{ "ticker": { "uuid": "82a7af16-ce95-4b20-8434-6af79e2fc35a", "symbol": "AA", "name": "Alcoa Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Aluminum", "page_url": "https://sharemaestro.com/factors/ticker/82a7af16-ce95-4b20-8434-6af79e2fc35a/", "api_url": "https://sharemaestro.com/factors/api/tickers/82a7af16-ce95-4b20-8434-6af79e2fc35a/" }, "ticker_metadata": { "id": 50, "uuid": "82a7af16-ce95-4b20-8434-6af79e2fc35a", "symbol": "AA", "name": "Alcoa Corp", "asset_type": "equity", "market_cap": 20488409000, "stock_exchange_id": 3, "industry": "Aluminum", "sector": "Basic Materials", "description": "Alcoa Corporation produces and sells bauxite, alumina, and aluminum products in the United States, Spain, Australia, Brazil, Canada, and internationally. The company is headquartered in Pittsburgh, Pennsylvania.", "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": "82a7af16-ce95-4b20-8434-6af79e2fc35a", "symbol": "AA", "name": "Alcoa Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Aluminum", "page_url": "https://sharemaestro.com/factors/ticker/82a7af16-ce95-4b20-8434-6af79e2fc35a/", "api_url": "https://sharemaestro.com/factors/api/tickers/82a7af16-ce95-4b20-8434-6af79e2fc35a/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.38, "value": 0.27, "quality": 0.23, "momentum": 0.95, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 71.89, "market_cap": 19100432461.11, "pe_ratio": 18.6346, "earnings_yield": 0.0537, "ebitda_to_ev": 0.0856, "shareholder_yield": 0.0055, "roe": 0.1502, "piotroski_f_score": 6, "momentum_12_1": 1.2729, "volatility_252d": 0.4738 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "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": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:52.702653+00:00", "batch_id": "" }, "size": { "price_close": 71.89, "market_cap": 19100432461.11, "market_cap_usd": 19100432461.11, "enterprise_value": 20165432461.11, "shares_outstanding": 265689699, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 18.6346, "pb_ratio": 2.7982, "ptbv_ratio": 2.8122, "ps_ratio": 1.5093, "pcf_ratio": 20.516, "pfcf_ratio": 12.1273, "ev_ebitda": 11.6766, "ev_ebit": 18.5004, "ev_sales": 1.5935, "ev_fcf": 12.8034, "earnings_yield": 0.0537, "fcf_yield": 0.0781, "price_to_sales": 1.5093, "price_to_book": 2.7982, "price_to_cashflow": 20.516, "ebitda_to_ev": 0.0856, "sales_yield": 0.6276 }, "yield": { "dividend_yield": 0.0055, "buyback_yield": 0, "shareholder_yield": 0.0055, "debt_paydown_yield": null, "total_yield": 0.0055 }, "quality": { "gross_margin": 0.1287, "operating_margin": 0.0861, "net_margin": 0.081, "ebitda_margin": 0.1365, "fcf_margin": 0.1245, "roe": 0.1502, "roa": 0.0616, "roic": 0.1036, "roc_greenblatt": null, "asset_turnover": 0.7605, "cash_conversion": 1.5366, "accruals_ratio": 0.0056, "sbc_to_revenue": 0.0034, "piotroski_f_score": 6, "altman_z_score": 2.2965, "earnings_stability_5y": 0.7323, "revenue_stability_5y": 0.1154, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0979, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.4282, "net_debt_to_ebitda": 0.6167, "debt_to_assets": 0.1468, "interest_coverage": 7.7857, "current_ratio": 1.4841, "quick_ratio": 0.8837, "net_debt": 1065000000, "local_beta": 0.001, "volatility_252d": 0.4738, "volatility_60d": 1.145, "max_drawdown_12m": -0.1438, "risk_adjusted_momentum": 2.6869 }, "growth": { "revenue_growth_1y": -0.0271, "revenue_growth_3y_cagr": 0.0018, "revenue_growth_5y_cagr": 0.0648, "eps_growth_1y": 0.1919, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0556, "book_value_growth_1y": -0.0355, "revenue_growth": -0.0271, "earnings_growth": 0.1919 }, "momentum": { "price_return_1m": 0.1396, "price_return_3m": 0.2091, "price_return_6m": 0.6477, "price_return_9m": 1.2722, "price_return_12m": 1.5903, "price_return_12m_ex1m": 1.2729, "momentum_6m": 0.6477, "momentum_12m": 1.5903, "momentum_12_1": 1.2729, "distance_from_52w_high": -0.0741, "distance_from_52w_low": 1.6043, "relative_strength": 1.4904 }, "raw_ttm": { "revenue_ttm": 12655000000, "gross_profit_ttm": 1629000000, "ebit_ttm": 1090000000, "ebitda_ttm": 1727000000, "net_income_ttm": 1025000000, "eps_diluted_ttm": 3.8579, "operating_cash_flow_ttm": 931000000, "capital_expenditure_ttm": 644000000, "fcf_ttm": 1575000000, "dividends_paid_ttm": 106000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 140000000, "cash_and_equivalents": 1377000000, "total_current_assets": 5678000000, "total_current_liabilities": 3826000000, "net_ppe": null, "total_assets": 16640000000, "total_debt": 2442000000, "total_equity": 6826000000, "net_working_capital": 476000000, "book_value_per_share": 25.6916, "retained_earnings": 127000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 6792000000, "tangible_book_per_share": 25.5637 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 61, "rank_ptbv": 53, "rank_ps": 39, "rank_pcf": 77, "rank_ev_ebitda": 49, "rank_ev_ebit": 66, "rank_earnings_yield": 49, "rank_fcf_yield": 51, "rank_dividend_yield": 51, "rank_shareholder_yield": 51, "rank_total_yield": 51, "rank_roe": 28, "rank_roc": 50, "rank_roic": 36, "rank_gross_margin": 90, "rank_fcf_margin": 65, "rank_piotroski": 33, "rank_accruals": 87, "rank_sue": 50, "rank_eps_growth_1y": 43, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 81, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 9, "rank_relative_strength": 7 }, "composites": { "value_composite": 73, "quality_composite": 77, "momentum_composite": 5, "growth_composite": 77, "yield_composite": 67, "svqf_composite": 24, "vc1_composite": 72, "vc2_composite": 71, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 62, "quality_value_composite": 0.2492, "os_score": 0.38, "value_percentile": 0.27, "quality_percentile": 0.23, "momentum_percentile": 0.95, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 1, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3456, "ticker_id": 50, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:52.702653+00:00", "batch_id": "", "os_score_delta": null, "price_close": 71.89, "market_cap": 19100432461.11, "market_cap_usd": 19100432461.11, "enterprise_value": 20165432461.11, "shares_outstanding": 265689699, "fx_rate_to_usd": null, "pe_ratio": 18.63456825, "pb_ratio": 2.79818817, "ptbv_ratio": 2.81219559, "ps_ratio": 1.50931904, "pcf_ratio": 20.51603916, "pfcf_ratio": 12.12725871, "ev_ebitda": 11.67656773, "ev_ebit": 18.50039675, "ev_sales": 1.5934755, "ev_fcf": 12.80344918, "earnings_yield": 0.05366371, "fcf_yield": 0.07810395, "dividend_yield": 0.00554961, "buyback_yield": 0, "shareholder_yield": 0.00554961, "debt_paydown_yield": null, "total_yield": 0.00554961, "gross_margin": 0.12872382, "operating_margin": 0.08613196, "net_margin": 0.08099565, "ebitda_margin": 0.1364678, "fcf_margin": 0.12445674, "roe": 0.15016115, "roa": 0.06159856, "roic": 0.10359904, "roc_greenblatt": null, "asset_turnover": 0.76051683, "cash_conversion": 1.53658537, "accruals_ratio": 0.00564904, "sbc_to_revenue": 0.00339787, "debt_to_equity": 1.42821565, "net_debt_to_ebitda": 0.61667632, "debt_to_assets": 0.14675481, "interest_coverage": 7.78571429, "current_ratio": 1.48405646, "quick_ratio": 0.88369054, "net_debt": 1065000000, "revenue_growth_1y": -0.02706235, "revenue_growth_3y_cagr": 0.00179899, "revenue_growth_5y_cagr": 0.06484316, "eps_growth_1y": 0.19186047, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.05563003, "book_value_growth_1y": -0.03554936, "piotroski_f_score": 6, "altman_z_score": 2.29645728, "earnings_stability_5y": 0.73231, "revenue_stability_5y": 0.115402, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.13964043, "price_return_3m": 0.20905013, "price_return_6m": 0.64770058, "price_return_9m": 1.27221007, "price_return_12m": 1.59032259, "price_return_12m_ex1m": 1.27292971, "distance_from_52w_high": -0.07405976, "distance_from_52w_low": 1.60426666, "relative_strength": 1.49035901, "local_beta": 0.001, "volatility_252d": 0.473755, "volatility_60d": 1.144955, "max_drawdown_12m": -0.1437766, "revenue_ttm": 12655000000, "gross_profit_ttm": 1629000000, "ebit_ttm": 1090000000, "ebitda_ttm": 1727000000, "net_income_ttm": 1025000000, "eps_diluted_ttm": 3.85788385, "operating_cash_flow_ttm": 931000000, "capital_expenditure_ttm": 644000000, "fcf_ttm": 1575000000, "dividends_paid_ttm": 106000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 140000000, "cash_and_equivalents": 1377000000, "total_current_assets": 5678000000, "total_current_liabilities": 3826000000, "net_ppe": null, "total_assets": 16640000000, "total_debt": 2442000000, "total_equity": 6826000000, "net_working_capital": 476000000, "book_value_per_share": 25.69162457, "retained_earnings": 127000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 6792000000, "tangible_book_per_share": 25.56365574, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 61, "rank_ptbv": 53, "rank_ps": 39, "rank_pcf": 77, "rank_ev_ebitda": 49, "rank_ev_ebit": 66, "rank_earnings_yield": 49, "rank_fcf_yield": 51, "rank_dividend_yield": 51, "rank_shareholder_yield": 51, "rank_total_yield": 51, "rank_roe": 28, "rank_roc": 50, "rank_roic": 36, "rank_gross_margin": 90, "rank_fcf_margin": 65, "rank_piotroski": 33, "rank_accruals": 87, "rank_sue": 50, "rank_eps_growth_1y": 43, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 81, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 9, "rank_relative_strength": 7, "value_composite": 73, "quality_composite": 77, "momentum_composite": 5, "growth_composite": 77, "yield_composite": 67, "svqf_composite": 24, "vc1_composite": 72, "vc2_composite": 71, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 62, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 1, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 71.89, "os": 0.38, "value": 0.27, "quality": 0.23, "momentum": 0.95, "confidence": 1, "coverage": 1, "pe_ratio": 18.6346, "earnings_yield": 0.0537, "shareholder_yield": 0.0055, "roe": 0.1502, "momentum_12_1": 1.2729, "complete_fields": { "id": 3456, "ticker_id": 50, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:52.702653+00:00", "batch_id": "", "os_score_delta": null, "price_close": 71.89, "market_cap": 19100432461.11, "market_cap_usd": 19100432461.11, "enterprise_value": 20165432461.11, "shares_outstanding": 265689699, "fx_rate_to_usd": null, "pe_ratio": 18.63456825, "pb_ratio": 2.79818817, "ptbv_ratio": 2.81219559, "ps_ratio": 1.50931904, "pcf_ratio": 20.51603916, "pfcf_ratio": 12.12725871, "ev_ebitda": 11.67656773, "ev_ebit": 18.50039675, "ev_sales": 1.5934755, "ev_fcf": 12.80344918, "earnings_yield": 0.05366371, "fcf_yield": 0.07810395, "dividend_yield": 0.00554961, "buyback_yield": 0, "shareholder_yield": 0.00554961, "debt_paydown_yield": null, "total_yield": 0.00554961, "gross_margin": 0.12872382, "operating_margin": 0.08613196, "net_margin": 0.08099565, "ebitda_margin": 0.1364678, "fcf_margin": 0.12445674, "roe": 0.15016115, "roa": 0.06159856, "roic": 0.10359904, "roc_greenblatt": null, "asset_turnover": 0.76051683, "cash_conversion": 1.53658537, "accruals_ratio": 0.00564904, "sbc_to_revenue": 0.00339787, "debt_to_equity": 1.42821565, "net_debt_to_ebitda": 0.61667632, "debt_to_assets": 0.14675481, "interest_coverage": 7.78571429, "current_ratio": 1.48405646, "quick_ratio": 0.88369054, "net_debt": 1065000000, "revenue_growth_1y": -0.02706235, "revenue_growth_3y_cagr": 0.00179899, "revenue_growth_5y_cagr": 0.06484316, "eps_growth_1y": 0.19186047, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.05563003, "book_value_growth_1y": -0.03554936, "piotroski_f_score": 6, "altman_z_score": 2.29645728, "earnings_stability_5y": 0.73231, "revenue_stability_5y": 0.115402, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.13964043, "price_return_3m": 0.20905013, "price_return_6m": 0.64770058, "price_return_9m": 1.27221007, "price_return_12m": 1.59032259, "price_return_12m_ex1m": 1.27292971, "distance_from_52w_high": -0.07405976, "distance_from_52w_low": 1.60426666, "relative_strength": 1.49035901, "local_beta": 0.001, "volatility_252d": 0.473755, "volatility_60d": 1.144955, "max_drawdown_12m": -0.1437766, "revenue_ttm": 12655000000, "gross_profit_ttm": 1629000000, "ebit_ttm": 1090000000, "ebitda_ttm": 1727000000, "net_income_ttm": 1025000000, "eps_diluted_ttm": 3.85788385, "operating_cash_flow_ttm": 931000000, "capital_expenditure_ttm": 644000000, "fcf_ttm": 1575000000, "dividends_paid_ttm": 106000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 140000000, "cash_and_equivalents": 1377000000, "total_current_assets": 5678000000, "total_current_liabilities": 3826000000, "net_ppe": null, "total_assets": 16640000000, "total_debt": 2442000000, "total_equity": 6826000000, "net_working_capital": 476000000, "book_value_per_share": 25.69162457, "retained_earnings": 127000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 6792000000, "tangible_book_per_share": 25.56365574, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 61, "rank_ptbv": 53, "rank_ps": 39, "rank_pcf": 77, "rank_ev_ebitda": 49, "rank_ev_ebit": 66, "rank_earnings_yield": 49, "rank_fcf_yield": 51, "rank_dividend_yield": 51, "rank_shareholder_yield": 51, "rank_total_yield": 51, "rank_roe": 28, "rank_roc": 50, "rank_roic": 36, "rank_gross_margin": 90, "rank_fcf_margin": 65, "rank_piotroski": 33, "rank_accruals": 87, "rank_sue": 50, "rank_eps_growth_1y": 43, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 81, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 9, "rank_relative_strength": 7, "value_composite": 73, "quality_composite": 77, "momentum_composite": 5, "growth_composite": 77, "yield_composite": 67, "svqf_composite": 24, "vc1_composite": 72, "vc2_composite": 71, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 62, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 1, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "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": "2026-06-07T00:36:37.039468+00:00", "is_restated": false, "income_statement": { "revenue": 12831000000, "cost_of_revenue": 11007000000, "gross_profit": 1729000000, "ebit": 1241000000, "ebitda": 1864000000, "pretax_income": 1083000000, "tax_provision": -49000000, "net_income": 1148000000, "net_income_to_common": 1148000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1692000000, "total_current_assets": 5469000000, "total_assets": 16129000000, "short_term_debt": 50000000, "long_term_debt": 2438000000, "total_debt": 2488000000, "total_liabilities": 9935000000, "total_equity": 6118000000, "shares_outstanding": 263299637, "goodwill_and_intangibles": 34000000 }, "cash_flow": { "operating_cash_flow": 1185000000, "capital_expenditure": 618000000, "free_cash_flow": 1803000000, "dividends_paid": 105000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208203, "ticker_id": 50, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:36:37.039468+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1241000000", "ebitda": "1864000000", "netIncome": "1148000000", "grossProfit": "1729000000", "depreciation": "None", "totalRevenue": "12831000000", "costOfRevenue": "11007000000", "interestIncome": "158000000", "incomeBeforeTax": "1083000000", "interestExpense": "158000000", "operatingIncome": "971000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-49000000", "reportedCurrency": "USD", "netInterestIncome": "-158000000", "nonInterestIncome": "None", "operatingExpenses": "758000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11007000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "623000000", "sellingGeneralAndAdministrative": "299000000", "netIncomeFromContinuingOperations": "1119000000" }, "balance": { "goodwill": "0", "inventory": "2177000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "16129000000", "longTermDebt": "2438000000", "shortTermDebt": "50000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "34000000", "reportedCurrency": "USD", "retainedEarnings": "-271000000", "totalLiabilities": "9935000000", "otherCurrentAssets": "283000000", "totalCurrentAssets": "5469000000", "currentLongTermDebt": "1000000", "longTermInvestments": "1874000000", "shortTermInvestments": "49000000", "currentNetReceivables": "1268000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10660000000", "currentAccountsPayable": "1938000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6700000000", "shortLongTermDebtTotal": "2747000000", "totalShareholderEquity": "6118000000", "capitalLeaseObligations": "259000000", "otherCurrentLiabilities": "1519000000", "totalCurrentLiabilities": "3801000000", "otherNonCurrentLiabilities": "35000000", "totalNonCurrentLiabilities": "6134000000", "cashAndShortTermInvestments": "1692000000", "commonStockSharesOutstanding": "263299637", "intangibleAssetsExcludingGoodwill": "34000000", "cashAndCashEquivalentsAtCarryingValue": "1692000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1132000000", "profitLoss": "None", "dividendPayout": "105000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-57000000", "operatingCashflow": "1185000000", "capitalExpenditures": "618000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-261000000", "cashflowFromInvestment": "-502000000", "stockBasedCompensation": "41000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "623000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12831000000, "cost_of_revenue": 11007000000, "gross_profit": 1729000000, "research_and_development": 24000000, "selling_general_admin": 299000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1241000000, "depreciation_amortisation": 623000000, "ebitda": 1864000000, "interest_expense": 158000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1083000000, "tax_provision": -49000000, "effective_tax_rate": null, "net_income": 1148000000, "net_income_continuing_ops": 1119000000, "net_income_to_common": 1148000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1692000000, "short_term_investments": 49000000, "net_receivables": 1268000000, "inventory": 2177000000, "other_current_assets": null, "total_current_assets": 5469000000, "net_ppe": null, "goodwill": 0, "intangible_assets": 34000000, "goodwill_and_intangibles": 34000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10660000000, "total_assets": 16129000000, "short_term_debt": 50000000, "accounts_payable": 1938000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3801000000, "long_term_debt": 2438000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6134000000, "total_liabilities": 9935000000, "total_debt": 2488000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -271000000, "total_equity": 6118000000, "shares_outstanding": 263299637, "operating_cash_flow": 1185000000, "stock_based_compensation": 41000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 618000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -502000000, "dividends_paid": 105000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -261000000, "free_cash_flow": 1803000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1241000000", "ebitda": "1864000000", "netIncome": "1148000000", "grossProfit": "1729000000", "depreciation": "None", "totalRevenue": "12831000000", "costOfRevenue": "11007000000", "interestIncome": "158000000", "incomeBeforeTax": "1083000000", "interestExpense": "158000000", "operatingIncome": "971000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-49000000", "reportedCurrency": "USD", "netInterestIncome": "-158000000", "nonInterestIncome": "None", "operatingExpenses": "758000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11007000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "623000000", "sellingGeneralAndAdministrative": "299000000", "netIncomeFromContinuingOperations": "1119000000" }, "balance": { "goodwill": "0", "inventory": "2177000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "16129000000", "longTermDebt": "2438000000", "shortTermDebt": "50000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "34000000", "reportedCurrency": "USD", "retainedEarnings": "-271000000", "totalLiabilities": "9935000000", "otherCurrentAssets": "283000000", "totalCurrentAssets": "5469000000", "currentLongTermDebt": "1000000", "longTermInvestments": "1874000000", "shortTermInvestments": "49000000", "currentNetReceivables": "1268000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10660000000", "currentAccountsPayable": "1938000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6700000000", "shortLongTermDebtTotal": "2747000000", "totalShareholderEquity": "6118000000", "capitalLeaseObligations": "259000000", "otherCurrentLiabilities": "1519000000", "totalCurrentLiabilities": "3801000000", "otherNonCurrentLiabilities": "35000000", "totalNonCurrentLiabilities": "6134000000", "cashAndShortTermInvestments": "1692000000", "commonStockSharesOutstanding": "263299637", "intangibleAssetsExcludingGoodwill": "34000000", "cashAndCashEquivalentsAtCarryingValue": "1692000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1132000000", "profitLoss": "None", "dividendPayout": "105000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-57000000", "operatingCashflow": "1185000000", "capitalExpenditures": "618000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-261000000", "cashflowFromInvestment": "-502000000", "stockBasedCompensation": "41000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "623000000", "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": "2026-06-07T00:36:37.039468+00:00", "is_restated": false, "income_statement": { "revenue": 11895000000, "cost_of_revenue": 10686000000, "gross_profit": 1498000000, "ebit": 445000000, "ebitda": 1087000000, "pretax_income": 289000000, "tax_provision": 265000000, "net_income": 60000000, "net_income_to_common": 60000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1138000000, "total_current_assets": 4914000000, "total_assets": 14064000000, "short_term_debt": 125000000, "long_term_debt": 2470000000, "total_debt": 2595000000, "total_liabilities": 8907000000, "total_equity": 5157000000, "shares_outstanding": 214051326, "goodwill_and_intangibles": 178000000 }, "cash_flow": { "operating_cash_flow": 622000000, "capital_expenditure": 580000000, "free_cash_flow": 1202000000, "dividends_paid": 90000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208208, "ticker_id": 50, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:36:37.039468+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "445000000", "ebitda": "1087000000", "netIncome": "60000000", "grossProfit": "1498000000", "depreciation": "None", "totalRevenue": "11895000000", "costOfRevenue": "10686000000", "interestIncome": "248000000", "incomeBeforeTax": "289000000", "interestExpense": "156000000", "operatingIncome": "1166000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "265000000", "reportedCurrency": "USD", "netInterestIncome": "-156000000", "nonInterestIncome": "None", "operatingExpenses": "332000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "57000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10686000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "642000000", "sellingGeneralAndAdministrative": "275000000", "netIncomeFromContinuingOperations": "24000000" }, "balance": { "goodwill": "142000000", "inventory": "1998000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "14064000000", "longTermDebt": "2470000000", "shortTermDebt": "125000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "36000000", "reportedCurrency": "USD", "retainedEarnings": "-1323000000", "totalLiabilities": "8907000000", "otherCurrentAssets": "539000000", "totalCurrentAssets": "4914000000", "currentLongTermDebt": "125000000", "longTermInvestments": "980000000", "shortTermInvestments": "None", "currentNetReceivables": "1239000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9150000000", "currentAccountsPayable": "1805000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6389000000", "shortLongTermDebtTotal": "2818000000", "totalShareholderEquity": "5157000000", "capitalLeaseObligations": "223000000", "otherCurrentLiabilities": "1363000000", "totalCurrentLiabilities": "3395000000", "otherNonCurrentLiabilities": "50000000", "totalNonCurrentLiabilities": "5512000000", "cashAndShortTermInvestments": "1138000000", "commonStockSharesOutstanding": "214051326", "intangibleAssetsExcludingGoodwill": "36000000", "cashAndCashEquivalentsAtCarryingValue": "1138000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24000000", "profitLoss": "None", "dividendPayout": "90000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "51000000", "operatingCashflow": "622000000", "capitalExpenditures": "580000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "201000000", "cashflowFromInvestment": "-608000000", "stockBasedCompensation": "36000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "642000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11895000000, "cost_of_revenue": 10686000000, "gross_profit": 1498000000, "research_and_development": 57000000, "selling_general_admin": 275000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 445000000, "depreciation_amortisation": 642000000, "ebitda": 1087000000, "interest_expense": 156000000, "interest_income": null, "other_non_operating": null, "pretax_income": 289000000, "tax_provision": 265000000, "effective_tax_rate": null, "net_income": 60000000, "net_income_continuing_ops": 24000000, "net_income_to_common": 60000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1138000000, "short_term_investments": null, "net_receivables": 1239000000, "inventory": 1998000000, "other_current_assets": null, "total_current_assets": 4914000000, "net_ppe": null, "goodwill": 142000000, "intangible_assets": 36000000, "goodwill_and_intangibles": 178000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9150000000, "total_assets": 14064000000, "short_term_debt": 125000000, "accounts_payable": 1805000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3395000000, "long_term_debt": 2470000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5512000000, "total_liabilities": 8907000000, "total_debt": 2595000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1323000000, "total_equity": 5157000000, "shares_outstanding": 214051326, "operating_cash_flow": 622000000, "stock_based_compensation": 36000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 580000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -608000000, "dividends_paid": 90000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 201000000, "free_cash_flow": 1202000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "445000000", "ebitda": "1087000000", "netIncome": "60000000", "grossProfit": "1498000000", "depreciation": "None", "totalRevenue": "11895000000", "costOfRevenue": "10686000000", "interestIncome": "248000000", "incomeBeforeTax": "289000000", "interestExpense": "156000000", "operatingIncome": "1166000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "265000000", "reportedCurrency": "USD", "netInterestIncome": "-156000000", "nonInterestIncome": "None", "operatingExpenses": "332000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "57000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10686000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "642000000", "sellingGeneralAndAdministrative": "275000000", "netIncomeFromContinuingOperations": "24000000" }, "balance": { "goodwill": "142000000", "inventory": "1998000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "14064000000", "longTermDebt": "2470000000", "shortTermDebt": "125000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "36000000", "reportedCurrency": "USD", "retainedEarnings": "-1323000000", "totalLiabilities": "8907000000", "otherCurrentAssets": "539000000", "totalCurrentAssets": "4914000000", "currentLongTermDebt": "125000000", "longTermInvestments": "980000000", "shortTermInvestments": "None", "currentNetReceivables": "1239000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9150000000", "currentAccountsPayable": "1805000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6389000000", "shortLongTermDebtTotal": "2818000000", "totalShareholderEquity": "5157000000", "capitalLeaseObligations": "223000000", "otherCurrentLiabilities": "1363000000", "totalCurrentLiabilities": "3395000000", "otherNonCurrentLiabilities": "50000000", "totalNonCurrentLiabilities": "5512000000", "cashAndShortTermInvestments": "1138000000", "commonStockSharesOutstanding": "214051326", "intangibleAssetsExcludingGoodwill": "36000000", "cashAndCashEquivalentsAtCarryingValue": "1138000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24000000", "profitLoss": "None", "dividendPayout": "90000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "51000000", "operatingCashflow": "622000000", "capitalExpenditures": "580000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "201000000", "cashflowFromInvestment": "-608000000", "stockBasedCompensation": "36000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "642000000", "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": "2026-06-07T00:36:37.039468+00:00", "is_restated": false, "income_statement": { "revenue": 10706000000, "cost_of_revenue": 10465000000, "gross_profit": 241000000, "ebit": -477000000, "ebitda": 155000000, "pretax_income": -584000000, "tax_provision": 189000000, "net_income": -651000000, "net_income_to_common": -651000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 944000000, "total_current_assets": 4405000000, "total_assets": 14155000000, "short_term_debt": 135000000, "long_term_debt": 1732000000, "total_debt": 1867000000, "total_liabilities": 8310000000, "total_equity": 4251000000, "shares_outstanding": 178000000, "goodwill_and_intangibles": 183000000 }, "cash_flow": { "operating_cash_flow": 91000000, "capital_expenditure": 531000000, "free_cash_flow": 622000000, "dividends_paid": 72000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208213, "ticker_id": 50, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:36:37.039468+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-477000000", "ebitda": "155000000", "netIncome": "-651000000", "grossProfit": "241000000", "depreciation": "None", "totalRevenue": "10706000000", "costOfRevenue": "10465000000", "interestIncome": "276000000", "incomeBeforeTax": "-584000000", "interestExpense": "107000000", "operatingIncome": "-24000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "189000000", "reportedCurrency": "USD", "netInterestIncome": "-107000000", "nonInterestIncome": "None", "operatingExpenses": "265000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10465000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "632000000", "sellingGeneralAndAdministrative": "226000000", "netIncomeFromContinuingOperations": "-773000000" }, "balance": { "goodwill": "146000000", "inventory": "2158000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "14155000000", "longTermDebt": "1732000000", "shortTermDebt": "135000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "37000000", "reportedCurrency": "USD", "retainedEarnings": "-1293000000", "totalLiabilities": "8310000000", "otherCurrentAssets": "495000000", "totalCurrentAssets": "4405000000", "currentLongTermDebt": "79000000", "longTermInvestments": "979000000", "shortTermInvestments": "29000000", "currentNetReceivables": "808000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9750000000", "currentAccountsPayable": "1714000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6785000000", "shortLongTermDebtTotal": "1971000000", "totalShareholderEquity": "4251000000", "capitalLeaseObligations": "104000000", "otherCurrentLiabilities": "1093000000", "totalCurrentLiabilities": "3030000000", "otherNonCurrentLiabilities": "36000000", "totalNonCurrentLiabilities": "5280000000", "cashAndShortTermInvestments": "944000000", "commonStockSharesOutstanding": "178000000", "intangibleAssetsExcludingGoodwill": "37000000", "cashAndCashEquivalentsAtCarryingValue": "944000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-773000000", "profitLoss": "None", "dividendPayout": "72000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "243000000", "operatingCashflow": "91000000", "capitalExpenditures": "531000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "57000000", "cashflowFromInvestment": "-585000000", "stockBasedCompensation": "35000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "632000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10706000000, "cost_of_revenue": 10465000000, "gross_profit": 241000000, "research_and_development": 39000000, "selling_general_admin": 226000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -477000000, "depreciation_amortisation": 632000000, "ebitda": 155000000, "interest_expense": 107000000, "interest_income": null, "other_non_operating": null, "pretax_income": -584000000, "tax_provision": 189000000, "effective_tax_rate": null, "net_income": -651000000, "net_income_continuing_ops": -773000000, "net_income_to_common": -651000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 944000000, "short_term_investments": 29000000, "net_receivables": 808000000, "inventory": 2158000000, "other_current_assets": null, "total_current_assets": 4405000000, "net_ppe": null, "goodwill": 146000000, "intangible_assets": 37000000, "goodwill_and_intangibles": 183000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9750000000, "total_assets": 14155000000, "short_term_debt": 135000000, "accounts_payable": 1714000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3030000000, "long_term_debt": 1732000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5280000000, "total_liabilities": 8310000000, "total_debt": 1867000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1293000000, "total_equity": 4251000000, "shares_outstanding": 178000000, "operating_cash_flow": 91000000, "stock_based_compensation": 35000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 531000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -585000000, "dividends_paid": 72000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 57000000, "free_cash_flow": 622000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-477000000", "ebitda": "155000000", "netIncome": "-651000000", "grossProfit": "241000000", "depreciation": "None", "totalRevenue": "10706000000", "costOfRevenue": "10465000000", "interestIncome": "276000000", "incomeBeforeTax": "-584000000", "interestExpense": "107000000", "operatingIncome": "-24000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "189000000", "reportedCurrency": "USD", "netInterestIncome": "-107000000", "nonInterestIncome": "None", "operatingExpenses": "265000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "39000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10465000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "632000000", "sellingGeneralAndAdministrative": "226000000", "netIncomeFromContinuingOperations": "-773000000" }, "balance": { "goodwill": "146000000", "inventory": "2158000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "14155000000", "longTermDebt": "1732000000", "shortTermDebt": "135000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "37000000", "reportedCurrency": "USD", "retainedEarnings": "-1293000000", "totalLiabilities": "8310000000", "otherCurrentAssets": "495000000", "totalCurrentAssets": "4405000000", "currentLongTermDebt": "79000000", "longTermInvestments": "979000000", "shortTermInvestments": "29000000", "currentNetReceivables": "808000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9750000000", "currentAccountsPayable": "1714000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6785000000", "shortLongTermDebtTotal": "1971000000", "totalShareholderEquity": "4251000000", "capitalLeaseObligations": "104000000", "otherCurrentLiabilities": "1093000000", "totalCurrentLiabilities": "3030000000", "otherNonCurrentLiabilities": "36000000", "totalNonCurrentLiabilities": "5280000000", "cashAndShortTermInvestments": "944000000", "commonStockSharesOutstanding": "178000000", "intangibleAssetsExcludingGoodwill": "37000000", "cashAndCashEquivalentsAtCarryingValue": "944000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-773000000", "profitLoss": "None", "dividendPayout": "72000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "243000000", "operatingCashflow": "91000000", "capitalExpenditures": "531000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "57000000", "cashflowFromInvestment": "-585000000", "stockBasedCompensation": "35000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "632000000", "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": "2026-06-07T00:36:37.039468+00:00", "is_restated": false, "income_statement": { "revenue": 12762000000, "cost_of_revenue": 10829000000, "gross_profit": 1933000000, "ebit": 808000000, "ebitda": 1425000000, "pretax_income": 702000000, "tax_provision": 664000000, "net_income": -123000000, "net_income_to_common": -123000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1363000000, "total_current_assets": 5250000000, "total_assets": 14756000000, "short_term_debt": 1000000, "long_term_debt": 1806000000, "total_debt": 1807000000, "total_liabilities": 8167000000, "total_equity": 5076000000, "shares_outstanding": 181000000, "goodwill_and_intangibles": 174000000 }, "cash_flow": { "operating_cash_flow": 822000000, "capital_expenditure": 480000000, "free_cash_flow": 1302000000, "dividends_paid": 72000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208218, "ticker_id": 50, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:36:37.039468+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "808000000", "ebitda": "1425000000", "netIncome": "-123000000", "grossProfit": "1933000000", "depreciation": "None", "totalRevenue": "12762000000", "costOfRevenue": "10829000000", "interestIncome": "106000000", "incomeBeforeTax": "702000000", "interestExpense": "106000000", "operatingIncome": "1697000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "664000000", "reportedCurrency": "USD", "netInterestIncome": "-106000000", "nonInterestIncome": "None", "operatingExpenses": "236000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32000000", "otherNonOperatingIncome": "118000000", "costofGoodsAndServicesSold": "10829000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "617000000", "sellingGeneralAndAdministrative": "204000000", "netIncomeFromContinuingOperations": "59000000" }, "balance": { "goodwill": "145000000", "inventory": "2427000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "14756000000", "longTermDebt": "1806000000", "shortTermDebt": "1000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "29000000", "reportedCurrency": "USD", "retainedEarnings": "-570000000", "totalLiabilities": "8167000000", "otherCurrentAssets": "551000000", "totalCurrentAssets": "5250000000", "currentLongTermDebt": "1000000", "longTermInvestments": "1143000000", "shortTermInvestments": "-21000000", "currentNetReceivables": "909000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9506000000", "currentAccountsPayable": "1757000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6493000000", "shortLongTermDebtTotal": "1866000000", "totalShareholderEquity": "5076000000", "capitalLeaseObligations": "59000000", "otherCurrentLiabilities": "1016000000", "totalCurrentLiabilities": "3004000000", "otherNonCurrentLiabilities": "486000000", "totalNonCurrentLiabilities": "5163000000", "cashAndShortTermInvestments": "1363000000", "commonStockSharesOutstanding": "181000000", "intangibleAssetsExcludingGoodwill": "29000000", "cashAndCashEquivalentsAtCarryingValue": "1363000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59000000", "profitLoss": "None", "dividendPayout": "72000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-547000000", "operatingCashflow": "822000000", "capitalExpenditures": "480000000", "changeInReceivables": "-59000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-768000000", "cashflowFromInvestment": "-495000000", "stockBasedCompensation": "40000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-441000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "617000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12762000000, "cost_of_revenue": 10829000000, "gross_profit": 1933000000, "research_and_development": 32000000, "selling_general_admin": 204000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 808000000, "depreciation_amortisation": 617000000, "ebitda": 1425000000, "interest_expense": 106000000, "interest_income": null, "other_non_operating": null, "pretax_income": 702000000, "tax_provision": 664000000, "effective_tax_rate": null, "net_income": -123000000, "net_income_continuing_ops": 59000000, "net_income_to_common": -123000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1363000000, "short_term_investments": -21000000, "net_receivables": 909000000, "inventory": 2427000000, "other_current_assets": null, "total_current_assets": 5250000000, "net_ppe": null, "goodwill": 145000000, "intangible_assets": 29000000, "goodwill_and_intangibles": 174000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9506000000, "total_assets": 14756000000, "short_term_debt": 1000000, "accounts_payable": 1757000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3004000000, "long_term_debt": 1806000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5163000000, "total_liabilities": 8167000000, "total_debt": 1807000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -570000000, "total_equity": 5076000000, "shares_outstanding": 181000000, "operating_cash_flow": 822000000, "stock_based_compensation": 40000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 480000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -495000000, "dividends_paid": 72000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -768000000, "free_cash_flow": 1302000000, "net_change_in_cash": -441000000 }, "raw_data": { "income": { "ebit": "808000000", "ebitda": "1425000000", "netIncome": "-123000000", "grossProfit": "1933000000", "depreciation": "None", "totalRevenue": "12762000000", "costOfRevenue": "10829000000", "interestIncome": "106000000", "incomeBeforeTax": "702000000", "interestExpense": "106000000", "operatingIncome": "1697000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "664000000", "reportedCurrency": "USD", "netInterestIncome": "-106000000", "nonInterestIncome": "None", "operatingExpenses": "236000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32000000", "otherNonOperatingIncome": "118000000", "costofGoodsAndServicesSold": "10829000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "617000000", "sellingGeneralAndAdministrative": "204000000", "netIncomeFromContinuingOperations": "59000000" }, "balance": { "goodwill": "145000000", "inventory": "2427000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "14756000000", "longTermDebt": "1806000000", "shortTermDebt": "1000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "29000000", "reportedCurrency": "USD", "retainedEarnings": "-570000000", "totalLiabilities": "8167000000", "otherCurrentAssets": "551000000", "totalCurrentAssets": "5250000000", "currentLongTermDebt": "1000000", "longTermInvestments": "1143000000", "shortTermInvestments": "-21000000", "currentNetReceivables": "909000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9506000000", "currentAccountsPayable": "1757000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6493000000", "shortLongTermDebtTotal": "1866000000", "totalShareholderEquity": "5076000000", "capitalLeaseObligations": "59000000", "otherCurrentLiabilities": "1016000000", "totalCurrentLiabilities": "3004000000", "otherNonCurrentLiabilities": "486000000", "totalNonCurrentLiabilities": "5163000000", "cashAndShortTermInvestments": "1363000000", "commonStockSharesOutstanding": "181000000", "intangibleAssetsExcludingGoodwill": "29000000", "cashAndCashEquivalentsAtCarryingValue": "1363000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59000000", "profitLoss": "None", "dividendPayout": "72000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-547000000", "operatingCashflow": "822000000", "capitalExpenditures": "480000000", "changeInReceivables": "-59000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-768000000", "cashflowFromInvestment": "-495000000", "stockBasedCompensation": "40000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-441000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "617000000", "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": "2026-06-07T00:36:37.039468+00:00", "is_restated": false, "income_statement": { "revenue": 12437000000, "cost_of_revenue": 9815000000, "gross_profit": 2622000000, "ebit": 1394000000, "ebitda": 2058000000, "pretax_income": 1199000000, "tax_provision": 629000000, "net_income": 429000000, "net_income_to_common": 429000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1814000000, "total_current_assets": 5026000000, "total_assets": 15025000000, "short_term_debt": 76000000, "long_term_debt": 1726000000, "total_debt": 1802000000, "total_liabilities": 8741000000, "total_equity": 4672000000, "shares_outstanding": 190000000, "goodwill_and_intangibles": 180000000 }, "cash_flow": { "operating_cash_flow": 920000000, "capital_expenditure": 390000000, "free_cash_flow": 1310000000, "dividends_paid": 19000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208223, "ticker_id": 50, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:36:37.039468+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1394000000", "ebitda": "2058000000", "netIncome": "429000000", "grossProfit": "2622000000", "depreciation": "None", "totalRevenue": "12437000000", "costOfRevenue": "9815000000", "interestIncome": "195000000", "incomeBeforeTax": "1199000000", "interestExpense": "195000000", "operatingIncome": "2364000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "629000000", "reportedCurrency": "USD", "netInterestIncome": "-195000000", "nonInterestIncome": "None", "operatingExpenses": "258000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31000000", "otherNonOperatingIncome": "445000000", "costofGoodsAndServicesSold": "9815000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "664000000", "sellingGeneralAndAdministrative": "227000000", "netIncomeFromContinuingOperations": "570000000" }, "balance": { "goodwill": "144000000", "inventory": "1956000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "15025000000", "longTermDebt": "1726000000", "shortTermDebt": "76000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "36000000", "reportedCurrency": "USD", "retainedEarnings": "-315000000", "totalLiabilities": "8741000000", "otherCurrentAssets": "372000000", "totalCurrentAssets": "5026000000", "currentLongTermDebt": "1000000", "longTermInvestments": "1199000000", "shortTermInvestments": "14000000", "currentNetReceivables": "884000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10000000000", "currentAccountsPayable": "1674000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6623000000", "shortLongTermDebtTotal": "1866000000", "totalShareholderEquity": "4672000000", "capitalLeaseObligations": "64000000", "otherCurrentLiabilities": "1099000000", "totalCurrentLiabilities": "3223000000", "otherNonCurrentLiabilities": "599000000", "totalNonCurrentLiabilities": "5518000000", "cashAndShortTermInvestments": "1814000000", "commonStockSharesOutstanding": "190000000", "intangibleAssetsExcludingGoodwill": "36000000", "cashAndCashEquivalentsAtCarryingValue": "1814000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "570000000", "profitLoss": "None", "dividendPayout": "19000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-639000000", "operatingCashflow": "920000000", "capitalExpenditures": "390000000", "changeInReceivables": "-414000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1158000000", "cashflowFromInvestment": "565000000", "stockBasedCompensation": "39000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "327000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "263000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12437000000, "cost_of_revenue": 9815000000, "gross_profit": 2622000000, "research_and_development": 31000000, "selling_general_admin": 227000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1394000000, "depreciation_amortisation": 664000000, "ebitda": 2058000000, "interest_expense": 195000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1199000000, "tax_provision": 629000000, "effective_tax_rate": null, "net_income": 429000000, "net_income_continuing_ops": 570000000, "net_income_to_common": 429000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1814000000, "short_term_investments": 14000000, "net_receivables": 884000000, "inventory": 1956000000, "other_current_assets": null, "total_current_assets": 5026000000, "net_ppe": null, "goodwill": 144000000, "intangible_assets": 36000000, "goodwill_and_intangibles": 180000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10000000000, "total_assets": 15025000000, "short_term_debt": 76000000, "accounts_payable": 1674000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3223000000, "long_term_debt": 1726000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5518000000, "total_liabilities": 8741000000, "total_debt": 1802000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -315000000, "total_equity": 4672000000, "shares_outstanding": 190000000, "operating_cash_flow": 920000000, "stock_based_compensation": 39000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 390000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 565000000, "dividends_paid": 19000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1158000000, "free_cash_flow": 1310000000, "net_change_in_cash": 327000000 }, "raw_data": { "income": { "ebit": "1394000000", "ebitda": "2058000000", "netIncome": "429000000", "grossProfit": "2622000000", "depreciation": "None", "totalRevenue": "12437000000", "costOfRevenue": "9815000000", "interestIncome": "195000000", "incomeBeforeTax": "1199000000", "interestExpense": "195000000", "operatingIncome": "2364000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "629000000", "reportedCurrency": "USD", "netInterestIncome": "-195000000", "nonInterestIncome": "None", "operatingExpenses": "258000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31000000", "otherNonOperatingIncome": "445000000", "costofGoodsAndServicesSold": "9815000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "664000000", "sellingGeneralAndAdministrative": "227000000", "netIncomeFromContinuingOperations": "570000000" }, "balance": { "goodwill": "144000000", "inventory": "1956000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "15025000000", "longTermDebt": "1726000000", "shortTermDebt": "76000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "36000000", "reportedCurrency": "USD", "retainedEarnings": "-315000000", "totalLiabilities": "8741000000", "otherCurrentAssets": "372000000", "totalCurrentAssets": "5026000000", "currentLongTermDebt": "1000000", "longTermInvestments": "1199000000", "shortTermInvestments": "14000000", "currentNetReceivables": "884000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10000000000", "currentAccountsPayable": "1674000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6623000000", "shortLongTermDebtTotal": "1866000000", "totalShareholderEquity": "4672000000", "capitalLeaseObligations": "64000000", "otherCurrentLiabilities": "1099000000", "totalCurrentLiabilities": "3223000000", "otherNonCurrentLiabilities": "599000000", "totalNonCurrentLiabilities": "5518000000", "cashAndShortTermInvestments": "1814000000", "commonStockSharesOutstanding": "190000000", "intangibleAssetsExcludingGoodwill": "36000000", "cashAndCashEquivalentsAtCarryingValue": "1814000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "570000000", "profitLoss": "None", "dividendPayout": "19000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-639000000", "operatingCashflow": "920000000", "capitalExpenditures": "390000000", "changeInReceivables": "-414000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1158000000", "cashflowFromInvestment": "565000000", "stockBasedCompensation": "39000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "327000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "263000000", "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": "2026-06-07T00:36:37.039468+00:00", "is_restated": false, "income_statement": { "revenue": 9372000000, "cost_of_revenue": 8607000000, "gross_profit": 765000000, "ebit": 319000000, "ebitda": 972000000, "pretax_income": 173000000, "tax_provision": 187000000, "net_income": -170000000, "net_income_to_common": -170000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1607000000, "total_current_assets": 4520000000, "total_assets": 14860000000, "short_term_debt": 79000000, "long_term_debt": 2463000000, "total_debt": 2542000000, "total_liabilities": 9844000000, "total_equity": 3311000000, "shares_outstanding": 186000000, "goodwill_and_intangibles": 190000000 }, "cash_flow": { "operating_cash_flow": 394000000, "capital_expenditure": 353000000, "free_cash_flow": 747000000, "dividends_paid": 1000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208228, "ticker_id": 50, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:36:37.039468+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "319000000", "ebitda": "972000000", "netIncome": "-170000000", "grossProfit": "765000000", "depreciation": "None", "totalRevenue": "9372000000", "costOfRevenue": "8607000000", "interestIncome": "146000000", "incomeBeforeTax": "173000000", "interestExpense": "146000000", "operatingIncome": "532000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "187000000", "reportedCurrency": "USD", "netInterestIncome": "-146000000", "nonInterestIncome": "None", "operatingExpenses": "233000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27000000", "otherNonOperatingIncome": "-8000000", "costofGoodsAndServicesSold": "8607000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "653000000", "sellingGeneralAndAdministrative": "206000000", "netIncomeFromContinuingOperations": "-14000000" }, "balance": { "goodwill": "145000000", "inventory": "1398000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "14860000000", "longTermDebt": "2463000000", "shortTermDebt": "79000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "45000000", "reportedCurrency": "USD", "retainedEarnings": "-725000000", "totalLiabilities": "9844000000", "otherCurrentAssets": "959000000", "totalCurrentAssets": "4520000000", "currentLongTermDebt": "2000000", "longTermInvestments": "1051000000", "shortTermInvestments": "21000000", "currentNetReceivables": "556000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10340000000", "currentAccountsPayable": "1403000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7190000000", "shortLongTermDebtTotal": "2624000000", "totalShareholderEquity": "3311000000", "capitalLeaseObligations": "82000000", "otherCurrentLiabilities": "1188000000", "totalCurrentLiabilities": "2761000000", "otherNonCurrentLiabilities": "3363000000", "totalNonCurrentLiabilities": "7083000000", "cashAndShortTermInvestments": "1607000000", "commonStockSharesOutstanding": "186000000", "intangibleAssetsExcludingGoodwill": "45000000", "cashAndCashEquivalentsAtCarryingValue": "1607000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14000000", "profitLoss": "None", "dividendPayout": "1000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "122000000", "operatingCashflow": "394000000", "capitalExpenditures": "353000000", "changeInReceivables": "16000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "514000000", "cashflowFromInvestment": "-167000000", "stockBasedCompensation": "25000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "741000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "653000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9372000000, "cost_of_revenue": 8607000000, "gross_profit": 765000000, "research_and_development": 27000000, "selling_general_admin": 206000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 319000000, "depreciation_amortisation": 653000000, "ebitda": 972000000, "interest_expense": 146000000, "interest_income": null, "other_non_operating": null, "pretax_income": 173000000, "tax_provision": 187000000, "effective_tax_rate": null, "net_income": -170000000, "net_income_continuing_ops": -14000000, "net_income_to_common": -170000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1607000000, "short_term_investments": 21000000, "net_receivables": 556000000, "inventory": 1398000000, "other_current_assets": null, "total_current_assets": 4520000000, "net_ppe": null, "goodwill": 145000000, "intangible_assets": 45000000, "goodwill_and_intangibles": 190000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10340000000, "total_assets": 14860000000, "short_term_debt": 79000000, "accounts_payable": 1403000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2761000000, "long_term_debt": 2463000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7083000000, "total_liabilities": 9844000000, "total_debt": 2542000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -725000000, "total_equity": 3311000000, "shares_outstanding": 186000000, "operating_cash_flow": 394000000, "stock_based_compensation": 25000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 353000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -167000000, "dividends_paid": 1000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 514000000, "free_cash_flow": 747000000, "net_change_in_cash": 741000000 }, "raw_data": { "income": { "ebit": "319000000", "ebitda": "972000000", "netIncome": "-170000000", "grossProfit": "765000000", "depreciation": "None", "totalRevenue": "9372000000", "costOfRevenue": "8607000000", "interestIncome": "146000000", "incomeBeforeTax": "173000000", "interestExpense": "146000000", "operatingIncome": "532000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "187000000", "reportedCurrency": "USD", "netInterestIncome": "-146000000", "nonInterestIncome": "None", "operatingExpenses": "233000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27000000", "otherNonOperatingIncome": "-8000000", "costofGoodsAndServicesSold": "8607000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "653000000", "sellingGeneralAndAdministrative": "206000000", "netIncomeFromContinuingOperations": "-14000000" }, "balance": { "goodwill": "145000000", "inventory": "1398000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "14860000000", "longTermDebt": "2463000000", "shortTermDebt": "79000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "45000000", "reportedCurrency": "USD", "retainedEarnings": "-725000000", "totalLiabilities": "9844000000", "otherCurrentAssets": "959000000", "totalCurrentAssets": "4520000000", "currentLongTermDebt": "2000000", "longTermInvestments": "1051000000", "shortTermInvestments": "21000000", "currentNetReceivables": "556000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10340000000", "currentAccountsPayable": "1403000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7190000000", "shortLongTermDebtTotal": "2624000000", "totalShareholderEquity": "3311000000", "capitalLeaseObligations": "82000000", "otherCurrentLiabilities": "1188000000", "totalCurrentLiabilities": "2761000000", "otherNonCurrentLiabilities": "3363000000", "totalNonCurrentLiabilities": "7083000000", "cashAndShortTermInvestments": "1607000000", "commonStockSharesOutstanding": "186000000", "intangibleAssetsExcludingGoodwill": "45000000", "cashAndCashEquivalentsAtCarryingValue": "1607000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14000000", "profitLoss": "None", "dividendPayout": "1000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "122000000", "operatingCashflow": "394000000", "capitalExpenditures": "353000000", "changeInReceivables": "16000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "514000000", "cashflowFromInvestment": "-167000000", "stockBasedCompensation": "25000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "741000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "653000000", "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": "2026-06-07T00:36:37.039468+00:00", "is_restated": false, "income_statement": { "revenue": 10495000000, "cost_of_revenue": 9293000000, "gross_profit": 1202000000, "ebit": -317000000, "ebitda": 396000000, "pretax_income": -438000000, "tax_provision": 415000000, "net_income": -1125000000, "net_income_to_common": -1125000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 879000000, "total_current_assets": 3530000000, "total_assets": 14631000000, "short_term_debt": 1000000, "long_term_debt": 1799000000, "total_debt": 1800000000, "total_liabilities": 8745000000, "total_equity": 4112000000, "shares_outstanding": 185000000, "goodwill_and_intangibles": 202000000 }, "cash_flow": { "operating_cash_flow": 686000000, "capital_expenditure": 379000000, "free_cash_flow": 1065000000, "dividends_paid": 472000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208233, "ticker_id": 50, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:36:37.039468+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-317000000", "ebitda": "396000000", "netIncome": "-1125000000", "grossProfit": "1202000000", "depreciation": "None", "totalRevenue": "10495000000", "costOfRevenue": "9293000000", "interestIncome": "185000000", "incomeBeforeTax": "-438000000", "interestExpense": "121000000", "operatingIncome": "895000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "415000000", "reportedCurrency": "USD", "netInterestIncome": "-121000000", "nonInterestIncome": "None", "operatingExpenses": "307000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27000000", "otherNonOperatingIncome": "-162000000", "costofGoodsAndServicesSold": "9293000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "713000000", "sellingGeneralAndAdministrative": "280000000", "netIncomeFromContinuingOperations": "-853000000" }, "balance": { "goodwill": "150000000", "inventory": "1644000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "14631000000", "longTermDebt": "1799000000", "shortTermDebt": "1000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "52000000", "reportedCurrency": "USD", "retainedEarnings": "-555000000", "totalLiabilities": "8745000000", "otherCurrentAssets": "347000000", "totalCurrentAssets": "3530000000", "currentLongTermDebt": "1000000", "longTermInvestments": "1113000000", "shortTermInvestments": "59000000", "currentNetReceivables": "660000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11101000000", "currentAccountsPayable": "1484000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8040000000", "shortLongTermDebtTotal": "1900000000", "totalShareholderEquity": "4112000000", "capitalLeaseObligations": "100000000", "otherCurrentLiabilities": "974000000", "totalCurrentLiabilities": "2563000000", "otherNonCurrentLiabilities": "58000000", "totalNonCurrentLiabilities": "6182000000", "cashAndShortTermInvestments": "879000000", "commonStockSharesOutstanding": "185000000", "intangibleAssetsExcludingGoodwill": "52000000", "cashAndCashEquivalentsAtCarryingValue": "879000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-853000000", "profitLoss": "None", "dividendPayout": "472000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "137000000", "operatingCashflow": "686000000", "capitalExpenditures": "379000000", "changeInReceivables": "283000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-444000000", "cashflowFromInvestment": "-468000000", "stockBasedCompensation": "30000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "472000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-226000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "53000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "713000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10495000000, "cost_of_revenue": 9293000000, "gross_profit": 1202000000, "research_and_development": 27000000, "selling_general_admin": 280000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -317000000, "depreciation_amortisation": 713000000, "ebitda": 396000000, "interest_expense": 121000000, "interest_income": null, "other_non_operating": null, "pretax_income": -438000000, "tax_provision": 415000000, "effective_tax_rate": null, "net_income": -1125000000, "net_income_continuing_ops": -853000000, "net_income_to_common": -1125000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 879000000, "short_term_investments": 59000000, "net_receivables": 660000000, "inventory": 1644000000, "other_current_assets": null, "total_current_assets": 3530000000, "net_ppe": null, "goodwill": 150000000, "intangible_assets": 52000000, "goodwill_and_intangibles": 202000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11101000000, "total_assets": 14631000000, "short_term_debt": 1000000, "accounts_payable": 1484000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2563000000, "long_term_debt": 1799000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6182000000, "total_liabilities": 8745000000, "total_debt": 1800000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -555000000, "total_equity": 4112000000, "shares_outstanding": 185000000, "operating_cash_flow": 686000000, "stock_based_compensation": 30000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 379000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -468000000, "dividends_paid": 472000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -444000000, "free_cash_flow": 1065000000, "net_change_in_cash": -226000000 }, "raw_data": { "income": { "ebit": "-317000000", "ebitda": "396000000", "netIncome": "-1125000000", "grossProfit": "1202000000", "depreciation": "None", "totalRevenue": "10495000000", "costOfRevenue": "9293000000", "interestIncome": "185000000", "incomeBeforeTax": "-438000000", "interestExpense": "121000000", "operatingIncome": "895000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "415000000", "reportedCurrency": "USD", "netInterestIncome": "-121000000", "nonInterestIncome": "None", "operatingExpenses": "307000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27000000", "otherNonOperatingIncome": "-162000000", "costofGoodsAndServicesSold": "9293000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "713000000", "sellingGeneralAndAdministrative": "280000000", "netIncomeFromContinuingOperations": "-853000000" }, "balance": { "goodwill": "150000000", "inventory": "1644000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "14631000000", "longTermDebt": "1799000000", "shortTermDebt": "1000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "52000000", "reportedCurrency": "USD", "retainedEarnings": "-555000000", "totalLiabilities": "8745000000", "otherCurrentAssets": "347000000", "totalCurrentAssets": "3530000000", "currentLongTermDebt": "1000000", "longTermInvestments": "1113000000", "shortTermInvestments": "59000000", "currentNetReceivables": "660000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11101000000", "currentAccountsPayable": "1484000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8040000000", "shortLongTermDebtTotal": "1900000000", "totalShareholderEquity": "4112000000", "capitalLeaseObligations": "100000000", "otherCurrentLiabilities": "974000000", "totalCurrentLiabilities": "2563000000", "otherNonCurrentLiabilities": "58000000", "totalNonCurrentLiabilities": "6182000000", "cashAndShortTermInvestments": "879000000", "commonStockSharesOutstanding": "185000000", "intangibleAssetsExcludingGoodwill": "52000000", "cashAndCashEquivalentsAtCarryingValue": "879000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-853000000", "profitLoss": "None", "dividendPayout": "472000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "137000000", "operatingCashflow": "686000000", "capitalExpenditures": "379000000", "changeInReceivables": "283000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-444000000", "cashflowFromInvestment": "-468000000", "stockBasedCompensation": "30000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "472000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-226000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "53000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "713000000", "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": "2026-06-07T00:36:37.039468+00:00", "is_restated": false, "income_statement": { "revenue": 13517000000, "cost_of_revenue": 10823000000, "gross_profit": 2694000000, "ebit": 1747000000, "ebitda": 2480000000, "pretax_income": 1625000000, "tax_provision": 732000000, "net_income": 250000000, "net_income_to_common": 250000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1113000000, "total_current_assets": 4328000000, "total_assets": 16132000000, "short_term_debt": 1000000, "long_term_debt": 1801000000, "total_debt": 1802000000, "total_liabilities": 8544000000, "total_equity": 5618000000, "shares_outstanding": 188534139, "goodwill_and_intangibles": 208000000 }, "cash_flow": { "operating_cash_flow": 448000000, "capital_expenditure": 399000000, "free_cash_flow": 847000000, "dividends_paid": 827000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208238, "ticker_id": 50, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:36:37.039468+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1747000000", "ebitda": "2480000000", "netIncome": "250000000", "grossProfit": "2694000000", "depreciation": "None", "totalRevenue": "13517000000", "costOfRevenue": "10823000000", "interestIncome": "57000000", "incomeBeforeTax": "1625000000", "interestExpense": "122000000", "operatingIncome": "2415000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "732000000", "reportedCurrency": "USD", "netInterestIncome": "-122000000", "nonInterestIncome": "None", "operatingExpenses": "279000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31000000", "otherNonOperatingIncome": "-64000000", "costofGoodsAndServicesSold": "10823000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "733000000", "sellingGeneralAndAdministrative": "248000000", "netIncomeFromContinuingOperations": "871000000" }, "balance": { "goodwill": "151000000", "inventory": "1819000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "16132000000", "longTermDebt": "1801000000", "shortTermDebt": "1000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "57000000", "reportedCurrency": "USD", "retainedEarnings": "570000000", "totalLiabilities": "8544000000", "otherCurrentAssets": "393000000", "totalCurrentAssets": "4328000000", "currentLongTermDebt": "1000000", "longTermInvestments": "1360000000", "shortTermInvestments": "3000000", "currentNetReceivables": "1003000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11804000000", "currentAccountsPayable": "1663000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8450000000", "shortLongTermDebtTotal": "1802000000", "totalShareholderEquity": "5618000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "829000000", "totalCurrentLiabilities": "2919000000", "otherNonCurrentLiabilities": "54000000", "totalNonCurrentLiabilities": "5625000000", "cashAndShortTermInvestments": "1113000000", "commonStockSharesOutstanding": "188534139", "intangibleAssetsExcludingGoodwill": "57000000", "cashAndCashEquivalentsAtCarryingValue": "1113000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "893000000", "profitLoss": "None", "dividendPayout": "827000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-278000000", "operatingCashflow": "448000000", "capitalExpenditures": "399000000", "changeInReceivables": "-43000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-288000000", "cashflowFromInvestment": "-405000000", "stockBasedCompensation": "35000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "827000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-245000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "733000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13517000000, "cost_of_revenue": 10823000000, "gross_profit": 2694000000, "research_and_development": 31000000, "selling_general_admin": 248000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1747000000, "depreciation_amortisation": 733000000, "ebitda": 2480000000, "interest_expense": 122000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1625000000, "tax_provision": 732000000, "effective_tax_rate": null, "net_income": 250000000, "net_income_continuing_ops": 871000000, "net_income_to_common": 250000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1113000000, "short_term_investments": 3000000, "net_receivables": 1003000000, "inventory": 1819000000, "other_current_assets": null, "total_current_assets": 4328000000, "net_ppe": null, "goodwill": 151000000, "intangible_assets": 57000000, "goodwill_and_intangibles": 208000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11804000000, "total_assets": 16132000000, "short_term_debt": 1000000, "accounts_payable": 1663000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2919000000, "long_term_debt": 1801000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5625000000, "total_liabilities": 8544000000, "total_debt": 1802000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 570000000, "total_equity": 5618000000, "shares_outstanding": 188534139, "operating_cash_flow": 448000000, "stock_based_compensation": 35000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 399000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -405000000, "dividends_paid": 827000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -288000000, "free_cash_flow": 847000000, "net_change_in_cash": -245000000 }, "raw_data": { "income": { "ebit": "1747000000", "ebitda": "2480000000", "netIncome": "250000000", "grossProfit": "2694000000", "depreciation": "None", "totalRevenue": "13517000000", "costOfRevenue": "10823000000", "interestIncome": "57000000", "incomeBeforeTax": "1625000000", "interestExpense": "122000000", "operatingIncome": "2415000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "732000000", "reportedCurrency": "USD", "netInterestIncome": "-122000000", "nonInterestIncome": "None", "operatingExpenses": "279000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31000000", "otherNonOperatingIncome": "-64000000", "costofGoodsAndServicesSold": "10823000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "733000000", "sellingGeneralAndAdministrative": "248000000", "netIncomeFromContinuingOperations": "871000000" }, "balance": { "goodwill": "151000000", "inventory": "1819000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "16132000000", "longTermDebt": "1801000000", "shortTermDebt": "1000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "57000000", "reportedCurrency": "USD", "retainedEarnings": "570000000", "totalLiabilities": "8544000000", "otherCurrentAssets": "393000000", "totalCurrentAssets": "4328000000", "currentLongTermDebt": "1000000", "longTermInvestments": "1360000000", "shortTermInvestments": "3000000", "currentNetReceivables": "1003000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11804000000", "currentAccountsPayable": "1663000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8450000000", "shortLongTermDebtTotal": "1802000000", "totalShareholderEquity": "5618000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "829000000", "totalCurrentLiabilities": "2919000000", "otherNonCurrentLiabilities": "54000000", "totalNonCurrentLiabilities": "5625000000", "cashAndShortTermInvestments": "1113000000", "commonStockSharesOutstanding": "188534139", "intangibleAssetsExcludingGoodwill": "57000000", "cashAndCashEquivalentsAtCarryingValue": "1113000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "893000000", "profitLoss": "None", "dividendPayout": "827000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-278000000", "operatingCashflow": "448000000", "capitalExpenditures": "399000000", "changeInReceivables": "-43000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-288000000", "cashflowFromInvestment": "-405000000", "stockBasedCompensation": "35000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "827000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-245000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "733000000", "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": "2026-06-07T00:36:37.039468+00:00", "is_restated": false, "income_statement": { "revenue": 3193000000, "cost_of_revenue": 2512000000, "gross_profit": 681000000, "ebit": 570000000, "ebitda": 732000000, "pretax_income": 499000000, "tax_provision": 82000000, "net_income": 425000000, "net_income_to_common": 425000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1377000000, "total_current_assets": 5678000000, "total_assets": 16640000000, "short_term_debt": 1000000, "long_term_debt": 2441000000, "total_debt": 2442000000, "total_liabilities": 9749000000, "total_equity": 6826000000, "shares_outstanding": 265689699, "goodwill_and_intangibles": 34000000 }, "cash_flow": { "operating_cash_flow": -179000000, "capital_expenditure": 119000000, "free_cash_flow": -60000000, "dividends_paid": 27000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208201, "ticker_id": 50, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:36:37.039468+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "570000000", "ebitda": "732000000", "netIncome": "425000000", "grossProfit": "681000000", "depreciation": "None", "totalRevenue": "3193000000", "costOfRevenue": "2512000000", "interestIncome": "None", "incomeBeforeTax": "499000000", "interestExpense": "35000000", "operatingIncome": "570000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "82000000", "reportedCurrency": "USD", "netInterestIncome": "-35000000", "nonInterestIncome": "None", "operatingExpenses": "111000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2512000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "162000000", "sellingGeneralAndAdministrative": "83000000", "netIncomeFromContinuingOperations": "417000000" }, "balance": { "goodwill": "None", "inventory": "2297000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "16640000000", "longTermDebt": "2441000000", "shortTermDebt": "1000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "34000000", "reportedCurrency": "USD", "retainedEarnings": "127000000", "totalLiabilities": "9749000000", "otherCurrentAssets": "603000000", "totalCurrentAssets": "5678000000", "currentLongTermDebt": "1000000", "longTermInvestments": "1976000000", "shortTermInvestments": "None", "currentNetReceivables": "1401000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10962000000", "currentAccountsPayable": "1771000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2442000000", "totalShareholderEquity": "6826000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1744000000", "totalCurrentLiabilities": "3826000000", "otherNonCurrentLiabilities": "513000000", "totalNonCurrentLiabilities": "5923000000", "cashAndShortTermInvestments": "1377000000", "commonStockSharesOutstanding": "265689699", "intangibleAssetsExcludingGoodwill": "34000000", "cashAndCashEquivalentsAtCarryingValue": "1377000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "417000000", "profitLoss": "None", "dividendPayout": "27000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-183000000", "operatingCashflow": "-179000000", "capitalExpenditures": "119000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "60000000", "cashflowFromInvestment": "-129000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "162000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3193000000, "cost_of_revenue": 2512000000, "gross_profit": 681000000, "research_and_development": 10000000, "selling_general_admin": 83000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 570000000, "depreciation_amortisation": 162000000, "ebitda": 732000000, "interest_expense": 35000000, "interest_income": null, "other_non_operating": null, "pretax_income": 499000000, "tax_provision": 82000000, "effective_tax_rate": null, "net_income": 425000000, "net_income_continuing_ops": 417000000, "net_income_to_common": 425000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1377000000, "short_term_investments": null, "net_receivables": 1401000000, "inventory": 2297000000, "other_current_assets": null, "total_current_assets": 5678000000, "net_ppe": null, "goodwill": null, "intangible_assets": 34000000, "goodwill_and_intangibles": 34000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10962000000, "total_assets": 16640000000, "short_term_debt": 1000000, "accounts_payable": 1771000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3826000000, "long_term_debt": 2441000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5923000000, "total_liabilities": 9749000000, "total_debt": 2442000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 127000000, "total_equity": 6826000000, "shares_outstanding": 265689699, "operating_cash_flow": -179000000, "stock_based_compensation": 13000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 119000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -129000000, "dividends_paid": 27000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 60000000, "free_cash_flow": -60000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "570000000", "ebitda": "732000000", "netIncome": "425000000", "grossProfit": "681000000", "depreciation": "None", "totalRevenue": "3193000000", "costOfRevenue": "2512000000", "interestIncome": "None", "incomeBeforeTax": "499000000", "interestExpense": "35000000", "operatingIncome": "570000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "82000000", "reportedCurrency": "USD", "netInterestIncome": "-35000000", "nonInterestIncome": "None", "operatingExpenses": "111000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2512000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "162000000", "sellingGeneralAndAdministrative": "83000000", "netIncomeFromContinuingOperations": "417000000" }, "balance": { "goodwill": "None", "inventory": "2297000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "16640000000", "longTermDebt": "2441000000", "shortTermDebt": "1000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "34000000", "reportedCurrency": "USD", "retainedEarnings": "127000000", "totalLiabilities": "9749000000", "otherCurrentAssets": "603000000", "totalCurrentAssets": "5678000000", "currentLongTermDebt": "1000000", "longTermInvestments": "1976000000", "shortTermInvestments": "None", "currentNetReceivables": "1401000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10962000000", "currentAccountsPayable": "1771000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2442000000", "totalShareholderEquity": "6826000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1744000000", "totalCurrentLiabilities": "3826000000", "otherNonCurrentLiabilities": "513000000", "totalNonCurrentLiabilities": "5923000000", "cashAndShortTermInvestments": "1377000000", "commonStockSharesOutstanding": "265689699", "intangibleAssetsExcludingGoodwill": "34000000", "cashAndCashEquivalentsAtCarryingValue": "1377000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "417000000", "profitLoss": "None", "dividendPayout": "27000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-183000000", "operatingCashflow": "-179000000", "capitalExpenditures": "119000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "60000000", "cashflowFromInvestment": "-129000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "162000000", "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": "2026-06-07T00:36:37.039468+00:00", "is_restated": false, "income_statement": { "revenue": 3449000000, "cost_of_revenue": 2854000000, "gross_profit": 595000000, "ebit": 103000000, "ebitda": 265000000, "pretax_income": 87000000, "tax_provision": -128000000, "net_income": 204000000, "net_income_to_common": 204000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1692000000, "total_current_assets": 5469000000, "total_assets": 16129000000, "short_term_debt": 50000000, "long_term_debt": 2438000000, "total_debt": 2488000000, "total_liabilities": 9935000000, "total_equity": 6118000000, "shares_outstanding": 263299637, "goodwill_and_intangibles": 34000000 }, "cash_flow": { "operating_cash_flow": 367000000, "capital_expenditure": 205000000, "free_cash_flow": 572000000, "dividends_paid": 26000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208202, "ticker_id": 50, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:36:37.039468+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "103000000", "ebitda": "265000000", "netIncome": "204000000", "grossProfit": "595000000", "depreciation": "None", "totalRevenue": "3449000000", "costOfRevenue": "2854000000", "interestIncome": "16000000", "incomeBeforeTax": "87000000", "interestExpense": "16000000", "operatingIncome": "103000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-128000000", "reportedCurrency": "USD", "netInterestIncome": "-16000000", "nonInterestIncome": "None", "operatingExpenses": "492000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "-11000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2854000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "162000000", "sellingGeneralAndAdministrative": "68000000", "netIncomeFromContinuingOperations": "202000000" }, "balance": { "goodwill": "0", "inventory": "2177000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "16129000000", "longTermDebt": "2438000000", "shortTermDebt": "50000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "34000000", "reportedCurrency": "USD", "retainedEarnings": "-271000000", "totalLiabilities": "9935000000", "otherCurrentAssets": "283000000", "totalCurrentAssets": "5469000000", "currentLongTermDebt": "1000000", "longTermInvestments": "1874000000", "shortTermInvestments": "49000000", "currentNetReceivables": "1268000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10660000000", "currentAccountsPayable": "1938000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6700000000", "shortLongTermDebtTotal": "2747000000", "totalShareholderEquity": "6118000000", "capitalLeaseObligations": "259000000", "otherCurrentLiabilities": "1519000000", "totalCurrentLiabilities": "3801000000", "otherNonCurrentLiabilities": "35000000", "totalNonCurrentLiabilities": "6134000000", "cashAndShortTermInvestments": "1692000000", "commonStockSharesOutstanding": "263299637", "intangibleAssetsExcludingGoodwill": "34000000", "cashAndCashEquivalentsAtCarryingValue": "1692000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "201000000", "profitLoss": "None", "dividendPayout": "26000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "4000000", "operatingCashflow": "367000000", "capitalExpenditures": "205000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-206000000", "cashflowFromInvestment": "-251000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "84000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "162000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3449000000, "cost_of_revenue": 2854000000, "gross_profit": 595000000, "research_and_development": -11000000, "selling_general_admin": 68000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 103000000, "depreciation_amortisation": 162000000, "ebitda": 265000000, "interest_expense": 16000000, "interest_income": null, "other_non_operating": null, "pretax_income": 87000000, "tax_provision": -128000000, "effective_tax_rate": null, "net_income": 204000000, "net_income_continuing_ops": 202000000, "net_income_to_common": 204000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1692000000, "short_term_investments": 49000000, "net_receivables": 1268000000, "inventory": 2177000000, "other_current_assets": null, "total_current_assets": 5469000000, "net_ppe": null, "goodwill": 0, "intangible_assets": 34000000, "goodwill_and_intangibles": 34000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10660000000, "total_assets": 16129000000, "short_term_debt": 50000000, "accounts_payable": 1938000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3801000000, "long_term_debt": 2438000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6134000000, "total_liabilities": 9935000000, "total_debt": 2488000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -271000000, "total_equity": 6118000000, "shares_outstanding": 263299637, "operating_cash_flow": 367000000, "stock_based_compensation": 8000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 205000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -251000000, "dividends_paid": 26000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -206000000, "free_cash_flow": 572000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "103000000", "ebitda": "265000000", "netIncome": "204000000", "grossProfit": "595000000", "depreciation": "None", "totalRevenue": "3449000000", "costOfRevenue": "2854000000", "interestIncome": "16000000", "incomeBeforeTax": "87000000", "interestExpense": "16000000", "operatingIncome": "103000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-128000000", "reportedCurrency": "USD", "netInterestIncome": "-16000000", "nonInterestIncome": "None", "operatingExpenses": "492000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "-11000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2854000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "162000000", "sellingGeneralAndAdministrative": "68000000", "netIncomeFromContinuingOperations": "202000000" }, "balance": { "goodwill": "0", "inventory": "2177000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "16129000000", "longTermDebt": "2438000000", "shortTermDebt": "50000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "34000000", "reportedCurrency": "USD", "retainedEarnings": "-271000000", "totalLiabilities": "9935000000", "otherCurrentAssets": "283000000", "totalCurrentAssets": "5469000000", "currentLongTermDebt": "1000000", "longTermInvestments": "1874000000", "shortTermInvestments": "49000000", "currentNetReceivables": "1268000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10660000000", "currentAccountsPayable": "1938000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6700000000", "shortLongTermDebtTotal": "2747000000", "totalShareholderEquity": "6118000000", "capitalLeaseObligations": "259000000", "otherCurrentLiabilities": "1519000000", "totalCurrentLiabilities": "3801000000", "otherNonCurrentLiabilities": "35000000", "totalNonCurrentLiabilities": "6134000000", "cashAndShortTermInvestments": "1692000000", "commonStockSharesOutstanding": "263299637", "intangibleAssetsExcludingGoodwill": "34000000", "cashAndCashEquivalentsAtCarryingValue": "1692000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "201000000", "profitLoss": "None", "dividendPayout": "26000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "4000000", "operatingCashflow": "367000000", "capitalExpenditures": "205000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-206000000", "cashflowFromInvestment": "-251000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "84000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "162000000", "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": "2026-06-07T00:36:37.039468+00:00", "is_restated": false, "income_statement": { "revenue": 2995000000, "cost_of_revenue": 2855000000, "gross_profit": 140000000, "ebit": 200000000, "ebitda": 360000000, "pretax_income": 167000000, "tax_provision": -51000000, "net_income": 232000000, "net_income_to_common": 232000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1485000000, "total_current_assets": 5284000000, "total_assets": 15969000000, "short_term_debt": 2578000000, "long_term_debt": 2578000000, "total_debt": 5156000000, "total_liabilities": 9538000000, "total_equity": 6345000000, "shares_outstanding": 258855144, "goodwill_and_intangibles": 179000000 }, "cash_flow": { "operating_cash_flow": 255000000, "capital_expenditure": 189000000, "free_cash_flow": 444000000, "dividends_paid": 26000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208204, "ticker_id": 50, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:36:37.039468+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "200000000", "ebitda": "360000000", "netIncome": "232000000", "grossProfit": "140000000", "depreciation": "None", "totalRevenue": "2995000000", "costOfRevenue": "2855000000", "interestIncome": "992000000", "incomeBeforeTax": "167000000", "interestExpense": "33000000", "operatingIncome": "51000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-51000000", "reportedCurrency": "USD", "netInterestIncome": "-33000000", "nonInterestIncome": "None", "operatingExpenses": "89000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2855000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160000000", "sellingGeneralAndAdministrative": "78000000", "netIncomeFromContinuingOperations": "218000000" }, "balance": { "goodwill": "145000000", "inventory": "2191000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "15969000000", "longTermDebt": "2578000000", "shortTermDebt": "2578000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "34000000", "reportedCurrency": "USD", "retainedEarnings": "-458000000", "totalLiabilities": "9538000000", "otherCurrentAssets": "414000000", "totalCurrentAssets": "5284000000", "currentLongTermDebt": "None", "longTermInvestments": "1947000000", "shortTermInvestments": "None", "currentNetReceivables": "1194000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10685000000", "currentAccountsPayable": "1618000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6629000000", "shortLongTermDebtTotal": "5156000000", "totalShareholderEquity": "6345000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1149000000", "totalCurrentLiabilities": "3386000000", "otherNonCurrentLiabilities": "506000000", "totalNonCurrentLiabilities": "6152000000", "cashAndShortTermInvestments": "1485000000", "commonStockSharesOutstanding": "258855144", "intangibleAssetsExcludingGoodwill": "34000000", "cashAndCashEquivalentsAtCarryingValue": "1485000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "232000000", "profitLoss": "None", "dividendPayout": "26000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "50000000", "operatingCashflow": "255000000", "capitalExpenditures": "189000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65000000", "cashflowFromInvestment": "-11000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-84000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2995000000, "cost_of_revenue": 2855000000, "gross_profit": 140000000, "research_and_development": 11000000, "selling_general_admin": 78000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 200000000, "depreciation_amortisation": 160000000, "ebitda": 360000000, "interest_expense": 33000000, "interest_income": null, "other_non_operating": null, "pretax_income": 167000000, "tax_provision": -51000000, "effective_tax_rate": null, "net_income": 232000000, "net_income_continuing_ops": 218000000, "net_income_to_common": 232000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1485000000, "short_term_investments": null, "net_receivables": 1194000000, "inventory": 2191000000, "other_current_assets": null, "total_current_assets": 5284000000, "net_ppe": null, "goodwill": 145000000, "intangible_assets": 34000000, "goodwill_and_intangibles": 179000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10685000000, "total_assets": 15969000000, "short_term_debt": 2578000000, "accounts_payable": 1618000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3386000000, "long_term_debt": 2578000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6152000000, "total_liabilities": 9538000000, "total_debt": 5156000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -458000000, "total_equity": 6345000000, "shares_outstanding": 258855144, "operating_cash_flow": 255000000, "stock_based_compensation": 10000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 189000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11000000, "dividends_paid": 26000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -65000000, "free_cash_flow": 444000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "200000000", "ebitda": "360000000", "netIncome": "232000000", "grossProfit": "140000000", "depreciation": "None", "totalRevenue": "2995000000", "costOfRevenue": "2855000000", "interestIncome": "992000000", "incomeBeforeTax": "167000000", "interestExpense": "33000000", "operatingIncome": "51000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-51000000", "reportedCurrency": "USD", "netInterestIncome": "-33000000", "nonInterestIncome": "None", "operatingExpenses": "89000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2855000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160000000", "sellingGeneralAndAdministrative": "78000000", "netIncomeFromContinuingOperations": "218000000" }, "balance": { "goodwill": "145000000", "inventory": "2191000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "15969000000", "longTermDebt": "2578000000", "shortTermDebt": "2578000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "34000000", "reportedCurrency": "USD", "retainedEarnings": "-458000000", "totalLiabilities": "9538000000", "otherCurrentAssets": "414000000", "totalCurrentAssets": "5284000000", "currentLongTermDebt": "None", "longTermInvestments": "1947000000", "shortTermInvestments": "None", "currentNetReceivables": "1194000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10685000000", "currentAccountsPayable": "1618000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6629000000", "shortLongTermDebtTotal": "5156000000", "totalShareholderEquity": "6345000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-1149000000", "totalCurrentLiabilities": "3386000000", "otherNonCurrentLiabilities": "506000000", "totalNonCurrentLiabilities": "6152000000", "cashAndShortTermInvestments": "1485000000", "commonStockSharesOutstanding": "258855144", "intangibleAssetsExcludingGoodwill": "34000000", "cashAndCashEquivalentsAtCarryingValue": "1485000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "232000000", "profitLoss": "None", "dividendPayout": "26000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "50000000", "operatingCashflow": "255000000", "capitalExpenditures": "189000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65000000", "cashflowFromInvestment": "-11000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-84000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160000000", "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": "2026-06-07T00:36:37.039468+00:00", "is_restated": false, "income_statement": { "revenue": 3018000000, "cost_of_revenue": 2805000000, "gross_profit": 213000000, "ebit": 217000000, "ebitda": 370000000, "pretax_income": 161000000, "tax_provision": 10000000, "net_income": 164000000, "net_income_to_common": 164000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1514000000, "total_current_assets": 5399000000, "total_assets": 14990000000, "short_term_debt": 75000000, "long_term_debt": 2574000000, "total_debt": 2649000000, "total_liabilities": 8755000000, "total_equity": 6135000000, "shares_outstanding": 260344776, "goodwill_and_intangibles": 178000000 }, "cash_flow": { "operating_cash_flow": 488000000, "capital_expenditure": 131000000, "free_cash_flow": 619000000, "dividends_paid": 27000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208205, "ticker_id": 50, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:36:37.039468+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "217000000", "ebitda": "370000000", "netIncome": "164000000", "grossProfit": "213000000", "depreciation": "None", "totalRevenue": "3018000000", "costOfRevenue": "2805000000", "interestIncome": "56000000", "incomeBeforeTax": "161000000", "interestExpense": "56000000", "operatingIncome": "119000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "10000000", "reportedCurrency": "USD", "netInterestIncome": "-56000000", "nonInterestIncome": "None", "operatingExpenses": "94000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2805000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "153000000", "sellingGeneralAndAdministrative": "82000000", "netIncomeFromContinuingOperations": "151000000" }, "balance": { "goodwill": "144000000", "inventory": "2220000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "14990000000", "longTermDebt": "2574000000", "shortTermDebt": "75000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "34000000", "reportedCurrency": "USD", "retainedEarnings": "-664000000", "totalLiabilities": "8755000000", "otherCurrentAssets": "461000000", "totalCurrentAssets": "5399000000", "currentLongTermDebt": "75000000", "longTermInvestments": "1016000000", "shortTermInvestments": "None", "currentNetReceivables": "1204000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9591000000", "currentAccountsPayable": "1633000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6671000000", "shortLongTermDebtTotal": "2649000000", "totalShareholderEquity": "6135000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1318000000", "totalCurrentLiabilities": "3272000000", "otherNonCurrentLiabilities": "463000000", "totalNonCurrentLiabilities": "5483000000", "cashAndShortTermInvestments": "1514000000", "commonStockSharesOutstanding": "260344776", "intangibleAssetsExcludingGoodwill": "34000000", "cashAndCashEquivalentsAtCarryingValue": "1514000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "151000000", "profitLoss": "None", "dividendPayout": "27000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "44000000", "operatingCashflow": "488000000", "capitalExpenditures": "131000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67000000", "cashflowFromInvestment": "-132000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "153000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3018000000, "cost_of_revenue": 2805000000, "gross_profit": 213000000, "research_and_development": 12000000, "selling_general_admin": 82000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 217000000, "depreciation_amortisation": 153000000, "ebitda": 370000000, "interest_expense": 56000000, "interest_income": null, "other_non_operating": null, "pretax_income": 161000000, "tax_provision": 10000000, "effective_tax_rate": null, "net_income": 164000000, "net_income_continuing_ops": 151000000, "net_income_to_common": 164000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1514000000, "short_term_investments": null, "net_receivables": 1204000000, "inventory": 2220000000, "other_current_assets": null, "total_current_assets": 5399000000, "net_ppe": null, "goodwill": 144000000, "intangible_assets": 34000000, "goodwill_and_intangibles": 178000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9591000000, "total_assets": 14990000000, "short_term_debt": 75000000, "accounts_payable": 1633000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3272000000, "long_term_debt": 2574000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5483000000, "total_liabilities": 8755000000, "total_debt": 2649000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -664000000, "total_equity": 6135000000, "shares_outstanding": 260344776, "operating_cash_flow": 488000000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 131000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -132000000, "dividends_paid": 27000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -67000000, "free_cash_flow": 619000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "217000000", "ebitda": "370000000", "netIncome": "164000000", "grossProfit": "213000000", "depreciation": "None", "totalRevenue": "3018000000", "costOfRevenue": "2805000000", "interestIncome": "56000000", "incomeBeforeTax": "161000000", "interestExpense": "56000000", "operatingIncome": "119000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "10000000", "reportedCurrency": "USD", "netInterestIncome": "-56000000", "nonInterestIncome": "None", "operatingExpenses": "94000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2805000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "153000000", "sellingGeneralAndAdministrative": "82000000", "netIncomeFromContinuingOperations": "151000000" }, "balance": { "goodwill": "144000000", "inventory": "2220000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "14990000000", "longTermDebt": "2574000000", "shortTermDebt": "75000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "34000000", "reportedCurrency": "USD", "retainedEarnings": "-664000000", "totalLiabilities": "8755000000", "otherCurrentAssets": "461000000", "totalCurrentAssets": "5399000000", "currentLongTermDebt": "75000000", "longTermInvestments": "1016000000", "shortTermInvestments": "None", "currentNetReceivables": "1204000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9591000000", "currentAccountsPayable": "1633000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6671000000", "shortLongTermDebtTotal": "2649000000", "totalShareholderEquity": "6135000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1318000000", "totalCurrentLiabilities": "3272000000", "otherNonCurrentLiabilities": "463000000", "totalNonCurrentLiabilities": "5483000000", "cashAndShortTermInvestments": "1514000000", "commonStockSharesOutstanding": "260344776", "intangibleAssetsExcludingGoodwill": "34000000", "cashAndCashEquivalentsAtCarryingValue": "1514000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "151000000", "profitLoss": "None", "dividendPayout": "27000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "44000000", "operatingCashflow": "488000000", "capitalExpenditures": "131000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67000000", "cashflowFromInvestment": "-132000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "153000000", "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": "2026-06-07T00:36:37.039468+00:00", "is_restated": false, "income_statement": { "revenue": 3369000000, "cost_of_revenue": 2493000000, "gross_profit": 781000000, "ebit": 721000000, "ebitda": 869000000, "pretax_income": 668000000, "tax_provision": 120000000, "net_income": 548000000, "net_income_to_common": 548000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1202000000, "total_current_assets": 5207000000, "total_assets": 14574000000, "short_term_debt": 75000000, "long_term_debt": 2573000000, "total_debt": 2648000000, "total_liabilities": 8759000000, "total_equity": 5815000000, "shares_outstanding": 259000000, "goodwill_and_intangibles": 178000000 }, "cash_flow": { "operating_cash_flow": 75000000, "capital_expenditure": 93000000, "free_cash_flow": 168000000, "dividends_paid": 26000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208206, "ticker_id": 50, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:36:37.039468+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "721000000", "ebitda": "869000000", "netIncome": "548000000", "grossProfit": "781000000", "depreciation": "None", "totalRevenue": "3369000000", "costOfRevenue": "2493000000", "interestIncome": "35000000", "incomeBeforeTax": "668000000", "interestExpense": "53000000", "operatingIncome": "698000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "120000000", "reportedCurrency": "USD", "netInterestIncome": "-53000000", "nonInterestIncome": "None", "operatingExpenses": "83000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2493000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148000000", "sellingGeneralAndAdministrative": "71000000", "netIncomeFromContinuingOperations": "548000000" }, "balance": { "goodwill": "143000000", "inventory": "2182000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "14574000000", "longTermDebt": "2573000000", "shortTermDebt": "75000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "35000000", "reportedCurrency": "USD", "retainedEarnings": "-801000000", "totalLiabilities": "8759000000", "otherCurrentAssets": "476000000", "totalCurrentAssets": "5207000000", "currentLongTermDebt": "75000000", "longTermInvestments": "1011000000", "shortTermInvestments": "None", "currentNetReceivables": "1347000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9367000000", "currentAccountsPayable": "1629000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6497000000", "shortLongTermDebtTotal": "2648000000", "totalShareholderEquity": "5815000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1241000000", "totalCurrentLiabilities": "3039000000", "otherNonCurrentLiabilities": "747000000", "totalNonCurrentLiabilities": "5720000000", "cashAndShortTermInvestments": "1202000000", "commonStockSharesOutstanding": "259000000", "intangibleAssetsExcludingGoodwill": "35000000", "cashAndCashEquivalentsAtCarryingValue": "1202000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "548000000", "profitLoss": "None", "dividendPayout": "26000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-155000000", "operatingCashflow": "75000000", "capitalExpenditures": "93000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "77000000", "cashflowFromInvestment": "-108000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3369000000, "cost_of_revenue": 2493000000, "gross_profit": 781000000, "research_and_development": 12000000, "selling_general_admin": 71000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 721000000, "depreciation_amortisation": 148000000, "ebitda": 869000000, "interest_expense": 53000000, "interest_income": null, "other_non_operating": null, "pretax_income": 668000000, "tax_provision": 120000000, "effective_tax_rate": null, "net_income": 548000000, "net_income_continuing_ops": 548000000, "net_income_to_common": 548000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1202000000, "short_term_investments": null, "net_receivables": 1347000000, "inventory": 2182000000, "other_current_assets": null, "total_current_assets": 5207000000, "net_ppe": null, "goodwill": 143000000, "intangible_assets": 35000000, "goodwill_and_intangibles": 178000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9367000000, "total_assets": 14574000000, "short_term_debt": 75000000, "accounts_payable": 1629000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3039000000, "long_term_debt": 2573000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5720000000, "total_liabilities": 8759000000, "total_debt": 2648000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -801000000, "total_equity": 5815000000, "shares_outstanding": 259000000, "operating_cash_flow": 75000000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -108000000, "dividends_paid": 26000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 77000000, "free_cash_flow": 168000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "721000000", "ebitda": "869000000", "netIncome": "548000000", "grossProfit": "781000000", "depreciation": "None", "totalRevenue": "3369000000", "costOfRevenue": "2493000000", "interestIncome": "35000000", "incomeBeforeTax": "668000000", "interestExpense": "53000000", "operatingIncome": "698000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "120000000", "reportedCurrency": "USD", "netInterestIncome": "-53000000", "nonInterestIncome": "None", "operatingExpenses": "83000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2493000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148000000", "sellingGeneralAndAdministrative": "71000000", "netIncomeFromContinuingOperations": "548000000" }, "balance": { "goodwill": "143000000", "inventory": "2182000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "14574000000", "longTermDebt": "2573000000", "shortTermDebt": "75000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "35000000", "reportedCurrency": "USD", "retainedEarnings": "-801000000", "totalLiabilities": "8759000000", "otherCurrentAssets": "476000000", "totalCurrentAssets": "5207000000", "currentLongTermDebt": "75000000", "longTermInvestments": "1011000000", "shortTermInvestments": "None", "currentNetReceivables": "1347000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9367000000", "currentAccountsPayable": "1629000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6497000000", "shortLongTermDebtTotal": "2648000000", "totalShareholderEquity": "5815000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1241000000", "totalCurrentLiabilities": "3039000000", "otherNonCurrentLiabilities": "747000000", "totalNonCurrentLiabilities": "5720000000", "cashAndShortTermInvestments": "1202000000", "commonStockSharesOutstanding": "259000000", "intangibleAssetsExcludingGoodwill": "35000000", "cashAndCashEquivalentsAtCarryingValue": "1202000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "548000000", "profitLoss": "None", "dividendPayout": "26000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-155000000", "operatingCashflow": "75000000", "capitalExpenditures": "93000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "77000000", "cashflowFromInvestment": "-108000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148000000", "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": "2026-06-07T00:36:37.039468+00:00", "is_restated": false, "income_statement": { "revenue": 3977000000, "cost_of_revenue": 2873000000, "gross_profit": 1104000000, "ebit": 383000000, "ebitda": 542000000, "pretax_income": 338000000, "tax_provision": 136000000, "net_income": 202000000, "net_income_to_common": 202000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1138000000, "total_current_assets": 4914000000, "total_assets": 14064000000, "short_term_debt": 125000000, "long_term_debt": 2470000000, "total_debt": 2595000000, "total_liabilities": 8907000000, "total_equity": 5157000000, "shares_outstanding": 258356066, "goodwill_and_intangibles": 178000000 }, "cash_flow": { "operating_cash_flow": 415000000, "capital_expenditure": 169000000, "free_cash_flow": 584000000, "dividends_paid": 27000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208207, "ticker_id": 50, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:36:37.039468+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "383000000", "ebitda": "542000000", "netIncome": "202000000", "grossProfit": "1104000000", "depreciation": "None", "totalRevenue": "3977000000", "costOfRevenue": "2873000000", "interestIncome": "77000000", "incomeBeforeTax": "338000000", "interestExpense": "45000000", "operatingIncome": "1007000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "136000000", "reportedCurrency": "USD", "netInterestIncome": "-45000000", "nonInterestIncome": "None", "operatingExpenses": "97000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2873000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159000000", "sellingGeneralAndAdministrative": "80000000", "netIncomeFromContinuingOperations": "202000000" }, "balance": { "goodwill": "142000000", "inventory": "1998000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "14064000000", "longTermDebt": "2470000000", "shortTermDebt": "125000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "36000000", "reportedCurrency": "USD", "retainedEarnings": "-1323000000", "totalLiabilities": "8907000000", "otherCurrentAssets": "539000000", "totalCurrentAssets": "4914000000", "currentLongTermDebt": "125000000", "longTermInvestments": "980000000", "shortTermInvestments": "None", "currentNetReceivables": "1239000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9150000000", "currentAccountsPayable": "1805000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6389000000", "shortLongTermDebtTotal": "2818000000", "totalShareholderEquity": "5157000000", "capitalLeaseObligations": "223000000", "otherCurrentLiabilities": "1465000000", "totalCurrentLiabilities": "3395000000", "otherNonCurrentLiabilities": "50000000", "totalNonCurrentLiabilities": "5512000000", "cashAndShortTermInvestments": "1138000000", "commonStockSharesOutstanding": "258356066", "intangibleAssetsExcludingGoodwill": "36000000", "cashAndCashEquivalentsAtCarryingValue": "1138000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "202000000", "profitLoss": "None", "dividendPayout": "27000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-28000000", "operatingCashflow": "415000000", "capitalExpenditures": "169000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-394000000", "cashflowFromInvestment": "-174000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3977000000, "cost_of_revenue": 2873000000, "gross_profit": 1104000000, "research_and_development": 17000000, "selling_general_admin": 80000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 383000000, "depreciation_amortisation": 159000000, "ebitda": 542000000, "interest_expense": 45000000, "interest_income": null, "other_non_operating": null, "pretax_income": 338000000, "tax_provision": 136000000, "effective_tax_rate": null, "net_income": 202000000, "net_income_continuing_ops": 202000000, "net_income_to_common": 202000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1138000000, "short_term_investments": null, "net_receivables": 1239000000, "inventory": 1998000000, "other_current_assets": null, "total_current_assets": 4914000000, "net_ppe": null, "goodwill": 142000000, "intangible_assets": 36000000, "goodwill_and_intangibles": 178000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9150000000, "total_assets": 14064000000, "short_term_debt": 125000000, "accounts_payable": 1805000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3395000000, "long_term_debt": 2470000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5512000000, "total_liabilities": 8907000000, "total_debt": 2595000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1323000000, "total_equity": 5157000000, "shares_outstanding": 258356066, "operating_cash_flow": 415000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 169000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -174000000, "dividends_paid": 27000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -394000000, "free_cash_flow": 584000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "383000000", "ebitda": "542000000", "netIncome": "202000000", "grossProfit": "1104000000", "depreciation": "None", "totalRevenue": "3977000000", "costOfRevenue": "2873000000", "interestIncome": "77000000", "incomeBeforeTax": "338000000", "interestExpense": "45000000", "operatingIncome": "1007000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "136000000", "reportedCurrency": "USD", "netInterestIncome": "-45000000", "nonInterestIncome": "None", "operatingExpenses": "97000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2873000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159000000", "sellingGeneralAndAdministrative": "80000000", "netIncomeFromContinuingOperations": "202000000" }, "balance": { "goodwill": "142000000", "inventory": "1998000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "14064000000", "longTermDebt": "2470000000", "shortTermDebt": "125000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "36000000", "reportedCurrency": "USD", "retainedEarnings": "-1323000000", "totalLiabilities": "8907000000", "otherCurrentAssets": "539000000", "totalCurrentAssets": "4914000000", "currentLongTermDebt": "125000000", "longTermInvestments": "980000000", "shortTermInvestments": "None", "currentNetReceivables": "1239000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9150000000", "currentAccountsPayable": "1805000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6389000000", "shortLongTermDebtTotal": "2818000000", "totalShareholderEquity": "5157000000", "capitalLeaseObligations": "223000000", "otherCurrentLiabilities": "1465000000", "totalCurrentLiabilities": "3395000000", "otherNonCurrentLiabilities": "50000000", "totalNonCurrentLiabilities": "5512000000", "cashAndShortTermInvestments": "1138000000", "commonStockSharesOutstanding": "258356066", "intangibleAssetsExcludingGoodwill": "36000000", "cashAndCashEquivalentsAtCarryingValue": "1138000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "202000000", "profitLoss": "None", "dividendPayout": "27000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-28000000", "operatingCashflow": "415000000", "capitalExpenditures": "169000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-394000000", "cashflowFromInvestment": "-174000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159000000", "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": "2026-06-07T00:36:37.039468+00:00", "is_restated": false, "income_statement": { "revenue": 2830000000, "cost_of_revenue": 2479000000, "gross_profit": 351000000, "ebit": 228000000, "ebitda": 387000000, "pretax_income": 184000000, "tax_provision": 86000000, "net_income": 90000000, "net_income_to_common": 90000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1313000000, "total_current_assets": 4866000000, "total_assets": 14542000000, "short_term_debt": 464000000, "long_term_debt": 2469000000, "total_debt": 2933000000, "total_liabilities": 9292000000, "total_equity": 5250000000, "shares_outstanding": 233594549, "goodwill_and_intangibles": 178000000 }, "cash_flow": { "operating_cash_flow": 143000000, "capital_expenditure": 146000000, "free_cash_flow": 289000000, "dividends_paid": 26000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208209, "ticker_id": 50, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:36:37.039468+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "228000000", "ebitda": "387000000", "netIncome": "90000000", "grossProfit": "351000000", "depreciation": "None", "totalRevenue": "2830000000", "costOfRevenue": "2479000000", "interestIncome": "None", "incomeBeforeTax": "184000000", "interestExpense": "44000000", "operatingIncome": "269000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "86000000", "reportedCurrency": "USD", "netInterestIncome": "-44000000", "nonInterestIncome": "None", "operatingExpenses": "82000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2479000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159000000", "sellingGeneralAndAdministrative": "66000000", "netIncomeFromContinuingOperations": "98000000" }, "balance": { "goodwill": "144000000", "inventory": "2096000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "14542000000", "longTermDebt": "2469000000", "shortTermDebt": "464000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "34000000", "reportedCurrency": "USD", "retainedEarnings": "-1498000000", "totalLiabilities": "9292000000", "otherCurrentAssets": "450000000", "totalCurrentAssets": "4866000000", "currentLongTermDebt": "464000000", "longTermInvestments": "982000000", "shortTermInvestments": "5000000", "currentNetReceivables": "1007000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9676000000", "currentAccountsPayable": "1544000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2933000000", "totalShareholderEquity": "5250000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1342000000", "totalCurrentLiabilities": "3459000000", "otherNonCurrentLiabilities": "632000000", "totalNonCurrentLiabilities": "5833000000", "cashAndShortTermInvestments": "1313000000", "commonStockSharesOutstanding": "233594549", "intangibleAssetsExcludingGoodwill": "34000000", "cashAndCashEquivalentsAtCarryingValue": "1313000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98000000", "profitLoss": "None", "dividendPayout": "26000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-78000000", "operatingCashflow": "143000000", "capitalExpenditures": "146000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-84000000", "cashflowFromInvestment": "-153000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "15000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2830000000, "cost_of_revenue": 2479000000, "gross_profit": 351000000, "research_and_development": 16000000, "selling_general_admin": 66000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 228000000, "depreciation_amortisation": 159000000, "ebitda": 387000000, "interest_expense": 44000000, "interest_income": null, "other_non_operating": null, "pretax_income": 184000000, "tax_provision": 86000000, "effective_tax_rate": null, "net_income": 90000000, "net_income_continuing_ops": 98000000, "net_income_to_common": 90000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1313000000, "short_term_investments": 5000000, "net_receivables": 1007000000, "inventory": 2096000000, "other_current_assets": null, "total_current_assets": 4866000000, "net_ppe": null, "goodwill": 144000000, "intangible_assets": 34000000, "goodwill_and_intangibles": 178000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9676000000, "total_assets": 14542000000, "short_term_debt": 464000000, "accounts_payable": 1544000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3459000000, "long_term_debt": 2469000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5833000000, "total_liabilities": 9292000000, "total_debt": 2933000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1498000000, "total_equity": 5250000000, "shares_outstanding": 233594549, "operating_cash_flow": 143000000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 146000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -153000000, "dividends_paid": 26000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -84000000, "free_cash_flow": 289000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "228000000", "ebitda": "387000000", "netIncome": "90000000", "grossProfit": "351000000", "depreciation": "None", "totalRevenue": "2830000000", "costOfRevenue": "2479000000", "interestIncome": "None", "incomeBeforeTax": "184000000", "interestExpense": "44000000", "operatingIncome": "269000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "86000000", "reportedCurrency": "USD", "netInterestIncome": "-44000000", "nonInterestIncome": "None", "operatingExpenses": "82000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2479000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159000000", "sellingGeneralAndAdministrative": "66000000", "netIncomeFromContinuingOperations": "98000000" }, "balance": { "goodwill": "144000000", "inventory": "2096000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "14542000000", "longTermDebt": "2469000000", "shortTermDebt": "464000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "34000000", "reportedCurrency": "USD", "retainedEarnings": "-1498000000", "totalLiabilities": "9292000000", "otherCurrentAssets": "450000000", "totalCurrentAssets": "4866000000", "currentLongTermDebt": "464000000", "longTermInvestments": "982000000", "shortTermInvestments": "5000000", "currentNetReceivables": "1007000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9676000000", "currentAccountsPayable": "1544000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2933000000", "totalShareholderEquity": "5250000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1342000000", "totalCurrentLiabilities": "3459000000", "otherNonCurrentLiabilities": "632000000", "totalNonCurrentLiabilities": "5833000000", "cashAndShortTermInvestments": "1313000000", "commonStockSharesOutstanding": "233594549", "intangibleAssetsExcludingGoodwill": "34000000", "cashAndCashEquivalentsAtCarryingValue": "1313000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98000000", "profitLoss": "None", "dividendPayout": "26000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-78000000", "operatingCashflow": "143000000", "capitalExpenditures": "146000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-84000000", "cashflowFromInvestment": "-153000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "15000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159000000", "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": "2026-06-07T00:36:37.039468+00:00", "is_restated": false, "income_statement": { "revenue": 2831000000, "cost_of_revenue": 2621000000, "gross_profit": 210000000, "ebit": 132000000, "ebitda": 295000000, "pretax_income": 92000000, "tax_provision": 61000000, "net_income": 20000000, "net_income_to_common": 20000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1396000000, "total_current_assets": 4903000000, "total_assets": 14307000000, "short_term_debt": 79000000, "long_term_debt": 2469000000, "total_debt": 2548000000, "total_liabilities": 8891000000, "total_equity": 3899000000, "shares_outstanding": 181000000, "goodwill_and_intangibles": 179000000 }, "cash_flow": { "operating_cash_flow": 287000000, "capital_expenditure": 164000000, "free_cash_flow": 451000000, "dividends_paid": 18000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208210, "ticker_id": 50, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:36:37.039468+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "132000000", "ebitda": "295000000", "netIncome": "20000000", "grossProfit": "210000000", "depreciation": "None", "totalRevenue": "2831000000", "costOfRevenue": "2621000000", "interestIncome": "None", "incomeBeforeTax": "92000000", "interestExpense": "40000000", "operatingIncome": "128000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "61000000", "reportedCurrency": "USD", "netInterestIncome": "-40000000", "nonInterestIncome": "None", "operatingExpenses": "82000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2621000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163000000", "sellingGeneralAndAdministrative": "69000000", "netIncomeFromContinuingOperations": "31000000" }, "balance": { "goodwill": "144000000", "inventory": "1975000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "14307000000", "longTermDebt": "2469000000", "shortTermDebt": "79000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "35000000", "reportedCurrency": "USD", "retainedEarnings": "-1562000000", "totalLiabilities": "8891000000", "otherCurrentAssets": "458000000", "totalCurrentAssets": "4903000000", "currentLongTermDebt": "79000000", "longTermInvestments": "989000000", "shortTermInvestments": "38000000", "currentNetReceivables": "1074000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9404000000", "currentAccountsPayable": "1619000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2548000000", "totalShareholderEquity": "3899000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1349000000", "totalCurrentLiabilities": "3166000000", "otherNonCurrentLiabilities": "591000000", "totalNonCurrentLiabilities": "5725000000", "cashAndShortTermInvestments": "1396000000", "commonStockSharesOutstanding": "181000000", "intangibleAssetsExcludingGoodwill": "35000000", "cashAndCashEquivalentsAtCarryingValue": "1396000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31000000", "profitLoss": "None", "dividendPayout": "18000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "86000000", "operatingCashflow": "287000000", "capitalExpenditures": "164000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75000000", "cashflowFromInvestment": "-164000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2831000000, "cost_of_revenue": 2621000000, "gross_profit": 210000000, "research_and_development": 13000000, "selling_general_admin": 69000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 132000000, "depreciation_amortisation": 163000000, "ebitda": 295000000, "interest_expense": 40000000, "interest_income": null, "other_non_operating": null, "pretax_income": 92000000, "tax_provision": 61000000, "effective_tax_rate": null, "net_income": 20000000, "net_income_continuing_ops": 31000000, "net_income_to_common": 20000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1396000000, "short_term_investments": 38000000, "net_receivables": 1074000000, "inventory": 1975000000, "other_current_assets": null, "total_current_assets": 4903000000, "net_ppe": null, "goodwill": 144000000, "intangible_assets": 35000000, "goodwill_and_intangibles": 179000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9404000000, "total_assets": 14307000000, "short_term_debt": 79000000, "accounts_payable": 1619000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3166000000, "long_term_debt": 2469000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5725000000, "total_liabilities": 8891000000, "total_debt": 2548000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1562000000, "total_equity": 3899000000, "shares_outstanding": 181000000, "operating_cash_flow": 287000000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 164000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -164000000, "dividends_paid": 18000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -75000000, "free_cash_flow": 451000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "132000000", "ebitda": "295000000", "netIncome": "20000000", "grossProfit": "210000000", "depreciation": "None", "totalRevenue": "2831000000", "costOfRevenue": "2621000000", "interestIncome": "None", "incomeBeforeTax": "92000000", "interestExpense": "40000000", "operatingIncome": "128000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "61000000", "reportedCurrency": "USD", "netInterestIncome": "-40000000", "nonInterestIncome": "None", "operatingExpenses": "82000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2621000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163000000", "sellingGeneralAndAdministrative": "69000000", "netIncomeFromContinuingOperations": "31000000" }, "balance": { "goodwill": "144000000", "inventory": "1975000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "14307000000", "longTermDebt": "2469000000", "shortTermDebt": "79000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "35000000", "reportedCurrency": "USD", "retainedEarnings": "-1562000000", "totalLiabilities": "8891000000", "otherCurrentAssets": "458000000", "totalCurrentAssets": "4903000000", "currentLongTermDebt": "79000000", "longTermInvestments": "989000000", "shortTermInvestments": "38000000", "currentNetReceivables": "1074000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9404000000", "currentAccountsPayable": "1619000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2548000000", "totalShareholderEquity": "3899000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1349000000", "totalCurrentLiabilities": "3166000000", "otherNonCurrentLiabilities": "591000000", "totalNonCurrentLiabilities": "5725000000", "cashAndShortTermInvestments": "1396000000", "commonStockSharesOutstanding": "181000000", "intangibleAssetsExcludingGoodwill": "35000000", "cashAndCashEquivalentsAtCarryingValue": "1396000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31000000", "profitLoss": "None", "dividendPayout": "18000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "86000000", "operatingCashflow": "287000000", "capitalExpenditures": "164000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75000000", "cashflowFromInvestment": "-164000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163000000", "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": "2026-06-07T00:36:37.039468+00:00", "is_restated": false, "income_statement": { "revenue": 2652000000, "cost_of_revenue": 2565000000, "gross_profit": 87000000, "ebit": -298000000, "ebitda": -137000000, "pretax_income": -325000000, "tax_provision": -18000000, "net_income": -252000000, "net_income_to_common": -252000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1358000000, "total_current_assets": 4881000000, "total_assets": 14328000000, "short_term_debt": 79000000, "long_term_debt": 2469000000, "total_debt": 2548000000, "total_liabilities": 8794000000, "total_equity": 3994000000, "shares_outstanding": 179285359, "goodwill_and_intangibles": 182000000 }, "cash_flow": { "operating_cash_flow": -223000000, "capital_expenditure": 101000000, "free_cash_flow": -122000000, "dividends_paid": 19000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208211, "ticker_id": 50, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:36:37.039468+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-298000000", "ebitda": "-137000000", "netIncome": "-252000000", "grossProfit": "87000000", "depreciation": "None", "totalRevenue": "2652000000", "costOfRevenue": "2565000000", "interestIncome": "None", "incomeBeforeTax": "-325000000", "interestExpense": "27000000", "operatingIncome": "16000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-18000000", "reportedCurrency": "USD", "netInterestIncome": "-27000000", "nonInterestIncome": "None", "operatingExpenses": "71000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2565000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "161000000", "sellingGeneralAndAdministrative": "60000000", "netIncomeFromContinuingOperations": "-307000000" }, "balance": { "goodwill": "146000000", "inventory": "2048000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "14328000000", "longTermDebt": "2469000000", "shortTermDebt": "79000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "36000000", "reportedCurrency": "USD", "retainedEarnings": "-1564000000", "totalLiabilities": "8794000000", "otherCurrentAssets": "474000000", "totalCurrentAssets": "4881000000", "currentLongTermDebt": "79000000", "longTermInvestments": "969000000", "shortTermInvestments": "22000000", "currentNetReceivables": "1001000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9447000000", "currentAccountsPayable": "1586000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2548000000", "totalShareholderEquity": "3994000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1282000000", "totalCurrentLiabilities": "3041000000", "otherNonCurrentLiabilities": "606000000", "totalNonCurrentLiabilities": "5753000000", "cashAndShortTermInvestments": "1358000000", "commonStockSharesOutstanding": "179285359", "intangibleAssetsExcludingGoodwill": "36000000", "cashAndCashEquivalentsAtCarryingValue": "1358000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-307000000", "profitLoss": "None", "dividendPayout": "19000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "71000000", "operatingCashflow": "-223000000", "capitalExpenditures": "101000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "754000000", "cashflowFromInvestment": "-117000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "161000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2652000000, "cost_of_revenue": 2565000000, "gross_profit": 87000000, "research_and_development": 11000000, "selling_general_admin": 60000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -298000000, "depreciation_amortisation": 161000000, "ebitda": -137000000, "interest_expense": 27000000, "interest_income": null, "other_non_operating": null, "pretax_income": -325000000, "tax_provision": -18000000, "effective_tax_rate": null, "net_income": -252000000, "net_income_continuing_ops": -307000000, "net_income_to_common": -252000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1358000000, "short_term_investments": 22000000, "net_receivables": 1001000000, "inventory": 2048000000, "other_current_assets": null, "total_current_assets": 4881000000, "net_ppe": null, "goodwill": 146000000, "intangible_assets": 36000000, "goodwill_and_intangibles": 182000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9447000000, "total_assets": 14328000000, "short_term_debt": 79000000, "accounts_payable": 1586000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3041000000, "long_term_debt": 2469000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5753000000, "total_liabilities": 8794000000, "total_debt": 2548000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1564000000, "total_equity": 3994000000, "shares_outstanding": 179285359, "operating_cash_flow": -223000000, "stock_based_compensation": 10000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 101000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -117000000, "dividends_paid": 19000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 754000000, "free_cash_flow": -122000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-298000000", "ebitda": "-137000000", "netIncome": "-252000000", "grossProfit": "87000000", "depreciation": "None", "totalRevenue": "2652000000", "costOfRevenue": "2565000000", "interestIncome": "None", "incomeBeforeTax": "-325000000", "interestExpense": "27000000", "operatingIncome": "16000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-18000000", "reportedCurrency": "USD", "netInterestIncome": "-27000000", "nonInterestIncome": "None", "operatingExpenses": "71000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2565000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "161000000", "sellingGeneralAndAdministrative": "60000000", "netIncomeFromContinuingOperations": "-307000000" }, "balance": { "goodwill": "146000000", "inventory": "2048000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "14328000000", "longTermDebt": "2469000000", "shortTermDebt": "79000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "36000000", "reportedCurrency": "USD", "retainedEarnings": "-1564000000", "totalLiabilities": "8794000000", "otherCurrentAssets": "474000000", "totalCurrentAssets": "4881000000", "currentLongTermDebt": "79000000", "longTermInvestments": "969000000", "shortTermInvestments": "22000000", "currentNetReceivables": "1001000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9447000000", "currentAccountsPayable": "1586000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2548000000", "totalShareholderEquity": "3994000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1282000000", "totalCurrentLiabilities": "3041000000", "otherNonCurrentLiabilities": "606000000", "totalNonCurrentLiabilities": "5753000000", "cashAndShortTermInvestments": "1358000000", "commonStockSharesOutstanding": "179285359", "intangibleAssetsExcludingGoodwill": "36000000", "cashAndCashEquivalentsAtCarryingValue": "1358000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-307000000", "profitLoss": "None", "dividendPayout": "19000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "71000000", "operatingCashflow": "-223000000", "capitalExpenditures": "101000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "754000000", "cashflowFromInvestment": "-117000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "161000000", "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": "2026-06-07T00:36:37.039468+00:00", "is_restated": false, "income_statement": { "revenue": 2596000000, "cost_of_revenue": 2588000000, "gross_profit": 8000000, "ebit": -49000000, "ebitda": 114000000, "pretax_income": -77000000, "tax_provision": 150000000, "net_income": -150000000, "net_income_to_common": -150000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 976000000, "total_current_assets": 4405000000, "total_assets": 14158000000, "short_term_debt": 135000000, "long_term_debt": 1732000000, "total_debt": 1867000000, "total_liabilities": 8312000000, "total_equity": 4251000000, "shares_outstanding": 178466610, "goodwill_and_intangibles": 183000000 }, "cash_flow": { "operating_cash_flow": 198000000, "capital_expenditure": 188000000, "free_cash_flow": 386000000, "dividends_paid": 18000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208212, "ticker_id": 50, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:36:37.039468+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-49000000", "ebitda": "114000000", "netIncome": "-150000000", "grossProfit": "8000000", "depreciation": "None", "totalRevenue": "2596000000", "costOfRevenue": "2588000000", "interestIncome": "None", "incomeBeforeTax": "-77000000", "interestExpense": "28000000", "operatingIncome": "-70000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "150000000", "reportedCurrency": "USD", "netInterestIncome": "-28000000", "nonInterestIncome": "None", "operatingExpenses": "78000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2588000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163000000", "sellingGeneralAndAdministrative": "64000000", "netIncomeFromContinuingOperations": "-227000000" }, "balance": { "goodwill": "146000000", "inventory": "2158000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "14158000000", "longTermDebt": "1732000000", "shortTermDebt": "135000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "37000000", "reportedCurrency": "USD", "retainedEarnings": "-1293000000", "totalLiabilities": "8312000000", "otherCurrentAssets": "434000000", "totalCurrentAssets": "4405000000", "currentLongTermDebt": "135000000", "longTermInvestments": "979000000", "shortTermInvestments": "29000000", "currentNetReceivables": "808000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9753000000", "currentAccountsPayable": "1714000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1811000000", "totalShareholderEquity": "4251000000", "capitalLeaseObligations": "104000000", "otherCurrentLiabilities": "1149000000", "totalCurrentLiabilities": "3030000000", "otherNonCurrentLiabilities": "36000000", "totalNonCurrentLiabilities": "5282000000", "cashAndShortTermInvestments": "976000000", "commonStockSharesOutstanding": "178466610", "intangibleAssetsExcludingGoodwill": "37000000", "cashAndCashEquivalentsAtCarryingValue": "976000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-227000000", "profitLoss": "None", "dividendPayout": "18000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "77000000", "operatingCashflow": "198000000", "capitalExpenditures": "188000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6000000", "cashflowFromInvestment": "-197000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2596000000, "cost_of_revenue": 2588000000, "gross_profit": 8000000, "research_and_development": 14000000, "selling_general_admin": 64000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -49000000, "depreciation_amortisation": 163000000, "ebitda": 114000000, "interest_expense": 28000000, "interest_income": null, "other_non_operating": null, "pretax_income": -77000000, "tax_provision": 150000000, "effective_tax_rate": null, "net_income": -150000000, "net_income_continuing_ops": -227000000, "net_income_to_common": -150000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 976000000, "short_term_investments": 29000000, "net_receivables": 808000000, "inventory": 2158000000, "other_current_assets": null, "total_current_assets": 4405000000, "net_ppe": null, "goodwill": 146000000, "intangible_assets": 37000000, "goodwill_and_intangibles": 183000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9753000000, "total_assets": 14158000000, "short_term_debt": 135000000, "accounts_payable": 1714000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3030000000, "long_term_debt": 1732000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5282000000, "total_liabilities": 8312000000, "total_debt": 1867000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1293000000, "total_equity": 4251000000, "shares_outstanding": 178466610, "operating_cash_flow": 198000000, "stock_based_compensation": 8000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 188000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -197000000, "dividends_paid": 18000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6000000, "free_cash_flow": 386000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-49000000", "ebitda": "114000000", "netIncome": "-150000000", "grossProfit": "8000000", "depreciation": "None", "totalRevenue": "2596000000", "costOfRevenue": "2588000000", "interestIncome": "None", "incomeBeforeTax": "-77000000", "interestExpense": "28000000", "operatingIncome": "-70000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "150000000", "reportedCurrency": "USD", "netInterestIncome": "-28000000", "nonInterestIncome": "None", "operatingExpenses": "78000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2588000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163000000", "sellingGeneralAndAdministrative": "64000000", "netIncomeFromContinuingOperations": "-227000000" }, "balance": { "goodwill": "146000000", "inventory": "2158000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "14158000000", "longTermDebt": "1732000000", "shortTermDebt": "135000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "37000000", "reportedCurrency": "USD", "retainedEarnings": "-1293000000", "totalLiabilities": "8312000000", "otherCurrentAssets": "434000000", "totalCurrentAssets": "4405000000", "currentLongTermDebt": "135000000", "longTermInvestments": "979000000", "shortTermInvestments": "29000000", "currentNetReceivables": "808000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9753000000", "currentAccountsPayable": "1714000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1811000000", "totalShareholderEquity": "4251000000", "capitalLeaseObligations": "104000000", "otherCurrentLiabilities": "1149000000", "totalCurrentLiabilities": "3030000000", "otherNonCurrentLiabilities": "36000000", "totalNonCurrentLiabilities": "5282000000", "cashAndShortTermInvestments": "976000000", "commonStockSharesOutstanding": "178466610", "intangibleAssetsExcludingGoodwill": "37000000", "cashAndCashEquivalentsAtCarryingValue": "976000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-227000000", "profitLoss": "None", "dividendPayout": "18000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "77000000", "operatingCashflow": "198000000", "capitalExpenditures": "188000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6000000", "cashflowFromInvestment": "-197000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "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": "2026-06-07T00:36:37.039468+00:00", "is_restated": false, "income_statement": { "revenue": 2654000000, "cost_of_revenue": 2632000000, "gross_profit": 22000000, "ebit": -202000000, "ebitda": -39000000, "pretax_income": -228000000, "tax_provision": -35000000, "net_income": -168000000, "net_income_to_common": -168000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 926000000, "total_current_assets": 4365000000, "total_assets": 13917000000, "short_term_debt": 1000000, "long_term_debt": 1809000000, "total_debt": 1810000000, "total_liabilities": 7825000000, "total_equity": 4509000000, "shares_outstanding": 178000000, "goodwill_and_intangibles": 183000000 }, "cash_flow": { "operating_cash_flow": 69000000, "capital_expenditure": 145000000, "free_cash_flow": 214000000, "dividends_paid": 18000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208214, "ticker_id": 50, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:36:37.039468+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-202000000", "ebitda": "-39000000", "netIncome": "-168000000", "grossProfit": "22000000", "depreciation": "None", "totalRevenue": "2654000000", "costOfRevenue": "2632000000", "interestIncome": "26000000", "incomeBeforeTax": "-228000000", "interestExpense": "26000000", "operatingIncome": "-43000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-35000000", "reportedCurrency": "USD", "netInterestIncome": "-26000000", "nonInterestIncome": "None", "operatingExpenses": "65000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2632000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163000000", "sellingGeneralAndAdministrative": "56000000", "netIncomeFromContinuingOperations": "-193000000" }, "balance": { "goodwill": "146000000", "inventory": "2190000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "13917000000", "longTermDebt": "1809000000", "shortTermDebt": "1000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "37000000", "reportedCurrency": "USD", "retainedEarnings": "-1125000000", "totalLiabilities": "7825000000", "otherCurrentAssets": "420000000", "totalCurrentAssets": "4365000000", "currentLongTermDebt": "1000000", "longTermInvestments": "1004000000", "shortTermInvestments": "33000000", "currentNetReceivables": "796000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9552000000", "currentAccountsPayable": "1472000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6532000000", "shortLongTermDebtTotal": "1810000000", "totalShareholderEquity": "4509000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1041000000", "totalCurrentLiabilities": "2624000000", "otherNonCurrentLiabilities": "538000000", "totalNonCurrentLiabilities": "5201000000", "cashAndShortTermInvestments": "926000000", "commonStockSharesOutstanding": "178000000", "intangibleAssetsExcludingGoodwill": "37000000", "cashAndCashEquivalentsAtCarryingValue": "926000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-193000000", "profitLoss": "None", "dividendPayout": "18000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "144000000", "operatingCashflow": "69000000", "capitalExpenditures": "145000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35000000", "cashflowFromInvestment": "-388000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "229000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2654000000, "cost_of_revenue": 2632000000, "gross_profit": 22000000, "research_and_development": 9000000, "selling_general_admin": 56000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -202000000, "depreciation_amortisation": 163000000, "ebitda": -39000000, "interest_expense": 26000000, "interest_income": null, "other_non_operating": null, "pretax_income": -228000000, "tax_provision": -35000000, "effective_tax_rate": null, "net_income": -168000000, "net_income_continuing_ops": -193000000, "net_income_to_common": -168000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 926000000, "short_term_investments": 33000000, "net_receivables": 796000000, "inventory": 2190000000, "other_current_assets": null, "total_current_assets": 4365000000, "net_ppe": null, "goodwill": 146000000, "intangible_assets": 37000000, "goodwill_and_intangibles": 183000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9552000000, "total_assets": 13917000000, "short_term_debt": 1000000, "accounts_payable": 1472000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2624000000, "long_term_debt": 1809000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5201000000, "total_liabilities": 7825000000, "total_debt": 1810000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1125000000, "total_equity": 4509000000, "shares_outstanding": 178000000, "operating_cash_flow": 69000000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 145000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -388000000, "dividends_paid": 18000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 35000000, "free_cash_flow": 214000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-202000000", "ebitda": "-39000000", "netIncome": "-168000000", "grossProfit": "22000000", "depreciation": "None", "totalRevenue": "2654000000", "costOfRevenue": "2632000000", "interestIncome": "26000000", "incomeBeforeTax": "-228000000", "interestExpense": "26000000", "operatingIncome": "-43000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-35000000", "reportedCurrency": "USD", "netInterestIncome": "-26000000", "nonInterestIncome": "None", "operatingExpenses": "65000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2632000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163000000", "sellingGeneralAndAdministrative": "56000000", "netIncomeFromContinuingOperations": "-193000000" }, "balance": { "goodwill": "146000000", "inventory": "2190000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "13917000000", "longTermDebt": "1809000000", "shortTermDebt": "1000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "37000000", "reportedCurrency": "USD", "retainedEarnings": "-1125000000", "totalLiabilities": "7825000000", "otherCurrentAssets": "420000000", "totalCurrentAssets": "4365000000", "currentLongTermDebt": "1000000", "longTermInvestments": "1004000000", "shortTermInvestments": "33000000", "currentNetReceivables": "796000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9552000000", "currentAccountsPayable": "1472000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6532000000", "shortLongTermDebtTotal": "1810000000", "totalShareholderEquity": "4509000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1041000000", "totalCurrentLiabilities": "2624000000", "otherNonCurrentLiabilities": "538000000", "totalNonCurrentLiabilities": "5201000000", "cashAndShortTermInvestments": "926000000", "commonStockSharesOutstanding": "178000000", "intangibleAssetsExcludingGoodwill": "37000000", "cashAndCashEquivalentsAtCarryingValue": "926000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-193000000", "profitLoss": "None", "dividendPayout": "18000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "144000000", "operatingCashflow": "69000000", "capitalExpenditures": "145000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35000000", "cashflowFromInvestment": "-388000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "229000000", "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": "2026-06-07T00:36:37.039468+00:00", "is_restated": false, "income_statement": { "revenue": 2720000000, "cost_of_revenue": 2668000000, "gross_profit": 52000000, "ebit": -72000000, "ebitda": 81000000, "pretax_income": -99000000, "tax_provision": 22000000, "net_income": -102000000, "net_income_to_common": -102000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 990000000, "total_current_assets": 4670000000, "total_assets": 14128000000, "short_term_debt": 1000000, "long_term_debt": 1808000000, "total_debt": 1809000000, "total_liabilities": 7670000000, "total_equity": 4842000000, "shares_outstanding": 178000000, "goodwill_and_intangibles": 185000000 }, "cash_flow": { "operating_cash_flow": -13000000, "capital_expenditure": 115000000, "free_cash_flow": 102000000, "dividends_paid": 18000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208215, "ticker_id": 50, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:36:37.039468+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-72000000", "ebitda": "81000000", "netIncome": "-102000000", "grossProfit": "52000000", "depreciation": "None", "totalRevenue": "2720000000", "costOfRevenue": "2668000000", "interestIncome": "27000000", "incomeBeforeTax": "-99000000", "interestExpense": "27000000", "operatingIncome": "-6000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "22000000", "reportedCurrency": "USD", "netInterestIncome": "-27000000", "nonInterestIncome": "None", "operatingExpenses": "58000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2668000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "153000000", "sellingGeneralAndAdministrative": "52000000", "netIncomeFromContinuingOperations": "-121000000" }, "balance": { "goodwill": "146000000", "inventory": "2400000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "14128000000", "longTermDebt": "1808000000", "shortTermDebt": "1000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "39000000", "reportedCurrency": "USD", "retainedEarnings": "-939000000", "totalLiabilities": "7670000000", "otherCurrentAssets": "337000000", "totalCurrentAssets": "4670000000", "currentLongTermDebt": "1000000", "longTermInvestments": "1034000000", "shortTermInvestments": "93000000", "currentNetReceivables": "806000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9458000000", "currentAccountsPayable": "1491000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6445000000", "shortLongTermDebtTotal": "1809000000", "totalShareholderEquity": "4842000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1037000000", "totalCurrentLiabilities": "2596000000", "otherNonCurrentLiabilities": "514000000", "totalNonCurrentLiabilities": "5074000000", "cashAndShortTermInvestments": "990000000", "commonStockSharesOutstanding": "178000000", "intangibleAssetsExcludingGoodwill": "39000000", "cashAndCashEquivalentsAtCarryingValue": "990000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-121000000", "profitLoss": "None", "dividendPayout": "18000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "5000000", "operatingCashflow": "-13000000", "capitalExpenditures": "115000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24000000", "cashflowFromInvestment": "-222000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "207000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2720000000, "cost_of_revenue": 2668000000, "gross_profit": 52000000, "research_and_development": 6000000, "selling_general_admin": 52000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -72000000, "depreciation_amortisation": 153000000, "ebitda": 81000000, "interest_expense": 27000000, "interest_income": null, "other_non_operating": null, "pretax_income": -99000000, "tax_provision": 22000000, "effective_tax_rate": null, "net_income": -102000000, "net_income_continuing_ops": -121000000, "net_income_to_common": -102000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 990000000, "short_term_investments": 93000000, "net_receivables": 806000000, "inventory": 2400000000, "other_current_assets": null, "total_current_assets": 4670000000, "net_ppe": null, "goodwill": 146000000, "intangible_assets": 39000000, "goodwill_and_intangibles": 185000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9458000000, "total_assets": 14128000000, "short_term_debt": 1000000, "accounts_payable": 1491000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2596000000, "long_term_debt": 1808000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5074000000, "total_liabilities": 7670000000, "total_debt": 1809000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -939000000, "total_equity": 4842000000, "shares_outstanding": 178000000, "operating_cash_flow": -13000000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 115000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -222000000, "dividends_paid": 18000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24000000, "free_cash_flow": 102000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-72000000", "ebitda": "81000000", "netIncome": "-102000000", "grossProfit": "52000000", "depreciation": "None", "totalRevenue": "2720000000", "costOfRevenue": "2668000000", "interestIncome": "27000000", "incomeBeforeTax": "-99000000", "interestExpense": "27000000", "operatingIncome": "-6000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "22000000", "reportedCurrency": "USD", "netInterestIncome": "-27000000", "nonInterestIncome": "None", "operatingExpenses": "58000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2668000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "153000000", "sellingGeneralAndAdministrative": "52000000", "netIncomeFromContinuingOperations": "-121000000" }, "balance": { "goodwill": "146000000", "inventory": "2400000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "14128000000", "longTermDebt": "1808000000", "shortTermDebt": "1000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "39000000", "reportedCurrency": "USD", "retainedEarnings": "-939000000", "totalLiabilities": "7670000000", "otherCurrentAssets": "337000000", "totalCurrentAssets": "4670000000", "currentLongTermDebt": "1000000", "longTermInvestments": "1034000000", "shortTermInvestments": "93000000", "currentNetReceivables": "806000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9458000000", "currentAccountsPayable": "1491000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6445000000", "shortLongTermDebtTotal": "1809000000", "totalShareholderEquity": "4842000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1037000000", "totalCurrentLiabilities": "2596000000", "otherNonCurrentLiabilities": "514000000", "totalNonCurrentLiabilities": "5074000000", "cashAndShortTermInvestments": "990000000", "commonStockSharesOutstanding": "178000000", "intangibleAssetsExcludingGoodwill": "39000000", "cashAndCashEquivalentsAtCarryingValue": "990000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-121000000", "profitLoss": "None", "dividendPayout": "18000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "5000000", "operatingCashflow": "-13000000", "capitalExpenditures": "115000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24000000", "cashflowFromInvestment": "-222000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "207000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }