{ "ticker": { "uuid": "7f042d33-d13d-4e5d-a236-5b57a34d7373", "symbol": "OC", "name": "Owens Corning Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Building Products & Equipment", "page_url": "https://sharemaestro.com/factors/ticker/7f042d33-d13d-4e5d-a236-5b57a34d7373/", "api_url": "https://sharemaestro.com/factors/api/tickers/7f042d33-d13d-4e5d-a236-5b57a34d7373/" }, "ticker_metadata": { "id": 2971, "uuid": "7f042d33-d13d-4e5d-a236-5b57a34d7373", "symbol": "OC", "name": "Owens Corning Inc", "asset_type": "equity", "market_cap": 9844588000, "stock_exchange_id": 3, "industry": "Building Products & Equipment", "sector": "Industrials", "description": "Owens Corning manufactures and markets a range of fiberglass, roofing and insulation composites in the United States, Canada, Europe, Asia Pacific and internationally. The company is headquartered in Toledo, Ohio.", "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": "7f042d33-d13d-4e5d-a236-5b57a34d7373", "symbol": "OC", "name": "Owens Corning Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Building Products & Equipment", "page_url": "https://sharemaestro.com/factors/ticker/7f042d33-d13d-4e5d-a236-5b57a34d7373/", "api_url": "https://sharemaestro.com/factors/api/tickers/7f042d33-d13d-4e5d-a236-5b57a34d7373/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.39, "value": 0.67, "quality": 0.2, "momentum": 0.19, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 119.2, "market_cap": 9559840000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0557, "shareholder_yield": 0.0247, "roe": -0.1463, "piotroski_f_score": 4, "momentum_12_1": -0.0786, "volatility_252d": 0.3972 }, "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": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:08.557702+00:00", "batch_id": "" }, "size": { "price_close": 119.2, "market_cap": 9559840000, "market_cap_usd": 9559840000, "enterprise_value": 14608840000, "shares_outstanding": 80200000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 2.6234, "ptbv_ratio": null, "ps_ratio": 0.9717, "pcf_ratio": 5.687, "pfcf_ratio": 3.3171, "ev_ebitda": 17.947, "ev_ebit": 78.9667, "ev_sales": 1.4849, "ev_fcf": 5.069, "earnings_yield": null, "fcf_yield": 0.1973, "price_to_sales": 0.9717, "price_to_book": 2.6234, "price_to_cashflow": 5.687, "ebitda_to_ev": 0.0557, "sales_yield": 0.6734 }, "yield": { "dividend_yield": 0.0247, "buyback_yield": 0, "shareholder_yield": 0.0247, "debt_paydown_yield": null, "total_yield": 0.0247 }, "quality": { "gross_margin": 0.2698, "operating_margin": 0.0188, "net_margin": -0.0542, "ebitda_margin": 0.0827, "fcf_margin": 0.2929, "roe": -0.1463, "roa": -0.0407, "roic": 0.016, "roc_greenblatt": null, "asset_turnover": 0.7515, "cash_conversion": -5.4071, "accruals_ratio": -0.1691, "sbc_to_revenue": 0.0069, "piotroski_f_score": 4, "altman_z_score": 1.9321, "earnings_stability_5y": 9.2602, "revenue_stability_5y": 0.1665, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2027, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.5818, "net_debt_to_ebitda": 6.2027, "debt_to_assets": 0.4065, "interest_coverage": 0.7171, "current_ratio": 1.2361, "quick_ratio": 0.7407, "net_debt": 5049000000, "local_beta": 0.001, "volatility_252d": 0.3972, "volatility_60d": 0.9317, "max_drawdown_12m": -0.3455, "risk_adjusted_momentum": -0.1978 }, "growth": { "revenue_growth_1y": -0.0985, "revenue_growth_3y_cagr": 0.0115, "revenue_growth_5y_cagr": 0.0745, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.145, "book_value_growth_1y": -0.2073, "revenue_growth": -0.0985, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0203, "price_return_3m": 0.0941, "price_return_6m": 0.0641, "price_return_9m": -0.2187, "price_return_12m": -0.0973, "price_return_12m_ex1m": -0.0786, "momentum_6m": 0.0641, "momentum_12m": -0.0973, "momentum_12_1": -0.0786, "distance_from_52w_high": -0.2195, "distance_from_52w_low": 0.1925, "relative_strength": -0.1972 }, "raw_ttm": { "revenue_ttm": 9838000000, "gross_profit_ttm": 2654000000, "ebit_ttm": 185000000, "ebitda_ttm": 814000000, "net_income_ttm": -533000000, "eps_diluted_ttm": -6.6459, "operating_cash_flow_ttm": 1681000000, "capital_expenditure_ttm": 1201000000, "fcf_ttm": 2882000000, "dividends_paid_ttm": 236000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 258000000, "cash_and_equivalents": 272000000, "total_current_assets": 3723000000, "total_current_liabilities": 3012000000, "net_ppe": null, "total_assets": 13091000000, "total_debt": 5321000000, "total_equity": 3644000000, "net_working_capital": 1344000000, "book_value_per_share": 45.4364, "retained_earnings": 4293000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -518000000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 59, "rank_ptbv": 50, "rank_ps": 27, "rank_pcf": 20, "rank_ev_ebitda": 73, "rank_ev_ebit": 95, "rank_earnings_yield": 50, "rank_fcf_yield": 17, "rank_dividend_yield": 31, "rank_shareholder_yield": 31, "rank_total_yield": 31, "rank_roe": 82, "rank_roc": 50, "rank_roic": 75, "rank_gross_margin": 75, "rank_fcf_margin": 31, "rank_piotroski": 81, "rank_accruals": 9, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 90, "rank_momentum_12m": 72, "rank_momentum_12m_ex1m": 72, "rank_relative_strength": 70 }, "composites": { "value_composite": 33, "quality_composite": 80, "momentum_composite": 81, "growth_composite": 84, "yield_composite": 21, "svqf_composite": 31, "vc1_composite": 30, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 61, "quality_value_composite": 0.3661, "os_score": 0.39, "value_percentile": 0.67, "quality_percentile": 0.2, "momentum_percentile": 0.19, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 33, "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": 4705, "ticker_id": 2971, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:08.557702+00:00", "batch_id": "", "os_score_delta": null, "price_close": 119.2, "market_cap": 9559840000, "market_cap_usd": 9559840000, "enterprise_value": 14608840000, "shares_outstanding": 80200000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.62344676, "ptbv_ratio": null, "ps_ratio": 0.97172596, "pcf_ratio": 5.68699584, "pfcf_ratio": 3.31708536, "ev_ebitda": 17.94697789, "ev_ebit": 78.9667027, "ev_sales": 1.48494003, "ev_fcf": 5.06899375, "earnings_yield": null, "fcf_yield": 0.19727781, "dividend_yield": 0.02468661, "buyback_yield": 0, "shareholder_yield": 0.02468661, "debt_paydown_yield": null, "total_yield": 0.02468661, "gross_margin": 0.26977028, "operating_margin": 0.01880464, "net_margin": -0.05417768, "ebitda_margin": 0.08274039, "fcf_margin": 0.29294572, "roe": -0.14626784, "roa": -0.040715, "roic": 0.01596112, "roc_greenblatt": null, "asset_turnover": 0.75150867, "cash_conversion": -5.40712946, "accruals_ratio": -0.16912383, "sbc_to_revenue": 0.00691197, "debt_to_equity": 2.58177827, "net_debt_to_ebitda": 6.2027027, "debt_to_assets": 0.40646246, "interest_coverage": 0.71705426, "current_ratio": 1.23605578, "quick_ratio": 0.74070385, "net_debt": 5049000000, "revenue_growth_1y": -0.09850637, "revenue_growth_3y_cagr": 0.01154532, "revenue_growth_5y_cagr": 0.07446103, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.14501391, "book_value_growth_1y": -0.20729354, "piotroski_f_score": 4, "altman_z_score": 1.9321113, "earnings_stability_5y": 9.260245, "revenue_stability_5y": 0.16648, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02030081, "price_return_3m": 0.09410496, "price_return_6m": 0.06409095, "price_return_9m": -0.21867165, "price_return_12m": -0.09727061, "price_return_12m_ex1m": -0.07856472, "distance_from_52w_high": -0.21952446, "distance_from_52w_low": 0.19247699, "relative_strength": -0.19723419, "local_beta": 0.001, "volatility_252d": 0.397225, "volatility_60d": 0.931684, "max_drawdown_12m": -0.34550055, "revenue_ttm": 9838000000, "gross_profit_ttm": 2654000000, "ebit_ttm": 185000000, "ebitda_ttm": 814000000, "net_income_ttm": -533000000, "eps_diluted_ttm": -6.64588529, "operating_cash_flow_ttm": 1681000000, "capital_expenditure_ttm": 1201000000, "fcf_ttm": 2882000000, "dividends_paid_ttm": 236000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 258000000, "cash_and_equivalents": 272000000, "total_current_assets": 3723000000, "total_current_liabilities": 3012000000, "net_ppe": null, "total_assets": 13091000000, "total_debt": 5321000000, "total_equity": 3644000000, "net_working_capital": 1344000000, "book_value_per_share": 45.43640898, "retained_earnings": 4293000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -518000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 59, "rank_ptbv": 50, "rank_ps": 27, "rank_pcf": 20, "rank_ev_ebitda": 73, "rank_ev_ebit": 95, "rank_earnings_yield": 50, "rank_fcf_yield": 17, "rank_dividend_yield": 31, "rank_shareholder_yield": 31, "rank_total_yield": 31, "rank_roe": 82, "rank_roc": 50, "rank_roic": 75, "rank_gross_margin": 75, "rank_fcf_margin": 31, "rank_piotroski": 81, "rank_accruals": 9, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 90, "rank_momentum_12m": 72, "rank_momentum_12m_ex1m": 72, "rank_relative_strength": 70, "value_composite": 33, "quality_composite": 80, "momentum_composite": 81, "growth_composite": 84, "yield_composite": 21, "svqf_composite": 31, "vc1_composite": 30, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 61, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 33, "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": 119.2, "os": 0.39, "value": 0.67, "quality": 0.2, "momentum": 0.19, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0247, "roe": -0.1463, "momentum_12_1": -0.0786, "complete_fields": { "id": 4705, "ticker_id": 2971, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:08.557702+00:00", "batch_id": "", "os_score_delta": null, "price_close": 119.2, "market_cap": 9559840000, "market_cap_usd": 9559840000, "enterprise_value": 14608840000, "shares_outstanding": 80200000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.62344676, "ptbv_ratio": null, "ps_ratio": 0.97172596, "pcf_ratio": 5.68699584, "pfcf_ratio": 3.31708536, "ev_ebitda": 17.94697789, "ev_ebit": 78.9667027, "ev_sales": 1.48494003, "ev_fcf": 5.06899375, "earnings_yield": null, "fcf_yield": 0.19727781, "dividend_yield": 0.02468661, "buyback_yield": 0, "shareholder_yield": 0.02468661, "debt_paydown_yield": null, "total_yield": 0.02468661, "gross_margin": 0.26977028, "operating_margin": 0.01880464, "net_margin": -0.05417768, "ebitda_margin": 0.08274039, "fcf_margin": 0.29294572, "roe": -0.14626784, "roa": -0.040715, "roic": 0.01596112, "roc_greenblatt": null, "asset_turnover": 0.75150867, "cash_conversion": -5.40712946, "accruals_ratio": -0.16912383, "sbc_to_revenue": 0.00691197, "debt_to_equity": 2.58177827, "net_debt_to_ebitda": 6.2027027, "debt_to_assets": 0.40646246, "interest_coverage": 0.71705426, "current_ratio": 1.23605578, "quick_ratio": 0.74070385, "net_debt": 5049000000, "revenue_growth_1y": -0.09850637, "revenue_growth_3y_cagr": 0.01154532, "revenue_growth_5y_cagr": 0.07446103, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.14501391, "book_value_growth_1y": -0.20729354, "piotroski_f_score": 4, "altman_z_score": 1.9321113, "earnings_stability_5y": 9.260245, "revenue_stability_5y": 0.16648, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02030081, "price_return_3m": 0.09410496, "price_return_6m": 0.06409095, "price_return_9m": -0.21867165, "price_return_12m": -0.09727061, "price_return_12m_ex1m": -0.07856472, "distance_from_52w_high": -0.21952446, "distance_from_52w_low": 0.19247699, "relative_strength": -0.19723419, "local_beta": 0.001, "volatility_252d": 0.397225, "volatility_60d": 0.931684, "max_drawdown_12m": -0.34550055, "revenue_ttm": 9838000000, "gross_profit_ttm": 2654000000, "ebit_ttm": 185000000, "ebitda_ttm": 814000000, "net_income_ttm": -533000000, "eps_diluted_ttm": -6.64588529, "operating_cash_flow_ttm": 1681000000, "capital_expenditure_ttm": 1201000000, "fcf_ttm": 2882000000, "dividends_paid_ttm": 236000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 258000000, "cash_and_equivalents": 272000000, "total_current_assets": 3723000000, "total_current_liabilities": 3012000000, "net_ppe": null, "total_assets": 13091000000, "total_debt": 5321000000, "total_equity": 3644000000, "net_working_capital": 1344000000, "book_value_per_share": 45.43640898, "retained_earnings": 4293000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -518000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 59, "rank_ptbv": 50, "rank_ps": 27, "rank_pcf": 20, "rank_ev_ebitda": 73, "rank_ev_ebit": 95, "rank_earnings_yield": 50, "rank_fcf_yield": 17, "rank_dividend_yield": 31, "rank_shareholder_yield": 31, "rank_total_yield": 31, "rank_roe": 82, "rank_roc": 50, "rank_roic": 75, "rank_gross_margin": 75, "rank_fcf_margin": 31, "rank_piotroski": 81, "rank_accruals": 9, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 90, "rank_momentum_12m": 72, "rank_momentum_12m_ex1m": 72, "rank_relative_strength": 70, "value_composite": 33, "quality_composite": 80, "momentum_composite": 81, "growth_composite": 84, "yield_composite": 21, "svqf_composite": 31, "vc1_composite": 30, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 61, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 33, "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": "2026-06-07T02:55:22.933342+00:00", "is_restated": false, "income_statement": { "revenue": 10103000000, "cost_of_revenue": 7220000000, "gross_profit": 2883000000, "ebit": 361000000, "ebitda": 975000000, "pretax_income": 105000000, "tax_provision": 293000000, "net_income": -522000000, "net_income_to_common": -522000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 353000000, "total_current_assets": 3345000000, "total_assets": 12980000000, "short_term_debt": 568000000, "long_term_debt": 4687000000, "total_debt": 5255000000, "total_liabilities": 9087000000, "total_equity": 3853000000, "shares_outstanding": 83446000, "goodwill_and_intangibles": 4214000000 }, "cash_flow": { "operating_cash_flow": 1786000000, "capital_expenditure": 824000000, "free_cash_flow": 2610000000, "dividends_paid": 232000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308138, "ticker_id": 2971, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:22.933342+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "361000000", "ebitda": "975000000", "netIncome": "-522000000", "grossProfit": "2883000000", "depreciation": "None", "totalRevenue": "10103000000", "costOfRevenue": "7220000000", "interestIncome": "256000000", "incomeBeforeTax": "105000000", "interestExpense": "256000000", "operatingIncome": "1720000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "293000000", "reportedCurrency": "USD", "netInterestIncome": "-256000000", "nonInterestIncome": "None", "operatingExpenses": "1163000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "150000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7220000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "614000000", "sellingGeneralAndAdministrative": "1014000000", "netIncomeFromContinuingOperations": "-188000000" }, "balance": { "goodwill": "1679000000", "inventory": "1472000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "12980000000", "longTermDebt": "4687000000", "shortTermDebt": "568000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2535000000", "reportedCurrency": "USD", "retainedEarnings": "4463000000", "totalLiabilities": "9087000000", "otherCurrentAssets": "583000000", "totalCurrentAssets": "3345000000", "currentLongTermDebt": "485000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "937000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9635000000", "currentAccountsPayable": "1257000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4968000000", "shortLongTermDebtTotal": "6155000000", "totalShareholderEquity": "3853000000", "capitalLeaseObligations": "533000000", "otherCurrentLiabilities": "835000000", "totalCurrentLiabilities": "2660000000", "otherNonCurrentLiabilities": "323000000", "totalNonCurrentLiabilities": "6427000000", "cashAndShortTermInvestments": "353000000", "commonStockSharesOutstanding": "83446000", "intangibleAssetsExcludingGoodwill": "2535000000", "cashAndCashEquivalentsAtCarryingValue": "353000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-522000000", "profitLoss": "None", "dividendPayout": "232000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-65000000", "operatingCashflow": "1786000000", "capitalExpenditures": "824000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1072000000", "cashflowFromInvestment": "-765000000", "stockBasedCompensation": "71000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "232000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-815000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "694000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10103000000, "cost_of_revenue": 7220000000, "gross_profit": 2883000000, "research_and_development": 150000000, "selling_general_admin": 1014000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 361000000, "depreciation_amortisation": 614000000, "ebitda": 975000000, "interest_expense": 256000000, "interest_income": null, "other_non_operating": null, "pretax_income": 105000000, "tax_provision": 293000000, "effective_tax_rate": null, "net_income": -522000000, "net_income_continuing_ops": -188000000, "net_income_to_common": -522000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 353000000, "short_term_investments": null, "net_receivables": 937000000, "inventory": 1472000000, "other_current_assets": null, "total_current_assets": 3345000000, "net_ppe": null, "goodwill": 1679000000, "intangible_assets": 2535000000, "goodwill_and_intangibles": 4214000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9635000000, "total_assets": 12980000000, "short_term_debt": 568000000, "accounts_payable": 1257000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2660000000, "long_term_debt": 4687000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6427000000, "total_liabilities": 9087000000, "total_debt": 5255000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4463000000, "total_equity": 3853000000, "shares_outstanding": 83446000, "operating_cash_flow": 1786000000, "stock_based_compensation": 71000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 824000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -765000000, "dividends_paid": 232000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1072000000, "free_cash_flow": 2610000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "361000000", "ebitda": "975000000", "netIncome": "-522000000", "grossProfit": "2883000000", "depreciation": "None", "totalRevenue": "10103000000", "costOfRevenue": "7220000000", "interestIncome": "256000000", "incomeBeforeTax": "105000000", "interestExpense": "256000000", "operatingIncome": "1720000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "293000000", "reportedCurrency": "USD", "netInterestIncome": "-256000000", "nonInterestIncome": "None", "operatingExpenses": "1163000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "150000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7220000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "614000000", "sellingGeneralAndAdministrative": "1014000000", "netIncomeFromContinuingOperations": "-188000000" }, "balance": { "goodwill": "1679000000", "inventory": "1472000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "12980000000", "longTermDebt": "4687000000", "shortTermDebt": "568000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2535000000", "reportedCurrency": "USD", "retainedEarnings": "4463000000", "totalLiabilities": "9087000000", "otherCurrentAssets": "583000000", "totalCurrentAssets": "3345000000", "currentLongTermDebt": "485000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "937000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9635000000", "currentAccountsPayable": "1257000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4968000000", "shortLongTermDebtTotal": "6155000000", "totalShareholderEquity": "3853000000", "capitalLeaseObligations": "533000000", "otherCurrentLiabilities": "835000000", "totalCurrentLiabilities": "2660000000", "otherNonCurrentLiabilities": "323000000", "totalNonCurrentLiabilities": "6427000000", "cashAndShortTermInvestments": "353000000", "commonStockSharesOutstanding": "83446000", "intangibleAssetsExcludingGoodwill": "2535000000", "cashAndCashEquivalentsAtCarryingValue": "353000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-522000000", "profitLoss": "None", "dividendPayout": "232000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-65000000", "operatingCashflow": "1786000000", "capitalExpenditures": "824000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1072000000", "cashflowFromInvestment": "-765000000", "stockBasedCompensation": "71000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "232000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-815000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "694000000", "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": "2026-06-07T02:55:22.933342+00:00", "is_restated": false, "income_statement": { "revenue": 10975000000, "cost_of_revenue": 7683000000, "gross_profit": 3292000000, "ebit": 1127000000, "ebitda": 1749000000, "pretax_income": 922000000, "tax_provision": 275000000, "net_income": 647000000, "net_income_to_common": 647000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 361000000, "total_current_assets": 3378000000, "total_assets": 14075000000, "short_term_debt": 125000000, "long_term_debt": 5116000000, "total_debt": 5241000000, "total_liabilities": 8955000000, "total_equity": 5120000000, "shares_outstanding": 87900000, "goodwill_and_intangibles": 5531000000 }, "cash_flow": { "operating_cash_flow": 1892000000, "capital_expenditure": 647000000, "free_cash_flow": 2539000000, "dividends_paid": 208000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308143, "ticker_id": 2971, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:22.933342+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1127000000", "ebitda": "1749000000", "netIncome": "647000000", "grossProfit": "3292000000", "depreciation": "None", "totalRevenue": "10975000000", "costOfRevenue": "7683000000", "interestIncome": "212000000", "incomeBeforeTax": "922000000", "interestExpense": "212000000", "operatingIncome": "2106000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "275000000", "reportedCurrency": "USD", "netInterestIncome": "-212000000", "nonInterestIncome": "None", "operatingExpenses": "1186000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "144000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7683000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "622000000", "sellingGeneralAndAdministrative": "891000000", "netIncomeFromContinuingOperations": "647000000" }, "balance": { "goodwill": "2843000000", "inventory": "1587000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "14075000000", "longTermDebt": "5116000000", "shortTermDebt": "125000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2688000000", "reportedCurrency": "USD", "retainedEarnings": "-691000000", "totalLiabilities": "8955000000", "otherCurrentAssets": "186000000", "totalCurrentAssets": "3378000000", "currentLongTermDebt": "38000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1244000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10697000000", "currentAccountsPayable": "1430000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4888000000", "shortLongTermDebtTotal": "500000000", "totalShareholderEquity": "5120000000", "capitalLeaseObligations": "462000000", "otherCurrentLiabilities": "640000000", "totalCurrentLiabilities": "2297000000", "otherNonCurrentLiabilities": "297000000", "totalNonCurrentLiabilities": "6658000000", "cashAndShortTermInvestments": "361000000", "commonStockSharesOutstanding": "87900000", "intangibleAssetsExcludingGoodwill": "2688000000", "cashAndCashEquivalentsAtCarryingValue": "361000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "647000000", "profitLoss": "None", "dividendPayout": "208000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-43000000", "operatingCashflow": "1892000000", "capitalExpenditures": "647000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "334000000", "cashflowFromInvestment": "-3393000000", "stockBasedCompensation": "93000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "208000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-491000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "677000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10975000000, "cost_of_revenue": 7683000000, "gross_profit": 3292000000, "research_and_development": 144000000, "selling_general_admin": 891000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1127000000, "depreciation_amortisation": 622000000, "ebitda": 1749000000, "interest_expense": 212000000, "interest_income": null, "other_non_operating": null, "pretax_income": 922000000, "tax_provision": 275000000, "effective_tax_rate": null, "net_income": 647000000, "net_income_continuing_ops": 647000000, "net_income_to_common": 647000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 361000000, "short_term_investments": null, "net_receivables": 1244000000, "inventory": 1587000000, "other_current_assets": null, "total_current_assets": 3378000000, "net_ppe": null, "goodwill": 2843000000, "intangible_assets": 2688000000, "goodwill_and_intangibles": 5531000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10697000000, "total_assets": 14075000000, "short_term_debt": 125000000, "accounts_payable": 1430000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2297000000, "long_term_debt": 5116000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6658000000, "total_liabilities": 8955000000, "total_debt": 5241000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -691000000, "total_equity": 5120000000, "shares_outstanding": 87900000, "operating_cash_flow": 1892000000, "stock_based_compensation": 93000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 647000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3393000000, "dividends_paid": 208000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 334000000, "free_cash_flow": 2539000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1127000000", "ebitda": "1749000000", "netIncome": "647000000", "grossProfit": "3292000000", "depreciation": "None", "totalRevenue": "10975000000", "costOfRevenue": "7683000000", "interestIncome": "212000000", "incomeBeforeTax": "922000000", "interestExpense": "212000000", "operatingIncome": "2106000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "275000000", "reportedCurrency": "USD", "netInterestIncome": "-212000000", "nonInterestIncome": "None", "operatingExpenses": "1186000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "144000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7683000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "622000000", "sellingGeneralAndAdministrative": "891000000", "netIncomeFromContinuingOperations": "647000000" }, "balance": { "goodwill": "2843000000", "inventory": "1587000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "14075000000", "longTermDebt": "5116000000", "shortTermDebt": "125000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2688000000", "reportedCurrency": "USD", "retainedEarnings": "-691000000", "totalLiabilities": "8955000000", "otherCurrentAssets": "186000000", "totalCurrentAssets": "3378000000", "currentLongTermDebt": "38000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1244000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10697000000", "currentAccountsPayable": "1430000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4888000000", "shortLongTermDebtTotal": "500000000", "totalShareholderEquity": "5120000000", "capitalLeaseObligations": "462000000", "otherCurrentLiabilities": "640000000", "totalCurrentLiabilities": "2297000000", "otherNonCurrentLiabilities": "297000000", "totalNonCurrentLiabilities": "6658000000", "cashAndShortTermInvestments": "361000000", "commonStockSharesOutstanding": "87900000", "intangibleAssetsExcludingGoodwill": "2688000000", "cashAndCashEquivalentsAtCarryingValue": "361000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "647000000", "profitLoss": "None", "dividendPayout": "208000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-43000000", "operatingCashflow": "1892000000", "capitalExpenditures": "647000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "334000000", "cashflowFromInvestment": "-3393000000", "stockBasedCompensation": "93000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "208000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-491000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "677000000", "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": "2026-06-07T02:55:22.933342+00:00", "is_restated": false, "income_statement": { "revenue": 9677000000, "cost_of_revenue": 6840000000, "gross_profit": 2837000000, "ebit": 1667000000, "ebitda": 2166000000, "pretax_income": 1594000000, "tax_provision": 401000000, "net_income": 1196000000, "net_income_to_common": 1196000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1615000000, "total_current_assets": 3917000000, "total_assets": 11237000000, "short_term_debt": 493000000, "long_term_debt": 2615000000, "total_debt": 3108000000, "total_liabilities": 6027000000, "total_equity": 5166000000, "shares_outstanding": 91000000, "goodwill_and_intangibles": 2920000000 }, "cash_flow": { "operating_cash_flow": 1719000000, "capital_expenditure": 526000000, "free_cash_flow": 2245000000, "dividends_paid": 188000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308148, "ticker_id": 2971, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:22.933342+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1667000000", "ebitda": "2166000000", "netIncome": "1196000000", "grossProfit": "2837000000", "depreciation": "None", "totalRevenue": "9677000000", "costOfRevenue": "6840000000", "interestIncome": "76000000", "incomeBeforeTax": "1594000000", "interestExpense": "76000000", "operatingIncome": "1885000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "401000000", "reportedCurrency": "USD", "netInterestIncome": "-89000000", "nonInterestIncome": "None", "operatingExpenses": "952000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "123000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6840000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "499000000", "sellingGeneralAndAdministrative": "839000000", "netIncomeFromContinuingOperations": "1185000000" }, "balance": { "goodwill": "1392000000", "inventory": "1198000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "11237000000", "longTermDebt": "2615000000", "shortTermDebt": "493000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1528000000", "reportedCurrency": "USD", "retainedEarnings": "4794000000", "totalLiabilities": "6027000000", "otherCurrentAssets": "117000000", "totalCurrentAssets": "3917000000", "currentLongTermDebt": "431000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "987000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7320000000", "currentAccountsPayable": "1216000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4212000000", "shortLongTermDebtTotal": "3273000000", "totalShareholderEquity": "5166000000", "capitalLeaseObligations": "227000000", "otherCurrentLiabilities": "524000000", "totalCurrentLiabilities": "2324000000", "otherNonCurrentLiabilities": "315000000", "totalNonCurrentLiabilities": "3703000000", "cashAndShortTermInvestments": "1615000000", "commonStockSharesOutstanding": "91000000", "intangibleAssetsExcludingGoodwill": "1528000000", "cashAndCashEquivalentsAtCarryingValue": "1615000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1193000000", "profitLoss": "None", "dividendPayout": "188000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "148000000", "operatingCashflow": "1719000000", "capitalExpenditures": "526000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-877000000", "cashflowFromInvestment": "-356000000", "stockBasedCompensation": "51000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "188000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-657000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "609000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9677000000, "cost_of_revenue": 6840000000, "gross_profit": 2837000000, "research_and_development": 123000000, "selling_general_admin": 839000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1667000000, "depreciation_amortisation": 499000000, "ebitda": 2166000000, "interest_expense": 76000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1594000000, "tax_provision": 401000000, "effective_tax_rate": null, "net_income": 1196000000, "net_income_continuing_ops": 1185000000, "net_income_to_common": 1196000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1615000000, "short_term_investments": null, "net_receivables": 987000000, "inventory": 1198000000, "other_current_assets": null, "total_current_assets": 3917000000, "net_ppe": null, "goodwill": 1392000000, "intangible_assets": 1528000000, "goodwill_and_intangibles": 2920000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7320000000, "total_assets": 11237000000, "short_term_debt": 493000000, "accounts_payable": 1216000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2324000000, "long_term_debt": 2615000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3703000000, "total_liabilities": 6027000000, "total_debt": 3108000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4794000000, "total_equity": 5166000000, "shares_outstanding": 91000000, "operating_cash_flow": 1719000000, "stock_based_compensation": 51000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 526000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -356000000, "dividends_paid": 188000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -877000000, "free_cash_flow": 2245000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1667000000", "ebitda": "2166000000", "netIncome": "1196000000", "grossProfit": "2837000000", "depreciation": "None", "totalRevenue": "9677000000", "costOfRevenue": "6840000000", "interestIncome": "76000000", "incomeBeforeTax": "1594000000", "interestExpense": "76000000", "operatingIncome": "1885000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "401000000", "reportedCurrency": "USD", "netInterestIncome": "-89000000", "nonInterestIncome": "None", "operatingExpenses": "952000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "123000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6840000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "499000000", "sellingGeneralAndAdministrative": "839000000", "netIncomeFromContinuingOperations": "1185000000" }, "balance": { "goodwill": "1392000000", "inventory": "1198000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "11237000000", "longTermDebt": "2615000000", "shortTermDebt": "493000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1528000000", "reportedCurrency": "USD", "retainedEarnings": "4794000000", "totalLiabilities": "6027000000", "otherCurrentAssets": "117000000", "totalCurrentAssets": "3917000000", "currentLongTermDebt": "431000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "987000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7320000000", "currentAccountsPayable": "1216000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4212000000", "shortLongTermDebtTotal": "3273000000", "totalShareholderEquity": "5166000000", "capitalLeaseObligations": "227000000", "otherCurrentLiabilities": "524000000", "totalCurrentLiabilities": "2324000000", "otherNonCurrentLiabilities": "315000000", "totalNonCurrentLiabilities": "3703000000", "cashAndShortTermInvestments": "1615000000", "commonStockSharesOutstanding": "91000000", "intangibleAssetsExcludingGoodwill": "1528000000", "cashAndCashEquivalentsAtCarryingValue": "1615000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1193000000", "profitLoss": "None", "dividendPayout": "188000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "148000000", "operatingCashflow": "1719000000", "capitalExpenditures": "526000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-877000000", "cashflowFromInvestment": "-356000000", "stockBasedCompensation": "51000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "188000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-657000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "609000000", "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": "2026-06-07T02:55:22.933342+00:00", "is_restated": false, "income_statement": { "revenue": 9761000000, "cost_of_revenue": 7051000000, "gross_profit": 2710000000, "ebit": 1594000000, "ebitda": 2070000000, "pretax_income": 1614000000, "tax_provision": 373000000, "net_income": 1241000000, "net_income_to_common": 1241000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1099000000, "total_current_assets": 3556000000, "total_assets": 10752000000, "short_term_debt": 80000000, "long_term_debt": 2889000000, "total_debt": 2969000000, "total_liabilities": 6131000000, "total_equity": 4575000000, "shares_outstanding": 97700000, "goodwill_and_intangibles": 2985000000 }, "cash_flow": { "operating_cash_flow": 1760000000, "capital_expenditure": 446000000, "free_cash_flow": 2206000000, "dividends_paid": 136000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308153, "ticker_id": 2971, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:22.933342+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1594000000", "ebitda": "2070000000", "netIncome": "1241000000", "grossProfit": "2710000000", "depreciation": "None", "totalRevenue": "9761000000", "costOfRevenue": "7051000000", "interestIncome": "109000000", "incomeBeforeTax": "1614000000", "interestExpense": "109000000", "operatingIncome": "1808000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "373000000", "reportedCurrency": "USD", "netInterestIncome": "-109000000", "nonInterestIncome": "None", "operatingExpenses": "902000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "106000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7051000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "476000000", "sellingGeneralAndAdministrative": "678000000", "netIncomeFromContinuingOperations": "1241000000" }, "balance": { "goodwill": "1383000000", "inventory": "1334000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "10752000000", "longTermDebt": "2889000000", "shortTermDebt": "80000000", "treasuryStock": "-2678000000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1602000000", "reportedCurrency": "USD", "retainedEarnings": "3794000000", "totalLiabilities": "6131000000", "otherCurrentAssets": "162000000", "totalCurrentAssets": "3556000000", "currentLongTermDebt": "28000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "961000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7196000000", "currentAccountsPayable": "1345000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3729000000", "shortLongTermDebtTotal": "3224000000", "totalShareholderEquity": "4575000000", "capitalLeaseObligations": "204000000", "otherCurrentLiabilities": "571000000", "totalCurrentLiabilities": "2104000000", "otherNonCurrentLiabilities": "348000000", "totalNonCurrentLiabilities": "4027000000", "cashAndShortTermInvestments": "1099000000", "commonStockSharesOutstanding": "97700000", "intangibleAssetsExcludingGoodwill": "1602000000", "cashAndCashEquivalentsAtCarryingValue": "1099000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1241000000", "profitLoss": "None", "dividendPayout": "136000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-287000000", "operatingCashflow": "1760000000", "capitalExpenditures": "446000000", "changeInReceivables": "-14000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-974000000", "cashflowFromInvestment": "-623000000", "stockBasedCompensation": "51000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "136000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "163000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-795000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "531000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9761000000, "cost_of_revenue": 7051000000, "gross_profit": 2710000000, "research_and_development": 106000000, "selling_general_admin": 678000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1594000000, "depreciation_amortisation": 476000000, "ebitda": 2070000000, "interest_expense": 109000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1614000000, "tax_provision": 373000000, "effective_tax_rate": null, "net_income": 1241000000, "net_income_continuing_ops": 1241000000, "net_income_to_common": 1241000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1099000000, "short_term_investments": null, "net_receivables": 961000000, "inventory": 1334000000, "other_current_assets": null, "total_current_assets": 3556000000, "net_ppe": null, "goodwill": 1383000000, "intangible_assets": 1602000000, "goodwill_and_intangibles": 2985000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7196000000, "total_assets": 10752000000, "short_term_debt": 80000000, "accounts_payable": 1345000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2104000000, "long_term_debt": 2889000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4027000000, "total_liabilities": 6131000000, "total_debt": 2969000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3794000000, "total_equity": 4575000000, "shares_outstanding": 97700000, "operating_cash_flow": 1760000000, "stock_based_compensation": 51000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 446000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -623000000, "dividends_paid": 136000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -974000000, "free_cash_flow": 2206000000, "net_change_in_cash": 163000000 }, "raw_data": { "income": { "ebit": "1594000000", "ebitda": "2070000000", "netIncome": "1241000000", "grossProfit": "2710000000", "depreciation": "None", "totalRevenue": "9761000000", "costOfRevenue": "7051000000", "interestIncome": "109000000", "incomeBeforeTax": "1614000000", "interestExpense": "109000000", "operatingIncome": "1808000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "373000000", "reportedCurrency": "USD", "netInterestIncome": "-109000000", "nonInterestIncome": "None", "operatingExpenses": "902000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "106000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7051000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "476000000", "sellingGeneralAndAdministrative": "678000000", "netIncomeFromContinuingOperations": "1241000000" }, "balance": { "goodwill": "1383000000", "inventory": "1334000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "10752000000", "longTermDebt": "2889000000", "shortTermDebt": "80000000", "treasuryStock": "-2678000000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1602000000", "reportedCurrency": "USD", "retainedEarnings": "3794000000", "totalLiabilities": "6131000000", "otherCurrentAssets": "162000000", "totalCurrentAssets": "3556000000", "currentLongTermDebt": "28000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "961000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7196000000", "currentAccountsPayable": "1345000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3729000000", "shortLongTermDebtTotal": "3224000000", "totalShareholderEquity": "4575000000", "capitalLeaseObligations": "204000000", "otherCurrentLiabilities": "571000000", "totalCurrentLiabilities": "2104000000", "otherNonCurrentLiabilities": "348000000", "totalNonCurrentLiabilities": "4027000000", "cashAndShortTermInvestments": "1099000000", "commonStockSharesOutstanding": "97700000", "intangibleAssetsExcludingGoodwill": "1602000000", "cashAndCashEquivalentsAtCarryingValue": "1099000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1241000000", "profitLoss": "None", "dividendPayout": "136000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-287000000", "operatingCashflow": "1760000000", "capitalExpenditures": "446000000", "changeInReceivables": "-14000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-974000000", "cashflowFromInvestment": "-623000000", "stockBasedCompensation": "51000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "136000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "163000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-795000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "531000000", "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": "2026-06-07T02:55:22.933342+00:00", "is_restated": false, "income_statement": { "revenue": 8498000000, "cost_of_revenue": 6282000000, "gross_profit": 2216000000, "ebit": 1444000000, "ebitda": 1909000000, "pretax_income": 1314000000, "tax_provision": 319000000, "net_income": 995000000, "net_income_to_common": 995000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 959000000, "total_current_assets": 3097000000, "total_assets": 10015000000, "short_term_debt": 49000000, "long_term_debt": 2960000000, "total_debt": 3009000000, "total_liabilities": 5680000000, "total_equity": 4296000000, "shares_outstanding": 104300000, "goodwill_and_intangibles": 2607000000 }, "cash_flow": { "operating_cash_flow": 1503000000, "capital_expenditure": 416000000, "free_cash_flow": 1919000000, "dividends_paid": 108000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308158, "ticker_id": 2971, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:22.933342+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1444000000", "ebitda": "1909000000", "netIncome": "995000000", "grossProfit": "2216000000", "depreciation": "None", "totalRevenue": "8498000000", "costOfRevenue": "6282000000", "interestIncome": "126000000", "incomeBeforeTax": "1314000000", "interestExpense": "126000000", "operatingIncome": "1370000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "319000000", "reportedCurrency": "USD", "netInterestIncome": "-126000000", "nonInterestIncome": "None", "operatingExpenses": "846000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "91000000", "otherNonOperatingIncome": "-8000000", "costofGoodsAndServicesSold": "6282000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "465000000", "sellingGeneralAndAdministrative": "647000000", "netIncomeFromContinuingOperations": "994000000" }, "balance": { "goodwill": "990000000", "inventory": "1078000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "10015000000", "longTermDebt": "2960000000", "shortTermDebt": "49000000", "treasuryStock": "-1922000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1617000000", "reportedCurrency": "USD", "retainedEarnings": "2706000000", "totalLiabilities": "5680000000", "otherCurrentAssets": "121000000", "totalCurrentAssets": "3097000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "11000000", "currentNetReceivables": "939000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6918000000", "currentAccountsPayable": "1095000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3873000000", "shortLongTermDebtTotal": "3118000000", "totalShareholderEquity": "4296000000", "capitalLeaseObligations": "158000000", "otherCurrentLiabilities": "483000000", "totalCurrentLiabilities": "1697000000", "otherNonCurrentLiabilities": "538000000", "totalNonCurrentLiabilities": "3983000000", "cashAndShortTermInvestments": "959000000", "commonStockSharesOutstanding": "104300000", "intangibleAssetsExcludingGoodwill": "1617000000", "cashAndCashEquivalentsAtCarryingValue": "959000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "995000000", "profitLoss": "None", "dividendPayout": "108000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-227000000", "operatingCashflow": "1503000000", "capitalExpenditures": "416000000", "changeInReceivables": "-28000000", "changeInExchangeRate": "-3000000", "cashflowFromFinancing": "-881000000", "cashflowFromInvestment": "-377000000", "stockBasedCompensation": "50000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "242000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-570000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "502000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8498000000, "cost_of_revenue": 6282000000, "gross_profit": 2216000000, "research_and_development": 91000000, "selling_general_admin": 647000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1444000000, "depreciation_amortisation": 465000000, "ebitda": 1909000000, "interest_expense": 126000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1314000000, "tax_provision": 319000000, "effective_tax_rate": null, "net_income": 995000000, "net_income_continuing_ops": 994000000, "net_income_to_common": 995000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 959000000, "short_term_investments": 11000000, "net_receivables": 939000000, "inventory": 1078000000, "other_current_assets": null, "total_current_assets": 3097000000, "net_ppe": null, "goodwill": 990000000, "intangible_assets": 1617000000, "goodwill_and_intangibles": 2607000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6918000000, "total_assets": 10015000000, "short_term_debt": 49000000, "accounts_payable": 1095000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1697000000, "long_term_debt": 2960000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3983000000, "total_liabilities": 5680000000, "total_debt": 3009000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2706000000, "total_equity": 4296000000, "shares_outstanding": 104300000, "operating_cash_flow": 1503000000, "stock_based_compensation": 50000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 416000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -377000000, "dividends_paid": 108000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -881000000, "free_cash_flow": 1919000000, "net_change_in_cash": 242000000 }, "raw_data": { "income": { "ebit": "1444000000", "ebitda": "1909000000", "netIncome": "995000000", "grossProfit": "2216000000", "depreciation": "None", "totalRevenue": "8498000000", "costOfRevenue": "6282000000", "interestIncome": "126000000", "incomeBeforeTax": "1314000000", "interestExpense": "126000000", "operatingIncome": "1370000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "319000000", "reportedCurrency": "USD", "netInterestIncome": "-126000000", "nonInterestIncome": "None", "operatingExpenses": "846000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "91000000", "otherNonOperatingIncome": "-8000000", "costofGoodsAndServicesSold": "6282000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "465000000", "sellingGeneralAndAdministrative": "647000000", "netIncomeFromContinuingOperations": "994000000" }, "balance": { "goodwill": "990000000", "inventory": "1078000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "10015000000", "longTermDebt": "2960000000", "shortTermDebt": "49000000", "treasuryStock": "-1922000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1617000000", "reportedCurrency": "USD", "retainedEarnings": "2706000000", "totalLiabilities": "5680000000", "otherCurrentAssets": "121000000", "totalCurrentAssets": "3097000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "11000000", "currentNetReceivables": "939000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6918000000", "currentAccountsPayable": "1095000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3873000000", "shortLongTermDebtTotal": "3118000000", "totalShareholderEquity": "4296000000", "capitalLeaseObligations": "158000000", "otherCurrentLiabilities": "483000000", "totalCurrentLiabilities": "1697000000", "otherNonCurrentLiabilities": "538000000", "totalNonCurrentLiabilities": "3983000000", "cashAndShortTermInvestments": "959000000", "commonStockSharesOutstanding": "104300000", "intangibleAssetsExcludingGoodwill": "1617000000", "cashAndCashEquivalentsAtCarryingValue": "959000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "995000000", "profitLoss": "None", "dividendPayout": "108000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-227000000", "operatingCashflow": "1503000000", "capitalExpenditures": "416000000", "changeInReceivables": "-28000000", "changeInExchangeRate": "-3000000", "cashflowFromFinancing": "-881000000", "cashflowFromInvestment": "-377000000", "stockBasedCompensation": "50000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "242000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-570000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "502000000", "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": "2026-06-07T02:55:22.933342+00:00", "is_restated": false, "income_statement": { "revenue": 7055000000, "cost_of_revenue": 5414000000, "gross_profit": 1641000000, "ebit": -116000000, "ebitda": 341000000, "pretax_income": -256000000, "tax_provision": 129000000, "net_income": -383000000, "net_income_to_common": -383000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 717000000, "total_current_assets": 2606000000, "total_assets": 9481000000, "short_term_debt": 55000000, "long_term_debt": 3126000000, "total_debt": 3181000000, "total_liabilities": 5540000000, "total_equity": 3901000000, "shares_outstanding": 108600000, "goodwill_and_intangibles": 2656000000 }, "cash_flow": { "operating_cash_flow": 1135000000, "capital_expenditure": 307000000, "free_cash_flow": 1442000000, "dividends_paid": 104000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308163, "ticker_id": 2971, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:22.933342+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-116000000", "ebitda": "341000000", "netIncome": "-383000000", "grossProfit": "1641000000", "depreciation": "None", "totalRevenue": "7055000000", "costOfRevenue": "5414000000", "interestIncome": "132000000", "incomeBeforeTax": "-256000000", "interestExpense": "132000000", "operatingIncome": "895000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "129000000", "reportedCurrency": "USD", "netInterestIncome": "-132000000", "nonInterestIncome": "None", "operatingExpenses": "746000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "82000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5414000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "457000000", "sellingGeneralAndAdministrative": "566000000", "netIncomeFromContinuingOperations": "-385000000" }, "balance": { "goodwill": "989000000", "inventory": "855000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9481000000", "longTermDebt": "3126000000", "shortTermDebt": "55000000", "treasuryStock": "-1400000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1667000000", "reportedCurrency": "USD", "retainedEarnings": "1829000000", "totalLiabilities": "5540000000", "otherCurrentAssets": "115000000", "totalCurrentAssets": "2606000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "919000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6875000000", "currentAccountsPayable": "875000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3809000000", "shortLongTermDebtTotal": "3280000000", "totalShareholderEquity": "3901000000", "capitalLeaseObligations": "154000000", "otherCurrentLiabilities": "449000000", "totalCurrentLiabilities": "1440000000", "otherNonCurrentLiabilities": "543000000", "totalNonCurrentLiabilities": "4100000000", "cashAndShortTermInvestments": "717000000", "commonStockSharesOutstanding": "108600000", "intangibleAssetsExcludingGoodwill": "1667000000", "cashAndCashEquivalentsAtCarryingValue": "717000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-385000000", "profitLoss": "None", "dividendPayout": "104000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "189000000", "operatingCashflow": "1135000000", "capitalExpenditures": "307000000", "changeInReceivables": "-109000000", "changeInExchangeRate": "-27000000", "cashflowFromFinancing": "-358000000", "cashflowFromInvestment": "-205000000", "stockBasedCompensation": "41000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "104000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "545000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-318000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "493000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7055000000, "cost_of_revenue": 5414000000, "gross_profit": 1641000000, "research_and_development": 82000000, "selling_general_admin": 566000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -116000000, "depreciation_amortisation": 457000000, "ebitda": 341000000, "interest_expense": 132000000, "interest_income": null, "other_non_operating": null, "pretax_income": -256000000, "tax_provision": 129000000, "effective_tax_rate": null, "net_income": -383000000, "net_income_continuing_ops": -385000000, "net_income_to_common": -383000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 717000000, "short_term_investments": null, "net_receivables": 919000000, "inventory": 855000000, "other_current_assets": null, "total_current_assets": 2606000000, "net_ppe": null, "goodwill": 989000000, "intangible_assets": 1667000000, "goodwill_and_intangibles": 2656000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6875000000, "total_assets": 9481000000, "short_term_debt": 55000000, "accounts_payable": 875000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1440000000, "long_term_debt": 3126000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4100000000, "total_liabilities": 5540000000, "total_debt": 3181000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1829000000, "total_equity": 3901000000, "shares_outstanding": 108600000, "operating_cash_flow": 1135000000, "stock_based_compensation": 41000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 307000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -205000000, "dividends_paid": 104000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -358000000, "free_cash_flow": 1442000000, "net_change_in_cash": 545000000 }, "raw_data": { "income": { "ebit": "-116000000", "ebitda": "341000000", "netIncome": "-383000000", "grossProfit": "1641000000", "depreciation": "None", "totalRevenue": "7055000000", "costOfRevenue": "5414000000", "interestIncome": "132000000", "incomeBeforeTax": "-256000000", "interestExpense": "132000000", "operatingIncome": "895000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "129000000", "reportedCurrency": "USD", "netInterestIncome": "-132000000", "nonInterestIncome": "None", "operatingExpenses": "746000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "82000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5414000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "457000000", "sellingGeneralAndAdministrative": "566000000", "netIncomeFromContinuingOperations": "-385000000" }, "balance": { "goodwill": "989000000", "inventory": "855000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9481000000", "longTermDebt": "3126000000", "shortTermDebt": "55000000", "treasuryStock": "-1400000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1667000000", "reportedCurrency": "USD", "retainedEarnings": "1829000000", "totalLiabilities": "5540000000", "otherCurrentAssets": "115000000", "totalCurrentAssets": "2606000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "919000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6875000000", "currentAccountsPayable": "875000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3809000000", "shortLongTermDebtTotal": "3280000000", "totalShareholderEquity": "3901000000", "capitalLeaseObligations": "154000000", "otherCurrentLiabilities": "449000000", "totalCurrentLiabilities": "1440000000", "otherNonCurrentLiabilities": "543000000", "totalNonCurrentLiabilities": "4100000000", "cashAndShortTermInvestments": "717000000", "commonStockSharesOutstanding": "108600000", "intangibleAssetsExcludingGoodwill": "1667000000", "cashAndCashEquivalentsAtCarryingValue": "717000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-385000000", "profitLoss": "None", "dividendPayout": "104000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "189000000", "operatingCashflow": "1135000000", "capitalExpenditures": "307000000", "changeInReceivables": "-109000000", "changeInExchangeRate": "-27000000", "cashflowFromFinancing": "-358000000", "cashflowFromInvestment": "-205000000", "stockBasedCompensation": "41000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "104000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "545000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-318000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "493000000", "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": "2026-06-07T02:55:22.933342+00:00", "is_restated": false, "income_statement": { "revenue": 7160000000, "cost_of_revenue": 5532000000, "gross_profit": 1628000000, "ebit": 734000000, "ebitda": 1182000000, "pretax_income": 591000000, "tax_provision": 186000000, "net_income": 405000000, "net_income_to_common": 405000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 172000000, "total_current_assets": 2061000000, "total_assets": 10006000000, "short_term_debt": 66000000, "long_term_debt": 2986000000, "total_debt": 3052000000, "total_liabilities": 5335000000, "total_equity": 4631000000, "shares_outstanding": 110100000, "goodwill_and_intangibles": 3653000000 }, "cash_flow": { "operating_cash_flow": 1037000000, "capital_expenditure": 447000000, "free_cash_flow": 1484000000, "dividends_paid": 95000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308168, "ticker_id": 2971, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:22.933342+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "734000000", "ebitda": "1182000000", "netIncome": "405000000", "grossProfit": "1628000000", "depreciation": "None", "totalRevenue": "7160000000", "costOfRevenue": "5532000000", "interestIncome": "131000000", "incomeBeforeTax": "591000000", "interestExpense": "131000000", "operatingIncome": "843000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "186000000", "reportedCurrency": "USD", "netInterestIncome": "-131000000", "nonInterestIncome": "None", "operatingExpenses": "785000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "87000000", "otherNonOperatingIncome": "-31000000", "costofGoodsAndServicesSold": "5532000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "448000000", "sellingGeneralAndAdministrative": "581000000", "netIncomeFromContinuingOperations": "404000000" }, "balance": { "goodwill": "1932000000", "inventory": "1033000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "10006000000", "longTermDebt": "2986000000", "shortTermDebt": "66000000", "treasuryStock": "-1130000000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1721000000", "reportedCurrency": "USD", "retainedEarnings": "2319000000", "totalLiabilities": "5335000000", "otherCurrentAssets": "86000000", "totalCurrentAssets": "2061000000", "currentLongTermDebt": "None", "longTermInvestments": "51000000", "shortTermInvestments": "None", "currentNetReceivables": "770000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7945000000", "currentAccountsPayable": "815000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3855000000", "shortLongTermDebtTotal": "3190000000", "totalShareholderEquity": "4631000000", "capitalLeaseObligations": "138000000", "otherCurrentLiabilities": "448000000", "totalCurrentLiabilities": "1329000000", "otherNonCurrentLiabilities": "610000000", "totalNonCurrentLiabilities": "4006000000", "cashAndShortTermInvestments": "172000000", "commonStockSharesOutstanding": "110100000", "intangibleAssetsExcludingGoodwill": "1721000000", "cashAndCashEquivalentsAtCarryingValue": "172000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "405000000", "profitLoss": "None", "dividendPayout": "95000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "35000000", "operatingCashflow": "1037000000", "capitalExpenditures": "447000000", "changeInReceivables": "19000000", "changeInExchangeRate": "24000000", "cashflowFromFinancing": "-573000000", "cashflowFromInvestment": "-394000000", "stockBasedCompensation": "39000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "95000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "94000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-61000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "457000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7160000000, "cost_of_revenue": 5532000000, "gross_profit": 1628000000, "research_and_development": 87000000, "selling_general_admin": 581000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 734000000, "depreciation_amortisation": 448000000, "ebitda": 1182000000, "interest_expense": 131000000, "interest_income": null, "other_non_operating": null, "pretax_income": 591000000, "tax_provision": 186000000, "effective_tax_rate": null, "net_income": 405000000, "net_income_continuing_ops": 404000000, "net_income_to_common": 405000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 172000000, "short_term_investments": null, "net_receivables": 770000000, "inventory": 1033000000, "other_current_assets": null, "total_current_assets": 2061000000, "net_ppe": null, "goodwill": 1932000000, "intangible_assets": 1721000000, "goodwill_and_intangibles": 3653000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7945000000, "total_assets": 10006000000, "short_term_debt": 66000000, "accounts_payable": 815000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1329000000, "long_term_debt": 2986000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4006000000, "total_liabilities": 5335000000, "total_debt": 3052000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2319000000, "total_equity": 4631000000, "shares_outstanding": 110100000, "operating_cash_flow": 1037000000, "stock_based_compensation": 39000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 447000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -394000000, "dividends_paid": 95000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -573000000, "free_cash_flow": 1484000000, "net_change_in_cash": 94000000 }, "raw_data": { "income": { "ebit": "734000000", "ebitda": "1182000000", "netIncome": "405000000", "grossProfit": "1628000000", "depreciation": "None", "totalRevenue": "7160000000", "costOfRevenue": "5532000000", "interestIncome": "131000000", "incomeBeforeTax": "591000000", "interestExpense": "131000000", "operatingIncome": "843000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "186000000", "reportedCurrency": "USD", "netInterestIncome": "-131000000", "nonInterestIncome": "None", "operatingExpenses": "785000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "87000000", "otherNonOperatingIncome": "-31000000", "costofGoodsAndServicesSold": "5532000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "448000000", "sellingGeneralAndAdministrative": "581000000", "netIncomeFromContinuingOperations": "404000000" }, "balance": { "goodwill": "1932000000", "inventory": "1033000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "10006000000", "longTermDebt": "2986000000", "shortTermDebt": "66000000", "treasuryStock": "-1130000000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1721000000", "reportedCurrency": "USD", "retainedEarnings": "2319000000", "totalLiabilities": "5335000000", "otherCurrentAssets": "86000000", "totalCurrentAssets": "2061000000", "currentLongTermDebt": "None", "longTermInvestments": "51000000", "shortTermInvestments": "None", "currentNetReceivables": "770000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7945000000", "currentAccountsPayable": "815000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3855000000", "shortLongTermDebtTotal": "3190000000", "totalShareholderEquity": "4631000000", "capitalLeaseObligations": "138000000", "otherCurrentLiabilities": "448000000", "totalCurrentLiabilities": "1329000000", "otherNonCurrentLiabilities": "610000000", "totalNonCurrentLiabilities": "4006000000", "cashAndShortTermInvestments": "172000000", "commonStockSharesOutstanding": "110100000", "intangibleAssetsExcludingGoodwill": "1721000000", "cashAndCashEquivalentsAtCarryingValue": "172000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "405000000", "profitLoss": "None", "dividendPayout": "95000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "35000000", "operatingCashflow": "1037000000", "capitalExpenditures": "447000000", "changeInReceivables": "19000000", "changeInExchangeRate": "24000000", "cashflowFromFinancing": "-573000000", "cashflowFromInvestment": "-394000000", "stockBasedCompensation": "39000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "95000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "94000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-61000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "457000000", "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": "2026-06-07T02:55:22.933342+00:00", "is_restated": false, "income_statement": { "revenue": 7057000000, "cost_of_revenue": 5408000000, "gross_profit": 1649000000, "ebit": 833000000, "ebitda": 1266000000, "pretax_income": 703000000, "tax_provision": 156000000, "net_income": 545000000, "net_income_to_common": 545000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78000000, "total_current_assets": 2020000000, "total_assets": 9771000000, "short_term_debt": 25000000, "long_term_debt": 3362000000, "total_debt": 3387000000, "total_liabilities": 5447000000, "total_equity": 4324000000, "shares_outstanding": 111400000, "goodwill_and_intangibles": 3728000000 }, "cash_flow": { "operating_cash_flow": 803000000, "capital_expenditure": 537000000, "free_cash_flow": 1340000000, "dividends_paid": 92000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308173, "ticker_id": 2971, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:22.933342+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "833000000", "ebitda": "1266000000", "netIncome": "545000000", "grossProfit": "1649000000", "depreciation": "None", "totalRevenue": "7057000000", "costOfRevenue": "5408000000", "interestIncome": "117000000", "incomeBeforeTax": "703000000", "interestExpense": "117000000", "operatingIncome": "867000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "156000000", "reportedCurrency": "USD", "netInterestIncome": "-117000000", "nonInterestIncome": "None", "operatingExpenses": "782000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "89000000", "otherNonOperatingIncome": "-1000000", "costofGoodsAndServicesSold": "5408000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "433000000", "sellingGeneralAndAdministrative": "700000000", "netIncomeFromContinuingOperations": "860000000" }, "balance": { "goodwill": "1949000000", "inventory": "1072000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9771000000", "longTermDebt": "3362000000", "shortTermDebt": "25000000", "treasuryStock": "-1103000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1779000000", "reportedCurrency": "USD", "retainedEarnings": "2013000000", "totalLiabilities": "5447000000", "otherCurrentAssets": "73000000", "totalCurrentAssets": "2020000000", "currentLongTermDebt": "9000000", "longTermInvestments": "51000000", "shortTermInvestments": "None", "currentNetReceivables": "794000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7751000000", "currentAccountsPayable": "851000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3811000000", "shortLongTermDebtTotal": "3387000000", "totalShareholderEquity": "4324000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "427000000", "totalCurrentLiabilities": "1278000000", "otherNonCurrentLiabilities": "666000000", "totalNonCurrentLiabilities": "4169000000", "cashAndShortTermInvestments": "78000000", "commonStockSharesOutstanding": "111400000", "intangibleAssetsExcludingGoodwill": "1779000000", "cashAndCashEquivalentsAtCarryingValue": "78000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "547000000", "profitLoss": "None", "dividendPayout": "92000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-216000000", "operatingCashflow": "803000000", "capitalExpenditures": "537000000", "changeInReceivables": "39000000", "changeInExchangeRate": "-29000000", "cashflowFromFinancing": "647000000", "cashflowFromInvestment": "-1589000000", "stockBasedCompensation": "47000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-168000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-236000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "433000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7057000000, "cost_of_revenue": 5408000000, "gross_profit": 1649000000, "research_and_development": 89000000, "selling_general_admin": 700000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 833000000, "depreciation_amortisation": 433000000, "ebitda": 1266000000, "interest_expense": 117000000, "interest_income": null, "other_non_operating": null, "pretax_income": 703000000, "tax_provision": 156000000, "effective_tax_rate": null, "net_income": 545000000, "net_income_continuing_ops": 860000000, "net_income_to_common": 545000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78000000, "short_term_investments": null, "net_receivables": 794000000, "inventory": 1072000000, "other_current_assets": null, "total_current_assets": 2020000000, "net_ppe": null, "goodwill": 1949000000, "intangible_assets": 1779000000, "goodwill_and_intangibles": 3728000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7751000000, "total_assets": 9771000000, "short_term_debt": 25000000, "accounts_payable": 851000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1278000000, "long_term_debt": 3362000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4169000000, "total_liabilities": 5447000000, "total_debt": 3387000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2013000000, "total_equity": 4324000000, "shares_outstanding": 111400000, "operating_cash_flow": 803000000, "stock_based_compensation": 47000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 537000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1589000000, "dividends_paid": 92000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 647000000, "free_cash_flow": 1340000000, "net_change_in_cash": -168000000 }, "raw_data": { "income": { "ebit": "833000000", "ebitda": "1266000000", "netIncome": "545000000", "grossProfit": "1649000000", "depreciation": "None", "totalRevenue": "7057000000", "costOfRevenue": "5408000000", "interestIncome": "117000000", "incomeBeforeTax": "703000000", "interestExpense": "117000000", "operatingIncome": "867000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "156000000", "reportedCurrency": "USD", "netInterestIncome": "-117000000", "nonInterestIncome": "None", "operatingExpenses": "782000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "89000000", "otherNonOperatingIncome": "-1000000", "costofGoodsAndServicesSold": "5408000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "433000000", "sellingGeneralAndAdministrative": "700000000", "netIncomeFromContinuingOperations": "860000000" }, "balance": { "goodwill": "1949000000", "inventory": "1072000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9771000000", "longTermDebt": "3362000000", "shortTermDebt": "25000000", "treasuryStock": "-1103000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1779000000", "reportedCurrency": "USD", "retainedEarnings": "2013000000", "totalLiabilities": "5447000000", "otherCurrentAssets": "73000000", "totalCurrentAssets": "2020000000", "currentLongTermDebt": "9000000", "longTermInvestments": "51000000", "shortTermInvestments": "None", "currentNetReceivables": "794000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7751000000", "currentAccountsPayable": "851000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3811000000", "shortLongTermDebtTotal": "3387000000", "totalShareholderEquity": "4324000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "427000000", "totalCurrentLiabilities": "1278000000", "otherNonCurrentLiabilities": "666000000", "totalNonCurrentLiabilities": "4169000000", "cashAndShortTermInvestments": "78000000", "commonStockSharesOutstanding": "111400000", "intangibleAssetsExcludingGoodwill": "1779000000", "cashAndCashEquivalentsAtCarryingValue": "78000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "547000000", "profitLoss": "None", "dividendPayout": "92000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-216000000", "operatingCashflow": "803000000", "capitalExpenditures": "537000000", "changeInReceivables": "39000000", "changeInExchangeRate": "-29000000", "cashflowFromFinancing": "647000000", "cashflowFromInvestment": "-1589000000", "stockBasedCompensation": "47000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-168000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-236000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "433000000", "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": "2026-06-07T02:55:22.933342+00:00", "is_restated": false, "income_statement": { "revenue": 2265000000, "cost_of_revenue": 1747000000, "gross_profit": 518000000, "ebit": 232000000, "ebitda": 406000000, "pretax_income": 54000000, "tax_provision": 15000000, "net_income": -105000000, "net_income_to_common": -105000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 272000000, "total_current_assets": 3723000000, "total_assets": 13091000000, "short_term_debt": 905000000, "long_term_debt": 4416000000, "total_debt": 5321000000, "total_liabilities": 9408000000, "total_equity": 3644000000, "shares_outstanding": 80200000, "goodwill_and_intangibles": 4162000000 }, "cash_flow": { "operating_cash_flow": -154000000, "capital_expenditure": 233000000, "free_cash_flow": 79000000, "dividends_paid": 63000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308136, "ticker_id": 2971, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:22.933342+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "232000000", "ebitda": "406000000", "netIncome": "-105000000", "grossProfit": "518000000", "depreciation": "None", "totalRevenue": "2265000000", "costOfRevenue": "1747000000", "interestIncome": "None", "incomeBeforeTax": "54000000", "interestExpense": "66000000", "operatingIncome": "232000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "15000000", "reportedCurrency": "USD", "netInterestIncome": "-66000000", "nonInterestIncome": "None", "operatingExpenses": "286000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1747000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "174000000", "sellingGeneralAndAdministrative": "258000000", "netIncomeFromContinuingOperations": "39000000" }, "balance": { "goodwill": "1664000000", "inventory": "1492000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "13091000000", "longTermDebt": "4416000000", "shortTermDebt": "905000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2498000000", "reportedCurrency": "USD", "retainedEarnings": "4293000000", "totalLiabilities": "9408000000", "otherCurrentAssets": "606000000", "totalCurrentAssets": "3723000000", "currentLongTermDebt": "783000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1353000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9368000000", "currentAccountsPayable": "1274000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6023000000", "totalShareholderEquity": "3644000000", "capitalLeaseObligations": "824000000", "otherCurrentLiabilities": "833000000", "totalCurrentLiabilities": "3012000000", "otherNonCurrentLiabilities": "309000000", "totalNonCurrentLiabilities": "6396000000", "cashAndShortTermInvestments": "272000000", "commonStockSharesOutstanding": "80200000", "intangibleAssetsExcludingGoodwill": "2498000000", "cashAndCashEquivalentsAtCarryingValue": "272000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-104000000", "profitLoss": "None", "dividendPayout": "63000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-154000000", "capitalExpenditures": "233000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "235000000", "cashflowFromInvestment": "-190000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "174000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2265000000, "cost_of_revenue": 1747000000, "gross_profit": 518000000, "research_and_development": 37000000, "selling_general_admin": 258000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 232000000, "depreciation_amortisation": 174000000, "ebitda": 406000000, "interest_expense": 66000000, "interest_income": null, "other_non_operating": null, "pretax_income": 54000000, "tax_provision": 15000000, "effective_tax_rate": null, "net_income": -105000000, "net_income_continuing_ops": 39000000, "net_income_to_common": -105000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 272000000, "short_term_investments": null, "net_receivables": 1353000000, "inventory": 1492000000, "other_current_assets": null, "total_current_assets": 3723000000, "net_ppe": null, "goodwill": 1664000000, "intangible_assets": 2498000000, "goodwill_and_intangibles": 4162000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9368000000, "total_assets": 13091000000, "short_term_debt": 905000000, "accounts_payable": 1274000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3012000000, "long_term_debt": 4416000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6396000000, "total_liabilities": 9408000000, "total_debt": 5321000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4293000000, "total_equity": 3644000000, "shares_outstanding": 80200000, "operating_cash_flow": -154000000, "stock_based_compensation": 18000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 233000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -190000000, "dividends_paid": 63000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 235000000, "free_cash_flow": 79000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "232000000", "ebitda": "406000000", "netIncome": "-105000000", "grossProfit": "518000000", "depreciation": "None", "totalRevenue": "2265000000", "costOfRevenue": "1747000000", "interestIncome": "None", "incomeBeforeTax": "54000000", "interestExpense": "66000000", "operatingIncome": "232000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "15000000", "reportedCurrency": "USD", "netInterestIncome": "-66000000", "nonInterestIncome": "None", "operatingExpenses": "286000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1747000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "174000000", "sellingGeneralAndAdministrative": "258000000", "netIncomeFromContinuingOperations": "39000000" }, "balance": { "goodwill": "1664000000", "inventory": "1492000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "13091000000", "longTermDebt": "4416000000", "shortTermDebt": "905000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2498000000", "reportedCurrency": "USD", "retainedEarnings": "4293000000", "totalLiabilities": "9408000000", "otherCurrentAssets": "606000000", "totalCurrentAssets": "3723000000", "currentLongTermDebt": "783000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1353000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9368000000", "currentAccountsPayable": "1274000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6023000000", "totalShareholderEquity": "3644000000", "capitalLeaseObligations": "824000000", "otherCurrentLiabilities": "833000000", "totalCurrentLiabilities": "3012000000", "otherNonCurrentLiabilities": "309000000", "totalNonCurrentLiabilities": "6396000000", "cashAndShortTermInvestments": "272000000", "commonStockSharesOutstanding": "80200000", "intangibleAssetsExcludingGoodwill": "2498000000", "cashAndCashEquivalentsAtCarryingValue": "272000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-104000000", "profitLoss": "None", "dividendPayout": "63000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-154000000", "capitalExpenditures": "233000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "235000000", "cashflowFromInvestment": "-190000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "174000000", "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": "2026-06-07T02:55:22.933342+00:00", "is_restated": false, "income_statement": { "revenue": 2142000000, "cost_of_revenue": 1631000000, "gross_profit": 511000000, "ebit": -224000000, "ebitda": -123000000, "pretax_income": -288000000, "tax_provision": -7000000, "net_income": -297000000, "net_income_to_common": -297000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 353000000, "total_current_assets": 3345000000, "total_assets": 12980000000, "short_term_debt": 568000000, "long_term_debt": 4687000000, "total_debt": 5255000000, "total_liabilities": 9087000000, "total_equity": 3853000000, "shares_outstanding": 80200000, "goodwill_and_intangibles": 4214000000 }, "cash_flow": { "operating_cash_flow": 590000000, "capital_expenditure": 604000000, "free_cash_flow": 1194000000, "dividends_paid": 56000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308137, "ticker_id": 2971, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:22.933342+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-224000000", "ebitda": "-123000000", "netIncome": "-297000000", "grossProfit": "511000000", "depreciation": "None", "totalRevenue": "2142000000", "costOfRevenue": "1631000000", "interestIncome": "64000000", "incomeBeforeTax": "-288000000", "interestExpense": "64000000", "operatingIncome": "222000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-7000000", "reportedCurrency": "USD", "netInterestIncome": "-64000000", "nonInterestIncome": "None", "operatingExpenses": "289000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1631000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101000000", "sellingGeneralAndAdministrative": "250000000", "netIncomeFromContinuingOperations": "-281000000" }, "balance": { "goodwill": "1679000000", "inventory": "1472000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "12980000000", "longTermDebt": "4687000000", "shortTermDebt": "568000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2535000000", "reportedCurrency": "USD", "retainedEarnings": "4463000000", "totalLiabilities": "9087000000", "otherCurrentAssets": "583000000", "totalCurrentAssets": "3345000000", "currentLongTermDebt": "485000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "937000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9635000000", "currentAccountsPayable": "1257000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4677000000", "shortLongTermDebtTotal": "6155000000", "totalShareholderEquity": "3853000000", "capitalLeaseObligations": "533000000", "otherCurrentLiabilities": "835000000", "totalCurrentLiabilities": "2660000000", "otherNonCurrentLiabilities": "323000000", "totalNonCurrentLiabilities": "6427000000", "cashAndShortTermInvestments": "353000000", "commonStockSharesOutstanding": "80200000", "intangibleAssetsExcludingGoodwill": "2535000000", "cashAndCashEquivalentsAtCarryingValue": "353000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-297000000", "profitLoss": "None", "dividendPayout": "56000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-65000000", "operatingCashflow": "590000000", "capitalExpenditures": "604000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-289000000", "cashflowFromInvestment": "-252000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-232000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "181000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2142000000, "cost_of_revenue": 1631000000, "gross_profit": 511000000, "research_and_development": 39000000, "selling_general_admin": 250000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -224000000, "depreciation_amortisation": 101000000, "ebitda": -123000000, "interest_expense": 64000000, "interest_income": null, "other_non_operating": null, "pretax_income": -288000000, "tax_provision": -7000000, "effective_tax_rate": null, "net_income": -297000000, "net_income_continuing_ops": -281000000, "net_income_to_common": -297000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 353000000, "short_term_investments": null, "net_receivables": 937000000, "inventory": 1472000000, "other_current_assets": null, "total_current_assets": 3345000000, "net_ppe": null, "goodwill": 1679000000, "intangible_assets": 2535000000, "goodwill_and_intangibles": 4214000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9635000000, "total_assets": 12980000000, "short_term_debt": 568000000, "accounts_payable": 1257000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2660000000, "long_term_debt": 4687000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6427000000, "total_liabilities": 9087000000, "total_debt": 5255000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4463000000, "total_equity": 3853000000, "shares_outstanding": 80200000, "operating_cash_flow": 590000000, "stock_based_compensation": 17000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 604000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -252000000, "dividends_paid": 56000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -289000000, "free_cash_flow": 1194000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-224000000", "ebitda": "-123000000", "netIncome": "-297000000", "grossProfit": "511000000", "depreciation": "None", "totalRevenue": "2142000000", "costOfRevenue": "1631000000", "interestIncome": "64000000", "incomeBeforeTax": "-288000000", "interestExpense": "64000000", "operatingIncome": "222000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-7000000", "reportedCurrency": "USD", "netInterestIncome": "-64000000", "nonInterestIncome": "None", "operatingExpenses": "289000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1631000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101000000", "sellingGeneralAndAdministrative": "250000000", "netIncomeFromContinuingOperations": "-281000000" }, "balance": { "goodwill": "1679000000", "inventory": "1472000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "12980000000", "longTermDebt": "4687000000", "shortTermDebt": "568000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2535000000", "reportedCurrency": "USD", "retainedEarnings": "4463000000", "totalLiabilities": "9087000000", "otherCurrentAssets": "583000000", "totalCurrentAssets": "3345000000", "currentLongTermDebt": "485000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "937000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9635000000", "currentAccountsPayable": "1257000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4677000000", "shortLongTermDebtTotal": "6155000000", "totalShareholderEquity": "3853000000", "capitalLeaseObligations": "533000000", "otherCurrentLiabilities": "835000000", "totalCurrentLiabilities": "2660000000", "otherNonCurrentLiabilities": "323000000", "totalNonCurrentLiabilities": "6427000000", "cashAndShortTermInvestments": "353000000", "commonStockSharesOutstanding": "80200000", "intangibleAssetsExcludingGoodwill": "2535000000", "cashAndCashEquivalentsAtCarryingValue": "353000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-297000000", "profitLoss": "None", "dividendPayout": "56000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-65000000", "operatingCashflow": "590000000", "capitalExpenditures": "604000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-289000000", "cashflowFromInvestment": "-252000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-232000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "181000000", "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": "2026-06-07T02:55:22.933342+00:00", "is_restated": false, "income_statement": { "revenue": 2684000000, "cost_of_revenue": 1927000000, "gross_profit": 757000000, "ebit": -328000000, "ebitda": -146000000, "pretax_income": -393000000, "tax_provision": 102000000, "net_income": -494000000, "net_income_to_common": -494000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 294000000, "total_current_assets": 3727000000, "total_assets": 13517000000, "short_term_debt": 558000000, "long_term_debt": 4678000000, "total_debt": 5236000000, "total_liabilities": 9079000000, "total_equity": 4399000000, "shares_outstanding": 83446000, "goodwill_and_intangibles": 4638000000 }, "cash_flow": { "operating_cash_flow": 918000000, "capital_expenditure": 166000000, "free_cash_flow": 1084000000, "dividends_paid": 58000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308139, "ticker_id": 2971, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:22.933342+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-328000000", "ebitda": "-146000000", "netIncome": "-494000000", "grossProfit": "757000000", "depreciation": "None", "totalRevenue": "2684000000", "costOfRevenue": "1927000000", "interestIncome": "65000000", "incomeBeforeTax": "-393000000", "interestExpense": "65000000", "operatingIncome": "-327000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "102000000", "reportedCurrency": "USD", "netInterestIncome": "-65000000", "nonInterestIncome": "None", "operatingExpenses": "1084000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1927000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "182000000", "sellingGeneralAndAdministrative": "240000000", "netIncomeFromContinuingOperations": "-495000000" }, "balance": { "goodwill": "2029000000", "inventory": "1423000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "13517000000", "longTermDebt": "4678000000", "shortTermDebt": "558000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2609000000", "reportedCurrency": "USD", "retainedEarnings": "4824000000", "totalLiabilities": "9079000000", "otherCurrentAssets": "570000000", "totalCurrentAssets": "3727000000", "currentLongTermDebt": "476000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1440000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9790000000", "currentAccountsPayable": "1316000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4423000000", "shortLongTermDebtTotal": "5608000000", "totalShareholderEquity": "4399000000", "capitalLeaseObligations": "454000000", "otherCurrentLiabilities": "795000000", "totalCurrentLiabilities": "2669000000", "otherNonCurrentLiabilities": "322000000", "totalNonCurrentLiabilities": "6410000000", "cashAndShortTermInvestments": "294000000", "commonStockSharesOutstanding": "83446000", "intangibleAssetsExcludingGoodwill": "2609000000", "cashAndCashEquivalentsAtCarryingValue": "294000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-494000000", "profitLoss": "None", "dividendPayout": "58000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "918000000", "capitalExpenditures": "166000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-671000000", "cashflowFromInvestment": "-166000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-220000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "182000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2684000000, "cost_of_revenue": 1927000000, "gross_profit": 757000000, "research_and_development": null, "selling_general_admin": 240000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -328000000, "depreciation_amortisation": 182000000, "ebitda": -146000000, "interest_expense": 65000000, "interest_income": null, "other_non_operating": null, "pretax_income": -393000000, "tax_provision": 102000000, "effective_tax_rate": null, "net_income": -494000000, "net_income_continuing_ops": -495000000, "net_income_to_common": -494000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 294000000, "short_term_investments": null, "net_receivables": 1440000000, "inventory": 1423000000, "other_current_assets": null, "total_current_assets": 3727000000, "net_ppe": null, "goodwill": 2029000000, "intangible_assets": 2609000000, "goodwill_and_intangibles": 4638000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9790000000, "total_assets": 13517000000, "short_term_debt": 558000000, "accounts_payable": 1316000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2669000000, "long_term_debt": 4678000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6410000000, "total_liabilities": 9079000000, "total_debt": 5236000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4824000000, "total_equity": 4399000000, "shares_outstanding": 83446000, "operating_cash_flow": 918000000, "stock_based_compensation": 15000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 166000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -166000000, "dividends_paid": 58000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -671000000, "free_cash_flow": 1084000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-328000000", "ebitda": "-146000000", "netIncome": "-494000000", "grossProfit": "757000000", "depreciation": "None", "totalRevenue": "2684000000", "costOfRevenue": "1927000000", "interestIncome": "65000000", "incomeBeforeTax": "-393000000", "interestExpense": "65000000", "operatingIncome": "-327000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "102000000", "reportedCurrency": "USD", "netInterestIncome": "-65000000", "nonInterestIncome": "None", "operatingExpenses": "1084000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1927000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "182000000", "sellingGeneralAndAdministrative": "240000000", "netIncomeFromContinuingOperations": "-495000000" }, "balance": { "goodwill": "2029000000", "inventory": "1423000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "13517000000", "longTermDebt": "4678000000", "shortTermDebt": "558000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2609000000", "reportedCurrency": "USD", "retainedEarnings": "4824000000", "totalLiabilities": "9079000000", "otherCurrentAssets": "570000000", "totalCurrentAssets": "3727000000", "currentLongTermDebt": "476000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1440000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9790000000", "currentAccountsPayable": "1316000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4423000000", "shortLongTermDebtTotal": "5608000000", "totalShareholderEquity": "4399000000", "capitalLeaseObligations": "454000000", "otherCurrentLiabilities": "795000000", "totalCurrentLiabilities": "2669000000", "otherNonCurrentLiabilities": "322000000", "totalNonCurrentLiabilities": "6410000000", "cashAndShortTermInvestments": "294000000", "commonStockSharesOutstanding": "83446000", "intangibleAssetsExcludingGoodwill": "2609000000", "cashAndCashEquivalentsAtCarryingValue": "294000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-494000000", "profitLoss": "None", "dividendPayout": "58000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "918000000", "capitalExpenditures": "166000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-671000000", "cashflowFromInvestment": "-166000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-220000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "182000000", "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": "2026-06-07T02:55:22.933342+00:00", "is_restated": false, "income_statement": { "revenue": 2747000000, "cost_of_revenue": 1879000000, "gross_profit": 868000000, "ebit": 505000000, "ebitda": 677000000, "pretax_income": 443000000, "tax_provision": 110000000, "net_income": 363000000, "net_income_to_common": 363000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 230000000, "total_current_assets": 3916000000, "total_assets": 14483000000, "short_term_debt": 538000000, "long_term_debt": 5080000000, "total_debt": 5618000000, "total_liabilities": 9279000000, "total_equity": 5163000000, "shares_outstanding": 85500000, "goodwill_and_intangibles": 5478000000 }, "cash_flow": { "operating_cash_flow": 327000000, "capital_expenditure": 198000000, "free_cash_flow": 525000000, "dividends_paid": 59000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308140, "ticker_id": 2971, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:22.933342+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "505000000", "ebitda": "677000000", "netIncome": "363000000", "grossProfit": "868000000", "depreciation": "None", "totalRevenue": "2747000000", "costOfRevenue": "1879000000", "interestIncome": "63000000", "incomeBeforeTax": "443000000", "interestExpense": "63000000", "operatingIncome": "569000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "110000000", "reportedCurrency": "USD", "netInterestIncome": "-63000000", "nonInterestIncome": "None", "operatingExpenses": "299000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1879000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "172000000", "sellingGeneralAndAdministrative": "263000000", "netIncomeFromContinuingOperations": "333000000" }, "balance": { "goodwill": "2814000000", "inventory": "1459000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "14483000000", "longTermDebt": "5080000000", "shortTermDebt": "538000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2664000000", "reportedCurrency": "USD", "retainedEarnings": "5376000000", "totalLiabilities": "9279000000", "otherCurrentAssets": "583000000", "totalCurrentAssets": "3916000000", "currentLongTermDebt": "456000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1644000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10567000000", "currentAccountsPayable": "1253000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4369000000", "shortLongTermDebtTotal": "5977000000", "totalShareholderEquity": "5163000000", "capitalLeaseObligations": "441000000", "otherCurrentLiabilities": "783000000", "totalCurrentLiabilities": "2574000000", "otherNonCurrentLiabilities": "318000000", "totalNonCurrentLiabilities": "6705000000", "cashAndShortTermInvestments": "230000000", "commonStockSharesOutstanding": "85500000", "intangibleAssetsExcludingGoodwill": "2664000000", "cashAndCashEquivalentsAtCarryingValue": "230000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "362000000", "profitLoss": "None", "dividendPayout": "59000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "327000000", "capitalExpenditures": "198000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-376000000", "cashflowFromInvestment": "-188000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-227000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "172000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2747000000, "cost_of_revenue": 1879000000, "gross_profit": 868000000, "research_and_development": 37000000, "selling_general_admin": 263000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 505000000, "depreciation_amortisation": 172000000, "ebitda": 677000000, "interest_expense": 63000000, "interest_income": null, "other_non_operating": null, "pretax_income": 443000000, "tax_provision": 110000000, "effective_tax_rate": null, "net_income": 363000000, "net_income_continuing_ops": 333000000, "net_income_to_common": 363000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 230000000, "short_term_investments": null, "net_receivables": 1644000000, "inventory": 1459000000, "other_current_assets": null, "total_current_assets": 3916000000, "net_ppe": null, "goodwill": 2814000000, "intangible_assets": 2664000000, "goodwill_and_intangibles": 5478000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10567000000, "total_assets": 14483000000, "short_term_debt": 538000000, "accounts_payable": 1253000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2574000000, "long_term_debt": 5080000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6705000000, "total_liabilities": 9279000000, "total_debt": 5618000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5376000000, "total_equity": 5163000000, "shares_outstanding": 85500000, "operating_cash_flow": 327000000, "stock_based_compensation": 18000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 198000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -188000000, "dividends_paid": 59000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -376000000, "free_cash_flow": 525000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "505000000", "ebitda": "677000000", "netIncome": "363000000", "grossProfit": "868000000", "depreciation": "None", "totalRevenue": "2747000000", "costOfRevenue": "1879000000", "interestIncome": "63000000", "incomeBeforeTax": "443000000", "interestExpense": "63000000", "operatingIncome": "569000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "110000000", "reportedCurrency": "USD", "netInterestIncome": "-63000000", "nonInterestIncome": "None", "operatingExpenses": "299000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1879000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "172000000", "sellingGeneralAndAdministrative": "263000000", "netIncomeFromContinuingOperations": "333000000" }, "balance": { "goodwill": "2814000000", "inventory": "1459000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "14483000000", "longTermDebt": "5080000000", "shortTermDebt": "538000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2664000000", "reportedCurrency": "USD", "retainedEarnings": "5376000000", "totalLiabilities": "9279000000", "otherCurrentAssets": "583000000", "totalCurrentAssets": "3916000000", "currentLongTermDebt": "456000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1644000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10567000000", "currentAccountsPayable": "1253000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4369000000", "shortLongTermDebtTotal": "5977000000", "totalShareholderEquity": "5163000000", "capitalLeaseObligations": "441000000", "otherCurrentLiabilities": "783000000", "totalCurrentLiabilities": "2574000000", "otherNonCurrentLiabilities": "318000000", "totalNonCurrentLiabilities": "6705000000", "cashAndShortTermInvestments": "230000000", "commonStockSharesOutstanding": "85500000", "intangibleAssetsExcludingGoodwill": "2664000000", "cashAndCashEquivalentsAtCarryingValue": "230000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "362000000", "profitLoss": "None", "dividendPayout": "59000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "327000000", "capitalExpenditures": "198000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-376000000", "cashflowFromInvestment": "-188000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-227000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "172000000", "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": "2026-06-07T02:55:22.933342+00:00", "is_restated": false, "income_statement": { "revenue": 2530000000, "cost_of_revenue": 1806000000, "gross_profit": 724000000, "ebit": 407000000, "ebitda": 566000000, "pretax_income": 343000000, "tax_provision": 88000000, "net_income": -93000000, "net_income_to_common": -93000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 400000000, "total_current_assets": 3924000000, "total_assets": 14266000000, "short_term_debt": 617000000, "long_term_debt": 5045000000, "total_debt": 5662000000, "total_liabilities": 9342000000, "total_equity": 4882000000, "shares_outstanding": 86300000, "goodwill_and_intangibles": 5422000000 }, "cash_flow": { "operating_cash_flow": -49000000, "capital_expenditure": 203000000, "free_cash_flow": 154000000, "dividends_paid": 59000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308141, "ticker_id": 2971, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:22.933342+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "407000000", "ebitda": "566000000", "netIncome": "-93000000", "grossProfit": "724000000", "depreciation": "None", "totalRevenue": "2530000000", "costOfRevenue": "1806000000", "interestIncome": "64000000", "incomeBeforeTax": "343000000", "interestExpense": "64000000", "operatingIncome": "428000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "88000000", "reportedCurrency": "USD", "netInterestIncome": "-64000000", "nonInterestIncome": "None", "operatingExpenses": "296000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "35000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1806000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159000000", "sellingGeneralAndAdministrative": "261000000", "netIncomeFromContinuingOperations": "255000000" }, "balance": { "goodwill": "2762000000", "inventory": "1407000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "14266000000", "longTermDebt": "5045000000", "shortTermDebt": "617000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2660000000", "reportedCurrency": "USD", "retainedEarnings": "5072000000", "totalLiabilities": "9342000000", "otherCurrentAssets": "560000000", "totalCurrentAssets": "3924000000", "currentLongTermDebt": "534000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1557000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10342000000", "currentAccountsPayable": "1292000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4264000000", "shortLongTermDebtTotal": "6004000000", "totalShareholderEquity": "4882000000", "capitalLeaseObligations": "425000000", "otherCurrentLiabilities": "811000000", "totalCurrentLiabilities": "2720000000", "otherNonCurrentLiabilities": "296000000", "totalNonCurrentLiabilities": "6622000000", "cashAndShortTermInvestments": "400000000", "commonStockSharesOutstanding": "86300000", "intangibleAssetsExcludingGoodwill": "2660000000", "cashAndCashEquivalentsAtCarryingValue": "400000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-93000000", "profitLoss": "None", "dividendPayout": "59000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-49000000", "capitalExpenditures": "203000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "264000000", "cashflowFromInvestment": "-159000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-136000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2530000000, "cost_of_revenue": 1806000000, "gross_profit": 724000000, "research_and_development": 35000000, "selling_general_admin": 261000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 407000000, "depreciation_amortisation": 159000000, "ebitda": 566000000, "interest_expense": 64000000, "interest_income": null, "other_non_operating": null, "pretax_income": 343000000, "tax_provision": 88000000, "effective_tax_rate": null, "net_income": -93000000, "net_income_continuing_ops": 255000000, "net_income_to_common": -93000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 400000000, "short_term_investments": null, "net_receivables": 1557000000, "inventory": 1407000000, "other_current_assets": null, "total_current_assets": 3924000000, "net_ppe": null, "goodwill": 2762000000, "intangible_assets": 2660000000, "goodwill_and_intangibles": 5422000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10342000000, "total_assets": 14266000000, "short_term_debt": 617000000, "accounts_payable": 1292000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2720000000, "long_term_debt": 5045000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6622000000, "total_liabilities": 9342000000, "total_debt": 5662000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5072000000, "total_equity": 4882000000, "shares_outstanding": 86300000, "operating_cash_flow": -49000000, "stock_based_compensation": 21000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 203000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -159000000, "dividends_paid": 59000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 264000000, "free_cash_flow": 154000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "407000000", "ebitda": "566000000", "netIncome": "-93000000", "grossProfit": "724000000", "depreciation": "None", "totalRevenue": "2530000000", "costOfRevenue": "1806000000", "interestIncome": "64000000", "incomeBeforeTax": "343000000", "interestExpense": "64000000", "operatingIncome": "428000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "88000000", "reportedCurrency": "USD", "netInterestIncome": "-64000000", "nonInterestIncome": "None", "operatingExpenses": "296000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "35000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1806000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159000000", "sellingGeneralAndAdministrative": "261000000", "netIncomeFromContinuingOperations": "255000000" }, "balance": { "goodwill": "2762000000", "inventory": "1407000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "14266000000", "longTermDebt": "5045000000", "shortTermDebt": "617000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2660000000", "reportedCurrency": "USD", "retainedEarnings": "5072000000", "totalLiabilities": "9342000000", "otherCurrentAssets": "560000000", "totalCurrentAssets": "3924000000", "currentLongTermDebt": "534000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1557000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10342000000", "currentAccountsPayable": "1292000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4264000000", "shortLongTermDebtTotal": "6004000000", "totalShareholderEquity": "4882000000", "capitalLeaseObligations": "425000000", "otherCurrentLiabilities": "811000000", "totalCurrentLiabilities": "2720000000", "otherNonCurrentLiabilities": "296000000", "totalNonCurrentLiabilities": "6622000000", "cashAndShortTermInvestments": "400000000", "commonStockSharesOutstanding": "86300000", "intangibleAssetsExcludingGoodwill": "2660000000", "cashAndCashEquivalentsAtCarryingValue": "400000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-93000000", "profitLoss": "None", "dividendPayout": "59000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-49000000", "capitalExpenditures": "203000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "264000000", "cashflowFromInvestment": "-159000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-136000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159000000", "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": "2026-06-07T02:55:22.933342+00:00", "is_restated": false, "income_statement": { "revenue": 2840000000, "cost_of_revenue": 2033000000, "gross_profit": 807000000, "ebit": -244000000, "ebitda": -105000000, "pretax_income": -301000000, "tax_provision": -43000000, "net_income": -258000000, "net_income_to_common": -258000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 361000000, "total_current_assets": 3378000000, "total_assets": 14075000000, "short_term_debt": 125000000, "long_term_debt": 5116000000, "total_debt": 5241000000, "total_liabilities": 8955000000, "total_equity": 5077000000, "shares_outstanding": 87900000, "goodwill_and_intangibles": 5531000000 }, "cash_flow": { "operating_cash_flow": 676000000, "capital_expenditure": 197000000, "free_cash_flow": 873000000, "dividends_paid": 52000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308142, "ticker_id": 2971, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:22.933342+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-244000000", "ebitda": "-105000000", "netIncome": "-258000000", "grossProfit": "807000000", "depreciation": "None", "totalRevenue": "2840000000", "costOfRevenue": "2033000000", "interestIncome": "61000000", "incomeBeforeTax": "-301000000", "interestExpense": "61000000", "operatingIncome": "461000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-43000000", "reportedCurrency": "USD", "netInterestIncome": "-61000000", "nonInterestIncome": "None", "operatingExpenses": "346000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "43000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2033000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139000000", "sellingGeneralAndAdministrative": "304000000", "netIncomeFromContinuingOperations": "-258000000" }, "balance": { "goodwill": "2843000000", "inventory": "1587000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "14075000000", "longTermDebt": "5116000000", "shortTermDebt": "125000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2688000000", "reportedCurrency": "USD", "retainedEarnings": "-691000000", "totalLiabilities": "8955000000", "otherCurrentAssets": "186000000", "totalCurrentAssets": "3378000000", "currentLongTermDebt": "38000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1244000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10697000000", "currentAccountsPayable": "1430000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4578000000", "shortLongTermDebtTotal": "500000000", "totalShareholderEquity": "5077000000", "capitalLeaseObligations": "462000000", "otherCurrentLiabilities": "640000000", "totalCurrentLiabilities": "2297000000", "otherNonCurrentLiabilities": "297000000", "totalNonCurrentLiabilities": "6658000000", "cashAndShortTermInvestments": "361000000", "commonStockSharesOutstanding": "87900000", "intangibleAssetsExcludingGoodwill": "2688000000", "cashAndCashEquivalentsAtCarryingValue": "361000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-258000000", "profitLoss": "None", "dividendPayout": "52000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "676000000", "capitalExpenditures": "197000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-567000000", "cashflowFromInvestment": "-200000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-103000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "194000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2840000000, "cost_of_revenue": 2033000000, "gross_profit": 807000000, "research_and_development": 43000000, "selling_general_admin": 304000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -244000000, "depreciation_amortisation": 139000000, "ebitda": -105000000, "interest_expense": 61000000, "interest_income": null, "other_non_operating": null, "pretax_income": -301000000, "tax_provision": -43000000, "effective_tax_rate": null, "net_income": -258000000, "net_income_continuing_ops": -258000000, "net_income_to_common": -258000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 361000000, "short_term_investments": null, "net_receivables": 1244000000, "inventory": 1587000000, "other_current_assets": null, "total_current_assets": 3378000000, "net_ppe": null, "goodwill": 2843000000, "intangible_assets": 2688000000, "goodwill_and_intangibles": 5531000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10697000000, "total_assets": 14075000000, "short_term_debt": 125000000, "accounts_payable": 1430000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2297000000, "long_term_debt": 5116000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6658000000, "total_liabilities": 8955000000, "total_debt": 5241000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -691000000, "total_equity": 5077000000, "shares_outstanding": 87900000, "operating_cash_flow": 676000000, "stock_based_compensation": 19000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 197000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -200000000, "dividends_paid": 52000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -567000000, "free_cash_flow": 873000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-244000000", "ebitda": "-105000000", "netIncome": "-258000000", "grossProfit": "807000000", "depreciation": "None", "totalRevenue": "2840000000", "costOfRevenue": "2033000000", "interestIncome": "61000000", "incomeBeforeTax": "-301000000", "interestExpense": "61000000", "operatingIncome": "461000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-43000000", "reportedCurrency": "USD", "netInterestIncome": "-61000000", "nonInterestIncome": "None", "operatingExpenses": "346000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "43000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2033000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139000000", "sellingGeneralAndAdministrative": "304000000", "netIncomeFromContinuingOperations": "-258000000" }, "balance": { "goodwill": "2843000000", "inventory": "1587000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "14075000000", "longTermDebt": "5116000000", "shortTermDebt": "125000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2688000000", "reportedCurrency": "USD", "retainedEarnings": "-691000000", "totalLiabilities": "8955000000", "otherCurrentAssets": "186000000", "totalCurrentAssets": "3378000000", "currentLongTermDebt": "38000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1244000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10697000000", "currentAccountsPayable": "1430000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4578000000", "shortLongTermDebtTotal": "500000000", "totalShareholderEquity": "5077000000", "capitalLeaseObligations": "462000000", "otherCurrentLiabilities": "640000000", "totalCurrentLiabilities": "2297000000", "otherNonCurrentLiabilities": "297000000", "totalNonCurrentLiabilities": "6658000000", "cashAndShortTermInvestments": "361000000", "commonStockSharesOutstanding": "87900000", "intangibleAssetsExcludingGoodwill": "2688000000", "cashAndCashEquivalentsAtCarryingValue": "361000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-258000000", "profitLoss": "None", "dividendPayout": "52000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "676000000", "capitalExpenditures": "197000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-567000000", "cashflowFromInvestment": "-200000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-103000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "194000000", "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": "2026-06-07T02:55:22.933342+00:00", "is_restated": false, "income_statement": { "revenue": 3046000000, "cost_of_revenue": 2134000000, "gross_profit": 912000000, "ebit": 509000000, "ebitda": 694000000, "pretax_income": 441000000, "tax_provision": 120000000, "net_income": 321000000, "net_income_to_common": 321000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 499000000, "total_current_assets": 3863000000, "total_assets": 15054000000, "short_term_debt": 525000000, "long_term_debt": 4829000000, "total_debt": 5354000000, "total_liabilities": 9381000000, "total_equity": 5623000000, "shares_outstanding": 87900000, "goodwill_and_intangibles": 5638000000 }, "cash_flow": { "operating_cash_flow": 699000000, "capital_expenditure": 141000000, "free_cash_flow": 840000000, "dividends_paid": 52000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308144, "ticker_id": 2971, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:22.933342+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "509000000", "ebitda": "694000000", "netIncome": "321000000", "grossProfit": "912000000", "depreciation": "None", "totalRevenue": "3046000000", "costOfRevenue": "2134000000", "interestIncome": "70000000", "incomeBeforeTax": "441000000", "interestExpense": "70000000", "operatingIncome": "597000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "120000000", "reportedCurrency": "USD", "netInterestIncome": "-70000000", "nonInterestIncome": "None", "operatingExpenses": "315000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2134000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "185000000", "sellingGeneralAndAdministrative": "279000000", "netIncomeFromContinuingOperations": "321000000" }, "balance": { "goodwill": "2867000000", "inventory": "1596000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "15054000000", "longTermDebt": "4829000000", "shortTermDebt": "525000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2771000000", "reportedCurrency": "USD", "retainedEarnings": "5541000000", "totalLiabilities": "9381000000", "otherCurrentAssets": "191000000", "totalCurrentAssets": "3863000000", "currentLongTermDebt": "400000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1577000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11191000000", "currentAccountsPayable": "1401000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5066000000", "shortLongTermDebtTotal": "5957000000", "totalShareholderEquity": "5623000000", "capitalLeaseObligations": "728000000", "otherCurrentLiabilities": "756000000", "totalCurrentLiabilities": "2682000000", "otherNonCurrentLiabilities": "356000000", "totalNonCurrentLiabilities": "6699000000", "cashAndShortTermInvestments": "499000000", "commonStockSharesOutstanding": "87900000", "intangibleAssetsExcludingGoodwill": "2771000000", "cashAndCashEquivalentsAtCarryingValue": "499000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "321000000", "profitLoss": "None", "dividendPayout": "52000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "699000000", "capitalExpenditures": "141000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-420000000", "cashflowFromInvestment": "-39000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-203000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "185000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3046000000, "cost_of_revenue": 2134000000, "gross_profit": 912000000, "research_and_development": 36000000, "selling_general_admin": 279000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 509000000, "depreciation_amortisation": 185000000, "ebitda": 694000000, "interest_expense": 70000000, "interest_income": null, "other_non_operating": null, "pretax_income": 441000000, "tax_provision": 120000000, "effective_tax_rate": null, "net_income": 321000000, "net_income_continuing_ops": 321000000, "net_income_to_common": 321000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 499000000, "short_term_investments": null, "net_receivables": 1577000000, "inventory": 1596000000, "other_current_assets": null, "total_current_assets": 3863000000, "net_ppe": null, "goodwill": 2867000000, "intangible_assets": 2771000000, "goodwill_and_intangibles": 5638000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11191000000, "total_assets": 15054000000, "short_term_debt": 525000000, "accounts_payable": 1401000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2682000000, "long_term_debt": 4829000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6699000000, "total_liabilities": 9381000000, "total_debt": 5354000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5541000000, "total_equity": 5623000000, "shares_outstanding": 87900000, "operating_cash_flow": 699000000, "stock_based_compensation": 21000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 141000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39000000, "dividends_paid": 52000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -420000000, "free_cash_flow": 840000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "509000000", "ebitda": "694000000", "netIncome": "321000000", "grossProfit": "912000000", "depreciation": "None", "totalRevenue": "3046000000", "costOfRevenue": "2134000000", "interestIncome": "70000000", "incomeBeforeTax": "441000000", "interestExpense": "70000000", "operatingIncome": "597000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "120000000", "reportedCurrency": "USD", "netInterestIncome": "-70000000", "nonInterestIncome": "None", "operatingExpenses": "315000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2134000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "185000000", "sellingGeneralAndAdministrative": "279000000", "netIncomeFromContinuingOperations": "321000000" }, "balance": { "goodwill": "2867000000", "inventory": "1596000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "15054000000", "longTermDebt": "4829000000", "shortTermDebt": "525000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2771000000", "reportedCurrency": "USD", "retainedEarnings": "5541000000", "totalLiabilities": "9381000000", "otherCurrentAssets": "191000000", "totalCurrentAssets": "3863000000", "currentLongTermDebt": "400000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1577000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11191000000", "currentAccountsPayable": "1401000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5066000000", "shortLongTermDebtTotal": "5957000000", "totalShareholderEquity": "5623000000", "capitalLeaseObligations": "728000000", "otherCurrentLiabilities": "756000000", "totalCurrentLiabilities": "2682000000", "otherNonCurrentLiabilities": "356000000", "totalNonCurrentLiabilities": "6699000000", "cashAndShortTermInvestments": "499000000", "commonStockSharesOutstanding": "87900000", "intangibleAssetsExcludingGoodwill": "2771000000", "cashAndCashEquivalentsAtCarryingValue": "499000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "321000000", "profitLoss": "None", "dividendPayout": "52000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "699000000", "capitalExpenditures": "141000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-420000000", "cashflowFromInvestment": "-39000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-203000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "185000000", "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": "2026-06-07T02:55:22.933342+00:00", "is_restated": false, "income_statement": { "revenue": 2497000000, "cost_of_revenue": 1676000000, "gross_profit": 821000000, "ebit": 419000000, "ebitda": 586000000, "pretax_income": 358000000, "tax_provision": 101000000, "net_income": 285000000, "net_income_to_common": 285000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 254000000, "total_current_assets": 3719000000, "total_assets": 14991000000, "short_term_debt": 677000000, "long_term_debt": 5020000000, "total_debt": 5697000000, "total_liabilities": 9466000000, "total_equity": 5472000000, "shares_outstanding": 88000000, "goodwill_and_intangibles": 5689000000 }, "cash_flow": { "operating_cash_flow": 493000000, "capital_expenditure": 157000000, "free_cash_flow": 650000000, "dividends_paid": 52000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308145, "ticker_id": 2971, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:22.933342+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "419000000", "ebitda": "586000000", "netIncome": "285000000", "grossProfit": "821000000", "depreciation": "None", "totalRevenue": "2497000000", "costOfRevenue": "1676000000", "interestIncome": "None", "incomeBeforeTax": "358000000", "interestExpense": "64000000", "operatingIncome": "561000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "101000000", "reportedCurrency": "USD", "netInterestIncome": "-64000000", "nonInterestIncome": "None", "operatingExpenses": "260000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1676000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "167000000", "sellingGeneralAndAdministrative": "249000000", "netIncomeFromContinuingOperations": "286000000" }, "balance": { "goodwill": "2683000000", "inventory": "1576000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "14991000000", "longTermDebt": "5020000000", "shortTermDebt": "677000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "3006000000", "reportedCurrency": "USD", "retainedEarnings": "5273000000", "totalLiabilities": "9466000000", "otherCurrentAssets": "209000000", "totalCurrentAssets": "3719000000", "currentLongTermDebt": "590000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1680000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11272000000", "currentAccountsPayable": "1403000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6083000000", "totalShareholderEquity": "5472000000", "capitalLeaseObligations": "473000000", "otherCurrentLiabilities": "642000000", "totalCurrentLiabilities": "2722000000", "otherNonCurrentLiabilities": "351000000", "totalNonCurrentLiabilities": "6744000000", "cashAndShortTermInvestments": "254000000", "commonStockSharesOutstanding": "88000000", "intangibleAssetsExcludingGoodwill": "3006000000", "cashAndCashEquivalentsAtCarryingValue": "254000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "286000000", "profitLoss": "None", "dividendPayout": "52000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "493000000", "capitalExpenditures": "157000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1555000000", "cashflowFromInvestment": "-3008000000", "stockBasedCompensation": "39000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2497000000, "cost_of_revenue": 1676000000, "gross_profit": 821000000, "research_and_development": 32000000, "selling_general_admin": 249000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 419000000, "depreciation_amortisation": 167000000, "ebitda": 586000000, "interest_expense": 64000000, "interest_income": null, "other_non_operating": null, "pretax_income": 358000000, "tax_provision": 101000000, "effective_tax_rate": null, "net_income": 285000000, "net_income_continuing_ops": 286000000, "net_income_to_common": 285000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 254000000, "short_term_investments": null, "net_receivables": 1680000000, "inventory": 1576000000, "other_current_assets": null, "total_current_assets": 3719000000, "net_ppe": null, "goodwill": 2683000000, "intangible_assets": 3006000000, "goodwill_and_intangibles": 5689000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11272000000, "total_assets": 14991000000, "short_term_debt": 677000000, "accounts_payable": 1403000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2722000000, "long_term_debt": 5020000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6744000000, "total_liabilities": 9466000000, "total_debt": 5697000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5273000000, "total_equity": 5472000000, "shares_outstanding": 88000000, "operating_cash_flow": 493000000, "stock_based_compensation": 39000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 157000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3008000000, "dividends_paid": 52000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1555000000, "free_cash_flow": 650000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "419000000", "ebitda": "586000000", "netIncome": "285000000", "grossProfit": "821000000", "depreciation": "None", "totalRevenue": "2497000000", "costOfRevenue": "1676000000", "interestIncome": "None", "incomeBeforeTax": "358000000", "interestExpense": "64000000", "operatingIncome": "561000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "101000000", "reportedCurrency": "USD", "netInterestIncome": "-64000000", "nonInterestIncome": "None", "operatingExpenses": "260000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1676000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "167000000", "sellingGeneralAndAdministrative": "249000000", "netIncomeFromContinuingOperations": "286000000" }, "balance": { "goodwill": "2683000000", "inventory": "1576000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "14991000000", "longTermDebt": "5020000000", "shortTermDebt": "677000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "3006000000", "reportedCurrency": "USD", "retainedEarnings": "5273000000", "totalLiabilities": "9466000000", "otherCurrentAssets": "209000000", "totalCurrentAssets": "3719000000", "currentLongTermDebt": "590000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1680000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11272000000", "currentAccountsPayable": "1403000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6083000000", "totalShareholderEquity": "5472000000", "capitalLeaseObligations": "473000000", "otherCurrentLiabilities": "642000000", "totalCurrentLiabilities": "2722000000", "otherNonCurrentLiabilities": "351000000", "totalNonCurrentLiabilities": "6744000000", "cashAndShortTermInvestments": "254000000", "commonStockSharesOutstanding": "88000000", "intangibleAssetsExcludingGoodwill": "3006000000", "cashAndCashEquivalentsAtCarryingValue": "254000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "286000000", "profitLoss": "None", "dividendPayout": "52000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "493000000", "capitalExpenditures": "157000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1555000000", "cashflowFromInvestment": "-3008000000", "stockBasedCompensation": "39000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167000000", "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": "2026-06-07T02:55:22.933342+00:00", "is_restated": false, "income_statement": { "revenue": 2017000000, "cost_of_revenue": 1383000000, "gross_profit": 634000000, "ebit": 376000000, "ebitda": 507000000, "pretax_income": 360000000, "tax_provision": 83000000, "net_income": 299000000, "net_income_to_common": 299000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1246000000, "total_current_assets": 3981000000, "total_assets": 11269000000, "short_term_debt": 492000000, "long_term_debt": 2645000000, "total_debt": 3137000000, "total_liabilities": 5997000000, "total_equity": 5229000000, "shares_outstanding": 87900000, "goodwill_and_intangibles": 2895000000 }, "cash_flow": { "operating_cash_flow": 24000000, "capital_expenditure": 152000000, "free_cash_flow": 176000000, "dividends_paid": 52000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308146, "ticker_id": 2971, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:22.933342+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "376000000", "ebitda": "507000000", "netIncome": "299000000", "grossProfit": "634000000", "depreciation": "None", "totalRevenue": "2017000000", "costOfRevenue": "1383000000", "interestIncome": "None", "incomeBeforeTax": "360000000", "interestExpense": "16000000", "operatingIncome": "417000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "83000000", "reportedCurrency": "USD", "netInterestIncome": "-17000000", "nonInterestIncome": "None", "operatingExpenses": "217000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1383000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131000000", "sellingGeneralAndAdministrative": "212000000", "netIncomeFromContinuingOperations": "298000000" }, "balance": { "goodwill": "1385000000", "inventory": "1205000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "11269000000", "longTermDebt": "2645000000", "shortTermDebt": "492000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1510000000", "reportedCurrency": "USD", "retainedEarnings": "5041000000", "totalLiabilities": "5997000000", "otherCurrentAssets": "120000000", "totalCurrentAssets": "3981000000", "currentLongTermDebt": "433000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1410000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7288000000", "currentAccountsPayable": "1177000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3301000000", "totalShareholderEquity": "5229000000", "capitalLeaseObligations": "223000000", "otherCurrentLiabilities": "599000000", "totalCurrentLiabilities": "2268000000", "otherNonCurrentLiabilities": "319000000", "totalNonCurrentLiabilities": "3729000000", "cashAndShortTermInvestments": "1246000000", "commonStockSharesOutstanding": "87900000", "intangibleAssetsExcludingGoodwill": "1510000000", "cashAndCashEquivalentsAtCarryingValue": "1246000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "298000000", "profitLoss": "None", "dividendPayout": "52000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24000000", "capitalExpenditures": "152000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-234000000", "cashflowFromInvestment": "-146000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-161000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2017000000, "cost_of_revenue": 1383000000, "gross_profit": 634000000, "research_and_development": 27000000, "selling_general_admin": 212000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 376000000, "depreciation_amortisation": 131000000, "ebitda": 507000000, "interest_expense": 16000000, "interest_income": null, "other_non_operating": null, "pretax_income": 360000000, "tax_provision": 83000000, "effective_tax_rate": null, "net_income": 299000000, "net_income_continuing_ops": 298000000, "net_income_to_common": 299000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1246000000, "short_term_investments": null, "net_receivables": 1410000000, "inventory": 1205000000, "other_current_assets": null, "total_current_assets": 3981000000, "net_ppe": null, "goodwill": 1385000000, "intangible_assets": 1510000000, "goodwill_and_intangibles": 2895000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7288000000, "total_assets": 11269000000, "short_term_debt": 492000000, "accounts_payable": 1177000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2268000000, "long_term_debt": 2645000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3729000000, "total_liabilities": 5997000000, "total_debt": 3137000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5041000000, "total_equity": 5229000000, "shares_outstanding": 87900000, "operating_cash_flow": 24000000, "stock_based_compensation": 14000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 152000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -146000000, "dividends_paid": 52000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -234000000, "free_cash_flow": 176000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "376000000", "ebitda": "507000000", "netIncome": "299000000", "grossProfit": "634000000", "depreciation": "None", "totalRevenue": "2017000000", "costOfRevenue": "1383000000", "interestIncome": "None", "incomeBeforeTax": "360000000", "interestExpense": "16000000", "operatingIncome": "417000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "83000000", "reportedCurrency": "USD", "netInterestIncome": "-17000000", "nonInterestIncome": "None", "operatingExpenses": "217000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1383000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131000000", "sellingGeneralAndAdministrative": "212000000", "netIncomeFromContinuingOperations": "298000000" }, "balance": { "goodwill": "1385000000", "inventory": "1205000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "11269000000", "longTermDebt": "2645000000", "shortTermDebt": "492000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1510000000", "reportedCurrency": "USD", "retainedEarnings": "5041000000", "totalLiabilities": "5997000000", "otherCurrentAssets": "120000000", "totalCurrentAssets": "3981000000", "currentLongTermDebt": "433000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1410000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7288000000", "currentAccountsPayable": "1177000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3301000000", "totalShareholderEquity": "5229000000", "capitalLeaseObligations": "223000000", "otherCurrentLiabilities": "599000000", "totalCurrentLiabilities": "2268000000", "otherNonCurrentLiabilities": "319000000", "totalNonCurrentLiabilities": "3729000000", "cashAndShortTermInvestments": "1246000000", "commonStockSharesOutstanding": "87900000", "intangibleAssetsExcludingGoodwill": "1510000000", "cashAndCashEquivalentsAtCarryingValue": "1246000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "298000000", "profitLoss": "None", "dividendPayout": "52000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24000000", "capitalExpenditures": "152000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-234000000", "cashflowFromInvestment": "-146000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-161000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131000000", "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": "2026-06-07T02:55:22.933342+00:00", "is_restated": false, "income_statement": { "revenue": 2304000000, "cost_of_revenue": 1638000000, "gross_profit": 666000000, "ebit": 183000000, "ebitda": 316000000, "pretax_income": 170000000, "tax_provision": 40000000, "net_income": 131000000, "net_income_to_common": 131000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1615000000, "total_current_assets": 3917000000, "total_assets": 11237000000, "short_term_debt": 493000000, "long_term_debt": 2615000000, "total_debt": 3108000000, "total_liabilities": 6027000000, "total_equity": 5166000000, "shares_outstanding": 89500000, "goodwill_and_intangibles": 2920000000 }, "cash_flow": { "operating_cash_flow": 698000000, "capital_expenditure": 136000000, "free_cash_flow": 834000000, "dividends_paid": 46000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308147, "ticker_id": 2971, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:22.933342+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "183000000", "ebitda": "316000000", "netIncome": "131000000", "grossProfit": "666000000", "depreciation": "None", "totalRevenue": "2304000000", "costOfRevenue": "1638000000", "interestIncome": "None", "incomeBeforeTax": "170000000", "interestExpense": "14000000", "operatingIncome": "410000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "40000000", "reportedCurrency": "USD", "netInterestIncome": "-14000000", "nonInterestIncome": "None", "operatingExpenses": "256000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1638000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133000000", "sellingGeneralAndAdministrative": "85000000", "netIncomeFromContinuingOperations": "130000000" }, "balance": { "goodwill": "1392000000", "inventory": "1198000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "11237000000", "longTermDebt": "2615000000", "shortTermDebt": "493000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1528000000", "reportedCurrency": "USD", "retainedEarnings": "4794000000", "totalLiabilities": "6027000000", "otherCurrentAssets": "117000000", "totalCurrentAssets": "3917000000", "currentLongTermDebt": "431000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "987000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7320000000", "currentAccountsPayable": "1216000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3273000000", "totalShareholderEquity": "5166000000", "capitalLeaseObligations": "227000000", "otherCurrentLiabilities": "524000000", "totalCurrentLiabilities": "2324000000", "otherNonCurrentLiabilities": "315000000", "totalNonCurrentLiabilities": "3703000000", "cashAndShortTermInvestments": "1615000000", "commonStockSharesOutstanding": "89500000", "intangibleAssetsExcludingGoodwill": "1528000000", "cashAndCashEquivalentsAtCarryingValue": "1615000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "130000000", "profitLoss": "None", "dividendPayout": "46000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "148000000", "operatingCashflow": "698000000", "capitalExpenditures": "136000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-292000000", "cashflowFromInvestment": "-137000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-238000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2304000000, "cost_of_revenue": 1638000000, "gross_profit": 666000000, "research_and_development": 38000000, "selling_general_admin": 85000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 183000000, "depreciation_amortisation": 133000000, "ebitda": 316000000, "interest_expense": 14000000, "interest_income": null, "other_non_operating": null, "pretax_income": 170000000, "tax_provision": 40000000, "effective_tax_rate": null, "net_income": 131000000, "net_income_continuing_ops": 130000000, "net_income_to_common": 131000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1615000000, "short_term_investments": null, "net_receivables": 987000000, "inventory": 1198000000, "other_current_assets": null, "total_current_assets": 3917000000, "net_ppe": null, "goodwill": 1392000000, "intangible_assets": 1528000000, "goodwill_and_intangibles": 2920000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7320000000, "total_assets": 11237000000, "short_term_debt": 493000000, "accounts_payable": 1216000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2324000000, "long_term_debt": 2615000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3703000000, "total_liabilities": 6027000000, "total_debt": 3108000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4794000000, "total_equity": 5166000000, "shares_outstanding": 89500000, "operating_cash_flow": 698000000, "stock_based_compensation": 13000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 136000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -137000000, "dividends_paid": 46000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -292000000, "free_cash_flow": 834000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "183000000", "ebitda": "316000000", "netIncome": "131000000", "grossProfit": "666000000", "depreciation": "None", "totalRevenue": "2304000000", "costOfRevenue": "1638000000", "interestIncome": "None", "incomeBeforeTax": "170000000", "interestExpense": "14000000", "operatingIncome": "410000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "40000000", "reportedCurrency": "USD", "netInterestIncome": "-14000000", "nonInterestIncome": "None", "operatingExpenses": "256000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1638000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133000000", "sellingGeneralAndAdministrative": "85000000", "netIncomeFromContinuingOperations": "130000000" }, "balance": { "goodwill": "1392000000", "inventory": "1198000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "11237000000", "longTermDebt": "2615000000", "shortTermDebt": "493000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1528000000", "reportedCurrency": "USD", "retainedEarnings": "4794000000", "totalLiabilities": "6027000000", "otherCurrentAssets": "117000000", "totalCurrentAssets": "3917000000", "currentLongTermDebt": "431000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "987000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7320000000", "currentAccountsPayable": "1216000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3273000000", "totalShareholderEquity": "5166000000", "capitalLeaseObligations": "227000000", "otherCurrentLiabilities": "524000000", "totalCurrentLiabilities": "2324000000", "otherNonCurrentLiabilities": "315000000", "totalNonCurrentLiabilities": "3703000000", "cashAndShortTermInvestments": "1615000000", "commonStockSharesOutstanding": "89500000", "intangibleAssetsExcludingGoodwill": "1528000000", "cashAndCashEquivalentsAtCarryingValue": "1615000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "130000000", "profitLoss": "None", "dividendPayout": "46000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "148000000", "operatingCashflow": "698000000", "capitalExpenditures": "136000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-292000000", "cashflowFromInvestment": "-137000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-238000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163000000", "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": "2026-06-07T02:55:22.933342+00:00", "is_restated": false, "income_statement": { "revenue": 2479000000, "cost_of_revenue": 1712000000, "gross_profit": 767000000, "ebit": 463000000, "ebitda": 623000000, "pretax_income": 447000000, "tax_provision": 110000000, "net_income": 337000000, "net_income_to_common": 337000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1323000000, "total_current_assets": 3949000000, "total_assets": 11069000000, "short_term_debt": 60000000, "long_term_debt": 3002000000, "total_debt": 3062000000, "total_liabilities": 5919000000, "total_equity": 5105000000, "shares_outstanding": 90900000, "goodwill_and_intangibles": 2904000000 }, "cash_flow": { "operating_cash_flow": 691000000, "capital_expenditure": 110000000, "free_cash_flow": 801000000, "dividends_paid": 47000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308149, "ticker_id": 2971, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:22.933342+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "463000000", "ebitda": "623000000", "netIncome": "337000000", "grossProfit": "767000000", "depreciation": "None", "totalRevenue": "2479000000", "costOfRevenue": "1712000000", "interestIncome": "17000000", "incomeBeforeTax": "447000000", "interestExpense": "17000000", "operatingIncome": "537000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "110000000", "reportedCurrency": "USD", "netInterestIncome": "-17000000", "nonInterestIncome": "None", "operatingExpenses": "230000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1712000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160000000", "sellingGeneralAndAdministrative": "201000000", "netIncomeFromContinuingOperations": "337000000" }, "balance": { "goodwill": "1378000000", "inventory": "1232000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "11069000000", "longTermDebt": "3002000000", "shortTermDebt": "60000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1526000000", "reportedCurrency": "USD", "retainedEarnings": "4718000000", "totalLiabilities": "5919000000", "otherCurrentAssets": "94000000", "totalCurrentAssets": "3949000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1300000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7120000000", "currentAccountsPayable": "1161000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3904000000", "shortLongTermDebtTotal": "3218000000", "totalShareholderEquity": "5105000000", "capitalLeaseObligations": "216000000", "otherCurrentLiabilities": "605000000", "totalCurrentLiabilities": "1826000000", "otherNonCurrentLiabilities": "316000000", "totalNonCurrentLiabilities": "4093000000", "cashAndShortTermInvestments": "1323000000", "commonStockSharesOutstanding": "90900000", "intangibleAssetsExcludingGoodwill": "1526000000", "cashAndCashEquivalentsAtCarryingValue": "1323000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "337000000", "profitLoss": "None", "dividendPayout": "47000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "691000000", "capitalExpenditures": "110000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-200000000", "cashflowFromInvestment": "-219000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-144000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2479000000, "cost_of_revenue": 1712000000, "gross_profit": 767000000, "research_and_development": 29000000, "selling_general_admin": 201000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 463000000, "depreciation_amortisation": 160000000, "ebitda": 623000000, "interest_expense": 17000000, "interest_income": null, "other_non_operating": null, "pretax_income": 447000000, "tax_provision": 110000000, "effective_tax_rate": null, "net_income": 337000000, "net_income_continuing_ops": 337000000, "net_income_to_common": 337000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1323000000, "short_term_investments": null, "net_receivables": 1300000000, "inventory": 1232000000, "other_current_assets": null, "total_current_assets": 3949000000, "net_ppe": null, "goodwill": 1378000000, "intangible_assets": 1526000000, "goodwill_and_intangibles": 2904000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7120000000, "total_assets": 11069000000, "short_term_debt": 60000000, "accounts_payable": 1161000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1826000000, "long_term_debt": 3002000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4093000000, "total_liabilities": 5919000000, "total_debt": 3062000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4718000000, "total_equity": 5105000000, "shares_outstanding": 90900000, "operating_cash_flow": 691000000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 110000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -219000000, "dividends_paid": 47000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -200000000, "free_cash_flow": 801000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "463000000", "ebitda": "623000000", "netIncome": "337000000", "grossProfit": "767000000", "depreciation": "None", "totalRevenue": "2479000000", "costOfRevenue": "1712000000", "interestIncome": "17000000", "incomeBeforeTax": "447000000", "interestExpense": "17000000", "operatingIncome": "537000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "110000000", "reportedCurrency": "USD", "netInterestIncome": "-17000000", "nonInterestIncome": "None", "operatingExpenses": "230000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1712000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160000000", "sellingGeneralAndAdministrative": "201000000", "netIncomeFromContinuingOperations": "337000000" }, "balance": { "goodwill": "1378000000", "inventory": "1232000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "11069000000", "longTermDebt": "3002000000", "shortTermDebt": "60000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1526000000", "reportedCurrency": "USD", "retainedEarnings": "4718000000", "totalLiabilities": "5919000000", "otherCurrentAssets": "94000000", "totalCurrentAssets": "3949000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1300000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7120000000", "currentAccountsPayable": "1161000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3904000000", "shortLongTermDebtTotal": "3218000000", "totalShareholderEquity": "5105000000", "capitalLeaseObligations": "216000000", "otherCurrentLiabilities": "605000000", "totalCurrentLiabilities": "1826000000", "otherNonCurrentLiabilities": "316000000", "totalNonCurrentLiabilities": "4093000000", "cashAndShortTermInvestments": "1323000000", "commonStockSharesOutstanding": "90900000", "intangibleAssetsExcludingGoodwill": "1526000000", "cashAndCashEquivalentsAtCarryingValue": "1323000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "337000000", "profitLoss": "None", "dividendPayout": "47000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "691000000", "capitalExpenditures": "110000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-200000000", "cashflowFromInvestment": "-219000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-144000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160000000", "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": "2026-06-07T02:55:22.933342+00:00", "is_restated": false, "income_statement": { "revenue": 2563000000, "cost_of_revenue": 1774000000, "gross_profit": 789000000, "ebit": 487000000, "ebitda": 646000000, "pretax_income": 465000000, "tax_provision": 121000000, "net_income": 345000000, "net_income_to_common": 345000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 968000000, "total_current_assets": 3791000000, "total_assets": 11001000000, "short_term_debt": 59000000, "long_term_debt": 3004000000, "total_debt": 3063000000, "total_liabilities": 5942000000, "total_equity": 5014000000, "shares_outstanding": 91300000, "goodwill_and_intangibles": 2952000000 }, "cash_flow": { "operating_cash_flow": 494000000, "capital_expenditure": 122000000, "free_cash_flow": 616000000, "dividends_paid": 47000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308150, "ticker_id": 2971, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:55:22.933342+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "487000000", "ebitda": "646000000", "netIncome": "345000000", "grossProfit": "789000000", "depreciation": "None", "totalRevenue": "2563000000", "costOfRevenue": "1774000000", "interestIncome": "23000000", "incomeBeforeTax": "465000000", "interestExpense": "23000000", "operatingIncome": "555000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "121000000", "reportedCurrency": "USD", "netInterestIncome": "-23000000", "nonInterestIncome": "None", "operatingExpenses": "234000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1774000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159000000", "sellingGeneralAndAdministrative": "237000000", "netIncomeFromContinuingOperations": "343000000" }, "balance": { "goodwill": "1387000000", "inventory": "1288000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "11001000000", "longTermDebt": "3004000000", "shortTermDebt": "59000000", "treasuryStock": "-2920000000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1565000000", "reportedCurrency": "USD", "retainedEarnings": "4427000000", "totalLiabilities": "5942000000", "otherCurrentAssets": "122000000", "totalCurrentAssets": "3791000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1413000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7210000000", "currentAccountsPayable": "1201000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3723000000", "shortLongTermDebtTotal": "3228000000", "totalShareholderEquity": "5014000000", "capitalLeaseObligations": "224000000", "otherCurrentLiabilities": "572000000", "totalCurrentLiabilities": "1832000000", "otherNonCurrentLiabilities": "476000000", "totalNonCurrentLiabilities": "4110000000", "cashAndShortTermInvestments": "968000000", "commonStockSharesOutstanding": "91300000", "intangibleAssetsExcludingGoodwill": "1565000000", "cashAndCashEquivalentsAtCarryingValue": "968000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "344000000", "profitLoss": "None", "dividendPayout": "47000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "494000000", "capitalExpenditures": "122000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-169000000", "cashflowFromInvestment": "-126000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "199000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-115000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2563000000, "cost_of_revenue": 1774000000, "gross_profit": 789000000, "research_and_development": 28000000, "selling_general_admin": 237000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 487000000, "depreciation_amortisation": 159000000, "ebitda": 646000000, "interest_expense": 23000000, "interest_income": null, "other_non_operating": null, "pretax_income": 465000000, "tax_provision": 121000000, "effective_tax_rate": null, "net_income": 345000000, "net_income_continuing_ops": 343000000, "net_income_to_common": 345000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 968000000, "short_term_investments": null, "net_receivables": 1413000000, "inventory": 1288000000, "other_current_assets": null, "total_current_assets": 3791000000, "net_ppe": null, "goodwill": 1387000000, "intangible_assets": 1565000000, "goodwill_and_intangibles": 2952000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7210000000, "total_assets": 11001000000, "short_term_debt": 59000000, "accounts_payable": 1201000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1832000000, "long_term_debt": 3004000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4110000000, "total_liabilities": 5942000000, "total_debt": 3063000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4427000000, "total_equity": 5014000000, "shares_outstanding": 91300000, "operating_cash_flow": 494000000, "stock_based_compensation": 14000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 122000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -126000000, "dividends_paid": 47000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -169000000, "free_cash_flow": 616000000, "net_change_in_cash": 199000000 }, "raw_data": { "income": { "ebit": "487000000", "ebitda": "646000000", "netIncome": "345000000", "grossProfit": "789000000", "depreciation": "None", "totalRevenue": "2563000000", "costOfRevenue": "1774000000", "interestIncome": "23000000", "incomeBeforeTax": "465000000", "interestExpense": "23000000", "operatingIncome": "555000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "121000000", "reportedCurrency": "USD", "netInterestIncome": "-23000000", "nonInterestIncome": "None", "operatingExpenses": "234000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1774000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159000000", "sellingGeneralAndAdministrative": "237000000", "netIncomeFromContinuingOperations": "343000000" }, "balance": { "goodwill": "1387000000", "inventory": "1288000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "11001000000", "longTermDebt": "3004000000", "shortTermDebt": "59000000", "treasuryStock": "-2920000000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1565000000", "reportedCurrency": "USD", "retainedEarnings": "4427000000", "totalLiabilities": "5942000000", "otherCurrentAssets": "122000000", "totalCurrentAssets": "3791000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1413000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7210000000", "currentAccountsPayable": "1201000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3723000000", "shortLongTermDebtTotal": "3228000000", "totalShareholderEquity": "5014000000", "capitalLeaseObligations": "224000000", "otherCurrentLiabilities": "572000000", "totalCurrentLiabilities": "1832000000", "otherNonCurrentLiabilities": "476000000", "totalNonCurrentLiabilities": "4110000000", "cashAndShortTermInvestments": "968000000", "commonStockSharesOutstanding": "91300000", "intangibleAssetsExcludingGoodwill": "1565000000", "cashAndCashEquivalentsAtCarryingValue": "968000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "344000000", "profitLoss": "None", "dividendPayout": "47000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "494000000", "capitalExpenditures": "122000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-169000000", "cashflowFromInvestment": "-126000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "199000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-115000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159000000", "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" ] } } }