilities": "1216000000", "totalCurrentLiabilities": "3758000000", "otherNonCurrentLiabilities": "560000000", "totalNonCurrentLiabilities": "12578000000", "cashAndShortTermInvestments": "703000000", "commonStockSharesOutstanding": "255000000", "intangibleAssetsExcludingGoodwill": "8357000000", "cashAndCashEquivalentsAtCarryingValue": "703000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2607000000", "profitLoss": "None", "dividendPayout": "207000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "116000000", "operatingCashflow": "644000000", "capitalExpenditures": "113000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-558000000", "cashflowFromInvestment": "-64000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "207000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "287000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2703000000, "cost_of_revenue": 1843000000, "gross_profit": 860000000, "research_and_development": 157000000, "selling_general_admin": 444000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2598000000, "depreciation_amortisation": 287000000, "ebitda": -2311000000, "interest_expense": 43000000, "interest_income": null, "other_non_operating": null, "pretax_income": -2641000000, "tax_provision": -32000000, "effective_tax_rate": null, "net_income": -2607000000, "net_income_continuing_ops": -2609000000, "net_income_to_common": -2607000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 703000000, "short_term_investments": null, "net_receivables": 2091000000, "inventory": 2638000000, "other_current_assets": null, "total_current_assets": 6293000000, "net_ppe": null, "goodwill": 10635000000, "intangible_assets": 8357000000, "goodwill_and_intangibles": 18992000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24685000000, "total_assets": 30978000000, "short_term_debt": 970000000, "accounts_payable": 1378000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3758000000, "long_term_debt": 9186000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12578000000, "total_liabilities": 16336000000, "total_debt": 10156000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2439000000, "total_equity": 14611000000, "shares_outstanding": 255000000, "operating_cash_flow": 644000000, "stock_based_compensation": 15000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 113000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64000000, "dividends_paid": 207000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -558000000, "free_cash_flow": 757000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2598000000", "ebitda": "-2311000000", "netIncome": "-2607000000", "grossProfit": "860000000", "depreciation": "None", "totalRevenue": "2703000000", "costOfRevenue": "1843000000", "interestIncome": "None", "incomeBeforeTax": "-2641000000", "interestExpense": "43000000", "operatingIncome": "-2536000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-32000000", "reportedCurrency": "USD", "netInterestIncome": "-43000000", "nonInterestIncome": "None", "operatingExpenses": "3396000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "157000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1843000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "287000000", "sellingGeneralAndAdministrative": "444000000", "netIncomeFromContinuingOperations": "-2609000000" }, "balance": { "goodwill": "10635000000", "inventory": "2638000000", "commonStock": "35000000", "currentDebt": "None", "investments": "None", "totalAssets": "30978000000", "longTermDebt": "9186000000", "shortTermDebt": "970000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "8357000000", "reportedCurrency": "USD", "retainedEarnings": "-2439000000", "totalLiabilities": "16336000000", "otherCurrentAssets": "861000000", "totalCurrentAssets": "6293000000", "currentLongTermDebt": "885000000", "longTermInvestments": "11000000", "shortTermInvestments": "None", "currentNetReceivables": "2091000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24685000000", "currentAccountsPayable": "1378000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10823000000", "totalShareholderEquity": "14611000000", "capitalLeaseObligations": "727000000", "otherCurrentLiabilities": "1216000000", "totalCurrentLiabilities": "3758000000", "otherNonCurrentLiabilities": "560000000", "totalNonCurrentLiabilities": "12578000000", "cashAndShortTermInvestments": "703000000", "commonStockSharesOutstanding": "255000000", "intangibleAssetsExcludingGoodwill": "8357000000", "cashAndCashEquivalentsAtCarryingValue": "703000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2607000000", "profitLoss": "None", "dividendPayout": "207000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "116000000", "operatingCashflow": "644000000", "capitalExpenditures": "113000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-558000000", "cashflowFromInvestment": "-64000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "207000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "287000000", "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": "2026-06-07T02:14:20.745966+00:00", "is_restated": false, "income_statement": { "revenue": 2820000000, "cost_of_revenue": 1896000000, "gross_profit": 924000000, "ebit": 149000000, "ebitda": 441000000, "pretax_income": 59000000, "tax_provision": 32000000, "net_income": 25000000, "net_income_to_common": 25000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 629000000, "total_current_assets": 6391000000, "total_assets": 33395000000, "short_term_debt": 1225000000, "long_term_debt": 9159000000, "total_debt": 10384000000, "total_liabilities": 16326000000, "total_equity": 16978000000, "shares_outstanding": 256000000, "goodwill_and_intangibles": 21412000000 }, "cash_flow": { "operating_cash_flow": 420000000, "capital_expenditure": 100000000, "free_cash_flow": 520000000, "dividends_paid": 206000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279294, "ticker_id": 2069, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:20.745966+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "149000000", "ebitda": "441000000", "netIncome": "25000000", "grossProfit": "924000000", "depreciation": "None", "totalRevenue": "2820000000", "costOfRevenue": "1896000000", "interestIncome": "110000000", "incomeBeforeTax": "59000000", "interestExpense": "90000000", "operatingIncome": "150000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "32000000", "reportedCurrency": "USD", "netInterestIncome": "-110000000", "nonInterestIncome": "None", "operatingExpenses": "774000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "157000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1896000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "292000000", "sellingGeneralAndAdministrative": "444000000", "netIncomeFromContinuingOperations": "27000000" }, "balance": { "goodwill": "13031000000", "inventory": "2706000000", "commonStock": "35000000", "currentDebt": "None", "investments": "None", "totalAssets": "33395000000", "longTermDebt": "9159000000", "shortTermDebt": "1225000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "8381000000", "reportedCurrency": "USD", "retainedEarnings": "378000000", "totalLiabilities": "16326000000", "otherCurrentAssets": "842000000", "totalCurrentAssets": "6391000000", "currentLongTermDebt": "1142000000", "longTermInvestments": "10000000", "shortTermInvestments": "None", "currentNetReceivables": "2214000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27004000000", "currentAccountsPayable": "1112000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4126000000", "shortLongTermDebtTotal": "11038000000", "totalShareholderEquity": "16978000000", "capitalLeaseObligations": "737000000", "otherCurrentLiabilities": "1166000000", "totalCurrentLiabilities": "3683000000", "otherNonCurrentLiabilities": "3484000000", "totalNonCurrentLiabilities": "12643000000", "cashAndShortTermInvestments": "629000000", "commonStockSharesOutstanding": "256000000", "intangibleAssetsExcludingGoodwill": "8381000000", "cashAndCashEquivalentsAtCarryingValue": "629000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27000000", "profitLoss": "None", "dividendPayout": "206000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "156000000", "operatingCashflow": "420000000", "capitalExpenditures": "100000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-427000000", "cashflowFromInvestment": "638000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "206000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "292000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2820000000, "cost_of_revenue": 1896000000, "gross_profit": 924000000, "research_and_development": 157000000, "selling_general_admin": 444000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 149000000, "depreciation_amortisation": 292000000, "ebitda": 441000000, "interest_expense": 90000000, "interest_income": null, "other_non_operating": null, "pretax_income": 59000000, "tax_provision": 32000000, "effective_tax_rate": null, "net_income": 25000000, "net_income_continuing_ops": 27000000, "net_income_to_common": 25000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 629000000, "short_term_investments": null, "net_receivables": 2214000000, "inventory": 2706000000, "other_current_assets": null, "total_current_assets": 6391000000, "net_ppe": null, "goodwill": 13031000000, "intangible_assets": 8381000000, "goodwill_and_intangibles": 21412000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 27004000000, "total_assets": 33395000000, "short_term_debt": 1225000000, "accounts_payable": 1112000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3683000000, "long_term_debt": 9159000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12643000000, "total_liabilities": 16326000000, "total_debt": 10384000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 378000000, "total_equity": 16978000000, "shares_outstanding": 256000000, "operating_cash_flow": 420000000, "stock_based_compensation": 18000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 100000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 638000000, "dividends_paid": 206000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -427000000, "free_cash_flow": 520000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "149000000", "ebitda": "441000000", "netIncome": "25000000", "grossProfit": "924000000", "depreciation": "None", "totalRevenue": "2820000000", "costOfRevenue": "1896000000", "interestIncome": "110000000", "incomeBeforeTax": "59000000", "interestExpense": "90000000", "operatingIncome": "150000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "32000000", "reportedCurrency": "USD", "netInterestIncome": "-110000000", "nonInterestIncome": "None", "operatingExpenses": "774000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "157000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1896000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "292000000", "sellingGeneralAndAdministrative": "444000000", "netIncomeFromContinuingOperations": "27000000" }, "balance": { "goodwill": "13031000000", "inventory": "2706000000", "commonStock": "35000000", "currentDebt": "None", "investments": "None", "totalAssets": "33395000000", "longTermDebt": "9159000000", "shortTermDebt": "1225000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "8381000000", "reportedCurrency": "USD", "retainedEarnings": "378000000", "totalLiabilities": "16326000000", "otherCurrentAssets": "842000000", "totalCurrentAssets": "6391000000", "currentLongTermDebt": "1142000000", "longTermInvestments": "10000000", "shortTermInvestments": "None", "currentNetReceivables": "2214000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27004000000", "currentAccountsPayable": "1112000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4126000000", "shortLongTermDebtTotal": "11038000000", "totalShareholderEquity": "16978000000", "capitalLeaseObligations": "737000000", "otherCurrentLiabilities": "1166000000", "totalCurrentLiabilities": "3683000000", "otherNonCurrentLiabilities": "3484000000", "totalNonCurrentLiabilities": "12643000000", "cashAndShortTermInvestments": "629000000", "commonStockSharesOutstanding": "256000000", "intangibleAssetsExcludingGoodwill": "8381000000", "cashAndCashEquivalentsAtCarryingValue": "629000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27000000", "profitLoss": "None", "dividendPayout": "206000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "156000000", "operatingCashflow": "420000000", "capitalExpenditures": "100000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-427000000", "cashflowFromInvestment": "638000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "206000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "292000000", "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": "2026-06-07T02:14:20.745966+00:00", "is_restated": false, "income_statement": { "revenue": 2929000000, "cost_of_revenue": 1996000000, "gross_profit": 933000000, "ebit": 151000000, "ebitda": 438000000, "pretax_income": 50000000, "tax_provision": 23000000, "net_income": 27000000, "net_income_to_common": 27000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 638000000, "total_current_assets": 6436000000, "total_assets": 34459000000, "short_term_debt": 1448000000, "long_term_debt": 9208000000, "total_debt": 10656000000, "total_liabilities": 16743000000, "total_equity": 17623000000, "shares_outstanding": 255000000, "goodwill_and_intangibles": 22311000000 }, "cash_flow": { "operating_cash_flow": 248000000, "capital_expenditure": 115000000, "free_cash_flow": 363000000, "dividends_paid": 207000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279295, "ticker_id": 2069, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:14:20.745966+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "151000000", "ebitda": "438000000", "netIncome": "27000000", "grossProfit": "933000000", "depreciation": "None", "totalRevenue": "2929000000", "costOfRevenue": "1996000000", "interestIncome": "116000000", "incomeBeforeTax": "50000000", "interestExpense": "101000000", "operatingIncome": "145000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "23000000", "reportedCurrency": "USD", "netInterestIncome": "-116000000", "nonInterestIncome": "None", "operatingExpenses": "788000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "161000000", "otherNonOperatingIncome": "21000000", "costofGoodsAndServicesSold": "1996000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "287000000", "sellingGeneralAndAdministrative": "445000000", "netIncomeFromContinuingOperations": "27000000" }, "balance": { "goodwill": "13498000000", "inventory": "2947000000", "commonStock": "35000000", "currentDebt": "None", "investments": "None", "totalAssets": "34459000000", "longTermDebt": "9208000000", "shortTermDebt": "1448000000", "treasuryStock": "-966000000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "8813000000", "reportedCurrency": "USD", "retainedEarnings": "560000000", "totalLiabilities": "16743000000", "otherCurrentAssets": "582000000", "totalCurrentAssets": "6436000000", "currentLongTermDebt": "1362000000", "longTermInvestments": "11000000", "shortTermInvestments": "None", "currentNetReceivables": "2269000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28023000000", "currentAccountsPayable": "1227000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4218000000", "shortLongTermDebtTotal": "11339000000", "totalShareholderEquity": "17623000000", "capitalLeaseObligations": "769000000", "otherCurrentLiabilities": "1090000000", "totalCurrentLiabilities": "3932000000", "otherNonCurrentLiabilities": "3603000000", "totalNonCurrentLiabilities": "12811000000", "cashAndShortTermInvestments": "638000000", "commonStockSharesOutstanding": "255000000", "intangibleAssetsExcludingGoodwill": "8813000000", "cashAndCashEquivalentsAtCarryingValue": "638000000", "accumulatedDepreciationAmortizationPPE": "-2186000000" }, "cashflow": { "netIncome": "27000000", "profitLoss": "None", "dividendPayout": "207000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "114000000", "operatingCashflow": "248000000", "capitalExpenditures": "115000000", "changeInReceivables": "-7000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-944000000", "cashflowFromInvestment": "552000000", "stockBasedCompensation": "20000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "207000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "23000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "287000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2929000000, "cost_of_revenue": 1996000000, "gross_profit": 933000000, "research_and_development": 161000000, "selling_general_admin": 445000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 151000000, "depreciation_amortisation": 287000000, "ebitda": 438000000, "interest_expense": 101000000, "interest_income": null, "other_non_operating": null, "pretax_income": 50000000, "tax_provision": 23000000, "effective_tax_rate": null, "net_income": 27000000, "net_income_continuing_ops": 27000000, "net_income_to_common": 27000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 638000000, "short_term_investments": null, "net_receivables": 2269000000, "inventory": 2947000000, "other_current_assets": null, "total_current_assets": 6436000000, "net_ppe": null, "goodwill": 13498000000, "intangible_assets": 8813000000, "goodwill_and_intangibles": 22311000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 28023000000, "total_assets": 34459000000, "short_term_debt": 1448000000, "accounts_payable": 1227000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3932000000, "long_term_debt": 9208000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12811000000, "total_liabilities": 16743000000, "total_debt": 10656000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 560000000, "total_equity": 17623000000, "shares_outstanding": 255000000, "operating_cash_flow": 248000000, "stock_based_compensation": 20000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 115000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 552000000, "dividends_paid": 207000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -944000000, "free_cash_flow": 363000000, "net_change_in_cash": 23000000 }, "raw_data": { "income": { "ebit": "151000000", "ebitda": "438000000", "netIncome": "27000000", "grossProfit": "933000000", "depreciation": "None", "totalRevenue": "2929000000", "costOfRevenue": "1996000000", "interestIncome": "116000000", "incomeBeforeTax": "50000000", "interestExpense": "101000000", "operatingIncome": "145000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "23000000", "reportedCurrency": "USD", "netInterestIncome": "-116000000", "nonInterestIncome": "None", "operatingExpenses": "788000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "161000000", "otherNonOperatingIncome": "21000000", "costofGoodsAndServicesSold": "1996000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "287000000", "sellingGeneralAndAdministrative": "445000000", "netIncomeFromContinuingOperations": "27000000" }, "balance": { "goodwill": "13498000000", "inventory": "2947000000", "commonStock": "35000000", "currentDebt": "None", "investments": "None", "totalAssets": "34459000000", "longTermDebt": "9208000000", "shortTermDebt": "1448000000", "treasuryStock": "-966000000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "8813000000", "reportedCurrency": "USD", "retainedEarnings": "560000000", "totalLiabilities": "16743000000", "otherCurrentAssets": "582000000", "totalCurrentAssets": "6436000000", "currentLongTermDebt": "1362000000", "longTermInvestments": "11000000", "shortTermInvestments": "None", "currentNetReceivables": "2269000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "28023000000", "currentAccountsPayable": "1227000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4218000000", "shortLongTermDebtTotal": "11339000000", "totalShareholderEquity": "17623000000", "capitalLeaseObligations": "769000000", "otherCurrentLiabilities": "1090000000", "totalCurrentLiabilities": "3932000000", "otherNonCurrentLiabilities": "3603000000", "totalNonCurrentLiabilities": "12811000000", "cashAndShortTermInvestments": "638000000", "commonStockSharesOutstanding": "255000000", "intangibleAssetsExcludingGoodwill": "8813000000", "cashAndCashEquivalentsAtCarryingValue": "638000000", "accumulatedDepreciationAmortizationPPE": "-2186000000" }, "cashflow": { "netIncome": "27000000", "profitLoss": "None", "dividendPayout": "207000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "114000000", "operatingCashflow": "248000000", "capitalExpenditures": "115000000", "changeInReceivables": "-7000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-944000000", "cashflowFromInvestment": "552000000", "stockBasedCompensation": "20000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "207000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "23000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "287000000", "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": "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" ] } } }