{ "ticker": { "uuid": "83ac93e6-26df-44e2-9006-60c2edf2a037", "symbol": "LINE", "name": "Lineage, Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Industrial", "page_url": "https://sharemaestro.com/factors/ticker/83ac93e6-26df-44e2-9006-60c2edf2a037/", "api_url": "https://sharemaestro.com/factors/api/tickers/83ac93e6-26df-44e2-9006-60c2edf2a037/" }, "ticker_metadata": { "id": 6942, "uuid": "83ac93e6-26df-44e2-9006-60c2edf2a037", "symbol": "LINE", "name": "Lineage, Inc. Common Stock", "asset_type": "equity", "market_cap": 11135712000, "stock_exchange_id": 2, "industry": "Reit - Industrial", "sector": "Real Estate", "description": "Lineage, Inc. (Ticker: LINE) is an innovative biotechnology company specializing in regenerative medicine, with a focus on developing state-of-the-art cell therapies for conditions such as ocular diseases, spinal cord injuries, and various cancers. Leveraging its proprietary technologies and strong strategic partnerships, Lineage aims to revolutionize patient care with pioneering therapeutic solutions. The company\u2019s dedication to advancing its diverse product pipeline and accelerating clinical trials positions it as a compelling investment prospect for institutional investors looking to engage at the cutting edge of healthcare advancements.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "83ac93e6-26df-44e2-9006-60c2edf2a037", "symbol": "LINE", "name": "Lineage, Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Industrial", "page_url": "https://sharemaestro.com/factors/ticker/83ac93e6-26df-44e2-9006-60c2edf2a037/", "api_url": "https://sharemaestro.com/factors/api/tickers/83ac93e6-26df-44e2-9006-60c2edf2a037/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.36, "value": 0.67, "quality": 0.13, "momentum": 0.22, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 42.63, "market_cap": 9677010000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0849, "shareholder_yield": 0.0554, "roe": -0.0181, "piotroski_f_score": 3, "momentum_12_1": -0.0558, "volatility_252d": 0.3521 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:52.673841+00:00", "batch_id": "" }, "size": { "price_close": 42.63, "market_cap": 9677010000, "market_cap_usd": 9677010000, "enterprise_value": 16011010000, "shares_outstanding": 227000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.1965, "ptbv_ratio": 2.6896, "ps_ratio": 1.8054, "pcf_ratio": 10.3608, "pfcf_ratio": 5.6426, "ev_ebitda": 11.7728, "ev_ebit": 36.0608, "ev_sales": 2.9871, "ev_fcf": 9.3359, "earnings_yield": null, "fcf_yield": 0.1071, "price_to_sales": 1.8054, "price_to_book": 1.1965, "price_to_cashflow": 10.3608, "ebitda_to_ev": 0.0849, "sales_yield": 0.3348 }, "yield": { "dividend_yield": 0.0554, "buyback_yield": 0, "shareholder_yield": 0.0554, "debt_paydown_yield": null, "total_yield": 0.0554 }, "quality": { "gross_margin": 0.1108, "operating_margin": 0.0828, "net_margin": -0.0272, "ebitda_margin": 0.2537, "fcf_margin": 0.32, "roe": -0.0181, "roa": -0.0077, "roic": 0.0231, "roc_greenblatt": null, "asset_turnover": 0.2814, "cash_conversion": -11.7466, "accruals_ratio": -0.0567, "sbc_to_revenue": 0.0216, "piotroski_f_score": 3, "altman_z_score": 0.7334, "earnings_stability_5y": 1.6797, "revenue_stability_5y": 0.1443, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0312, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.2355, "net_debt_to_ebitda": 4.6574, "debt_to_assets": 0.336, "interest_coverage": 0.7127, "current_ratio": 0.8477, "quick_ratio": 0.7557, "net_debt": 6334000000, "local_beta": 0.0002, "volatility_252d": 0.3521, "volatility_60d": 0.8599, "max_drawdown_12m": -0.2601, "risk_adjusted_momentum": -0.1585 }, "growth": { "revenue_growth_1y": 0.0106, "revenue_growth_3y_cagr": 0.0281, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1976, "book_value_growth_1y": -0.2003, "revenue_growth": 0.0106, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0668, "price_return_3m": 0.0968, "price_return_6m": 0.2447, "price_return_9m": 0.0982, "price_return_12m": 0.0073, "price_return_12m_ex1m": -0.0558, "momentum_6m": 0.2447, "momentum_12m": 0.0073, "momentum_12_1": -0.0558, "distance_from_52w_high": -0.0401, "distance_from_52w_low": 0.3624, "relative_strength": -0.1507 }, "raw_ttm": { "revenue_ttm": 5360000000, "gross_profit_ttm": 594000000, "ebit_ttm": 444000000, "ebitda_ttm": 1360000000, "net_income_ttm": -146000000, "eps_diluted_ttm": -0.6432, "operating_cash_flow_ttm": 934000000, "capital_expenditure_ttm": 781000000, "fcf_ttm": 1715000000, "dividends_paid_ttm": 536000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 623000000, "cash_and_equivalents": 67000000, "total_current_assets": 1263000000, "total_current_liabilities": 1490000000, "net_ppe": null, "total_assets": 19048000000, "total_debt": 6401000000, "total_equity": 8088000000, "net_working_capital": -151000000, "book_value_per_share": 35.63, "retained_earnings": -2608000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3598000000, "tangible_book_per_share": 15.8502 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 28, "rank_ptbv": 52, "rank_ps": 44, "rank_pcf": 45, "rank_ev_ebitda": 49, "rank_ev_ebit": 87, "rank_earnings_yield": 50, "rank_fcf_yield": 37, "rank_dividend_yield": 13, "rank_shareholder_yield": 14, "rank_total_yield": 14, "rank_roe": 74, "rank_roc": 50, "rank_roic": 73, "rank_gross_margin": 92, "rank_fcf_margin": 27, "rank_piotroski": 88, "rank_accruals": 39, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 64, "rank_momentum_12m_ex1m": 70, "rank_relative_strength": 66 }, "composites": { "value_composite": 33, "quality_composite": 87, "momentum_composite": 78, "growth_composite": 76, "yield_composite": 9, "svqf_composite": 56, "vc1_composite": 27, "vc2_composite": 20, "vc3_composite": 20, "trending_value_composite": null, "overall_composite": 64, "quality_value_composite": 0.2951, "os_score": 0.36, "value_percentile": 0.67, "quality_percentile": 0.13, "momentum_percentile": 0.22, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 70, "small_cap_core_rank": 25, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1810, "ticker_id": 6942, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:52.673841+00:00", "batch_id": "", "os_score_delta": null, "price_close": 42.63, "market_cap": 9677010000, "market_cap_usd": 9677010000, "enterprise_value": 16011010000, "shares_outstanding": 227000000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.19646513, "ptbv_ratio": 2.68955253, "ps_ratio": 1.80541231, "pcf_ratio": 10.36082441, "pfcf_ratio": 5.64257143, "ev_ebitda": 11.77280147, "ev_ebit": 36.06083333, "ev_sales": 2.98712873, "ev_fcf": 9.33586589, "earnings_yield": null, "fcf_yield": 0.10711379, "dividend_yield": 0.05538901, "buyback_yield": 0, "shareholder_yield": 0.05538901, "debt_paydown_yield": null, "total_yield": 0.05538901, "gross_margin": 0.1108209, "operating_margin": 0.08283582, "net_margin": -0.02723881, "ebitda_margin": 0.25373134, "fcf_margin": 0.31996269, "roe": -0.01805143, "roa": -0.00766485, "roic": 0.02308972, "roc_greenblatt": null, "asset_turnover": 0.28139437, "cash_conversion": -11.74657534, "accruals_ratio": -0.05669887, "sbc_to_revenue": 0.02164179, "debt_to_equity": 1.23553412, "net_debt_to_ebitda": 4.65735294, "debt_to_assets": 0.33604578, "interest_coverage": 0.71268058, "current_ratio": 0.84765101, "quick_ratio": 0.7557047, "net_debt": 6334000000, "revenue_growth_1y": 0.01055807, "revenue_growth_3y_cagr": 0.02808635, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1976257, "book_value_growth_1y": -0.20029714, "piotroski_f_score": 3, "altman_z_score": 0.73335827, "earnings_stability_5y": 1.679712, "revenue_stability_5y": 0.144273, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.06681682, "price_return_3m": 0.09678349, "price_return_6m": 0.24471878, "price_return_9m": 0.09820752, "price_return_12m": 0.00728944, "price_return_12m_ex1m": -0.05579906, "distance_from_52w_high": -0.04008106, "distance_from_52w_low": 0.36235515, "relative_strength": -0.15065161, "local_beta": 0.0002, "volatility_252d": 0.352063, "volatility_60d": 0.859909, "max_drawdown_12m": -0.2601299, "revenue_ttm": 5360000000, "gross_profit_ttm": 594000000, "ebit_ttm": 444000000, "ebitda_ttm": 1360000000, "net_income_ttm": -146000000, "eps_diluted_ttm": -0.64317181, "operating_cash_flow_ttm": 934000000, "capital_expenditure_ttm": 781000000, "fcf_ttm": 1715000000, "dividends_paid_ttm": 536000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 623000000, "cash_and_equivalents": 67000000, "total_current_assets": 1263000000, "total_current_liabilities": 1490000000, "net_ppe": null, "total_assets": 19048000000, "total_debt": 6401000000, "total_equity": 8088000000, "net_working_capital": -151000000, "book_value_per_share": 35.62995595, "retained_earnings": -2608000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3598000000, "tangible_book_per_share": 15.85022026, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 28, "rank_ptbv": 52, "rank_ps": 44, "rank_pcf": 45, "rank_ev_ebitda": 49, "rank_ev_ebit": 87, "rank_earnings_yield": 50, "rank_fcf_yield": 37, "rank_dividend_yield": 13, "rank_shareholder_yield": 14, "rank_total_yield": 14, "rank_roe": 74, "rank_roc": 50, "rank_roic": 73, "rank_gross_margin": 92, "rank_fcf_margin": 27, "rank_piotroski": 88, "rank_accruals": 39, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 64, "rank_momentum_12m_ex1m": 70, "rank_relative_strength": 66, "value_composite": 33, "quality_composite": 87, "momentum_composite": 78, "growth_composite": 76, "yield_composite": 9, "svqf_composite": 56, "vc1_composite": 27, "vc2_composite": 20, "vc3_composite": 20, "trending_value_composite": null, "overall_composite": 64, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 70, "small_cap_core_rank": 25, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 42.63, "os": 0.36, "value": 0.67, "quality": 0.13, "momentum": 0.22, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0554, "roe": -0.0181, "momentum_12_1": -0.0558, "complete_fields": { "id": 1810, "ticker_id": 6942, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:52.673841+00:00", "batch_id": "", "os_score_delta": null, "price_close": 42.63, "market_cap": 9677010000, "market_cap_usd": 9677010000, "enterprise_value": 16011010000, "shares_outstanding": 227000000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.19646513, "ptbv_ratio": 2.68955253, "ps_ratio": 1.80541231, "pcf_ratio": 10.36082441, "pfcf_ratio": 5.64257143, "ev_ebitda": 11.77280147, "ev_ebit": 36.06083333, "ev_sales": 2.98712873, "ev_fcf": 9.33586589, "earnings_yield": null, "fcf_yield": 0.10711379, "dividend_yield": 0.05538901, "buyback_yield": 0, "shareholder_yield": 0.05538901, "debt_paydown_yield": null, "total_yield": 0.05538901, "gross_margin": 0.1108209, "operating_margin": 0.08283582, "net_margin": -0.02723881, "ebitda_margin": 0.25373134, "fcf_margin": 0.31996269, "roe": -0.01805143, "roa": -0.00766485, "roic": 0.02308972, "roc_greenblatt": null, "asset_turnover": 0.28139437, "cash_conversion": -11.74657534, "accruals_ratio": -0.05669887, "sbc_to_revenue": 0.02164179, "debt_to_equity": 1.23553412, "net_debt_to_ebitda": 4.65735294, "debt_to_assets": 0.33604578, "interest_coverage": 0.71268058, "current_ratio": 0.84765101, "quick_ratio": 0.7557047, "net_debt": 6334000000, "revenue_growth_1y": 0.01055807, "revenue_growth_3y_cagr": 0.02808635, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1976257, "book_value_growth_1y": -0.20029714, "piotroski_f_score": 3, "altman_z_score": 0.73335827, "earnings_stability_5y": 1.679712, "revenue_stability_5y": 0.144273, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.06681682, "price_return_3m": 0.09678349, "price_return_6m": 0.24471878, "price_return_9m": 0.09820752, "price_return_12m": 0.00728944, "price_return_12m_ex1m": -0.05579906, "distance_from_52w_high": -0.04008106, "distance_from_52w_low": 0.36235515, "relative_strength": -0.15065161, "local_beta": 0.0002, "volatility_252d": 0.352063, "volatility_60d": 0.859909, "max_drawdown_12m": -0.2601299, "revenue_ttm": 5360000000, "gross_profit_ttm": 594000000, "ebit_ttm": 444000000, "ebitda_ttm": 1360000000, "net_income_ttm": -146000000, "eps_diluted_ttm": -0.64317181, "operating_cash_flow_ttm": 934000000, "capital_expenditure_ttm": 781000000, "fcf_ttm": 1715000000, "dividends_paid_ttm": 536000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 623000000, "cash_and_equivalents": 67000000, "total_current_assets": 1263000000, "total_current_liabilities": 1490000000, "net_ppe": null, "total_assets": 19048000000, "total_debt": 6401000000, "total_equity": 8088000000, "net_working_capital": -151000000, "book_value_per_share": 35.62995595, "retained_earnings": -2608000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3598000000, "tangible_book_per_share": 15.85022026, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 28, "rank_ptbv": 52, "rank_ps": 44, "rank_pcf": 45, "rank_ev_ebitda": 49, "rank_ev_ebit": 87, "rank_earnings_yield": 50, "rank_fcf_yield": 37, "rank_dividend_yield": 13, "rank_shareholder_yield": 14, "rank_total_yield": 14, "rank_roe": 74, "rank_roc": 50, "rank_roic": 73, "rank_gross_margin": 92, "rank_fcf_margin": 27, "rank_piotroski": 88, "rank_accruals": 39, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 64, "rank_momentum_12m_ex1m": 70, "rank_relative_strength": 66, "value_composite": 33, "quality_composite": 87, "momentum_composite": 78, "growth_composite": 76, "yield_composite": 9, "svqf_composite": 56, "vc1_composite": 27, "vc2_composite": 20, "vc3_composite": 20, "trending_value_composite": null, "overall_composite": 64, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 70, "small_cap_core_rank": 25, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:50:29.962212+00:00", "is_restated": false, "income_statement": { "revenue": 5355000000, "cost_of_revenue": 4529000000, "gross_profit": 826000000, "ebit": 153000000, "ebitda": 1048000000, "pretax_income": -115000000, "tax_provision": -2000000, "net_income": -98000000, "net_income_to_common": -98000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66000000, "total_current_assets": 1239000000, "total_assets": 19185000000, "short_term_debt": 136000000, "long_term_debt": 6107000000, "total_debt": 6243000000, "total_liabilities": 9942000000, "total_equity": 8246000000, "shares_outstanding": 228000000, "goodwill_and_intangibles": 4556000000 }, "cash_flow": { "operating_cash_flow": 943000000, "capital_expenditure": 747000000, "free_cash_flow": 1690000000, "dividends_paid": 537000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111520, "ticker_id": 6942, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:50:29.962212+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "153000000", "ebitda": "1048000000", "netIncome": "-98000000", "grossProfit": "826000000", "depreciation": "None", "totalRevenue": "5355000000", "costOfRevenue": "4529000000", "interestIncome": "8000000", "incomeBeforeTax": "-115000000", "interestExpense": "268000000", "operatingIncome": "252000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2000000", "reportedCurrency": "USD", "netInterestIncome": "-341000000", "nonInterestIncome": "None", "operatingExpenses": "574000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4529000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "895000000", "sellingGeneralAndAdministrative": "574000000", "netIncomeFromContinuingOperations": "-113000000" }, "balance": { "goodwill": "3466000000", "inventory": "145000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "19185000000", "longTermDebt": "6107000000", "shortTermDebt": "136000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1090000000", "reportedCurrency": "USD", "retainedEarnings": "-2439000000", "totalLiabilities": "9942000000", "otherCurrentAssets": "132000000", "totalCurrentAssets": "1239000000", "currentLongTermDebt": "2000000", "longTermInvestments": "131000000", "shortTermInvestments": "None", "currentNetReceivables": "896000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17946000000", "currentAccountsPayable": "1096000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8657000000", "totalShareholderEquity": "8246000000", "capitalLeaseObligations": "1880000000", "otherCurrentLiabilities": "235000000", "totalCurrentLiabilities": "1548000000", "otherNonCurrentLiabilities": "70000000", "totalNonCurrentLiabilities": "8394000000", "cashAndShortTermInvestments": "66000000", "commonStockSharesOutstanding": "228000000", "intangibleAssetsExcludingGoodwill": "1090000000", "cashAndCashEquivalentsAtCarryingValue": "66000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-100000000", "profitLoss": "None", "dividendPayout": "537000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-5000000", "operatingCashflow": "943000000", "capitalExpenditures": "747000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14000000", "cashflowFromInvestment": "-1067000000", "stockBasedCompensation": "126000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "537000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-94000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "895000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5355000000, "cost_of_revenue": 4529000000, "gross_profit": 826000000, "research_and_development": null, "selling_general_admin": 574000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 153000000, "depreciation_amortisation": 895000000, "ebitda": 1048000000, "interest_expense": 268000000, "interest_income": null, "other_non_operating": null, "pretax_income": -115000000, "tax_provision": -2000000, "effective_tax_rate": null, "net_income": -98000000, "net_income_continuing_ops": -113000000, "net_income_to_common": -98000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66000000, "short_term_investments": null, "net_receivables": 896000000, "inventory": 145000000, "other_current_assets": null, "total_current_assets": 1239000000, "net_ppe": null, "goodwill": 3466000000, "intangible_assets": 1090000000, "goodwill_and_intangibles": 4556000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17946000000, "total_assets": 19185000000, "short_term_debt": 136000000, "accounts_payable": 1096000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1548000000, "long_term_debt": 6107000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8394000000, "total_liabilities": 9942000000, "total_debt": 6243000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2439000000, "total_equity": 8246000000, "shares_outstanding": 228000000, "operating_cash_flow": 943000000, "stock_based_compensation": 126000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 747000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1067000000, "dividends_paid": 537000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14000000, "free_cash_flow": 1690000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "153000000", "ebitda": "1048000000", "netIncome": "-98000000", "grossProfit": "826000000", "depreciation": "None", "totalRevenue": "5355000000", "costOfRevenue": "4529000000", "interestIncome": "8000000", "incomeBeforeTax": "-115000000", "interestExpense": "268000000", "operatingIncome": "252000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2000000", "reportedCurrency": "USD", "netInterestIncome": "-341000000", "nonInterestIncome": "None", "operatingExpenses": "574000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4529000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "895000000", "sellingGeneralAndAdministrative": "574000000", "netIncomeFromContinuingOperations": "-113000000" }, "balance": { "goodwill": "3466000000", "inventory": "145000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "19185000000", "longTermDebt": "6107000000", "shortTermDebt": "136000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1090000000", "reportedCurrency": "USD", "retainedEarnings": "-2439000000", "totalLiabilities": "9942000000", "otherCurrentAssets": "132000000", "totalCurrentAssets": "1239000000", "currentLongTermDebt": "2000000", "longTermInvestments": "131000000", "shortTermInvestments": "None", "currentNetReceivables": "896000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17946000000", "currentAccountsPayable": "1096000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8657000000", "totalShareholderEquity": "8246000000", "capitalLeaseObligations": "1880000000", "otherCurrentLiabilities": "235000000", "totalCurrentLiabilities": "1548000000", "otherNonCurrentLiabilities": "70000000", "totalNonCurrentLiabilities": "8394000000", "cashAndShortTermInvestments": "66000000", "commonStockSharesOutstanding": "228000000", "intangibleAssetsExcludingGoodwill": "1090000000", "cashAndCashEquivalentsAtCarryingValue": "66000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-100000000", "profitLoss": "None", "dividendPayout": "537000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-5000000", "operatingCashflow": "943000000", "capitalExpenditures": "747000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14000000", "cashflowFromInvestment": "-1067000000", "stockBasedCompensation": "126000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "537000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-94000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "895000000", "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": "2026-06-06T21:50:29.962212+00:00", "is_restated": false, "income_statement": { "revenue": 5340000000, "cost_of_revenue": 3578000000, "gross_profit": 1762000000, "ebit": -329000000, "ebitda": 547000000, "pretax_income": -840000000, "tax_provision": -89000000, "net_income": -664000000, "net_income_to_common": -664000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173000000, "total_current_assets": 1285000000, "total_assets": 18661000000, "short_term_debt": 56000000, "long_term_debt": 4906000000, "total_debt": 4962000000, "total_liabilities": 8967000000, "total_equity": 8638000000, "shares_outstanding": 191000000, "goodwill_and_intangibles": 4465000000 }, "cash_flow": { "operating_cash_flow": 703000000, "capital_expenditure": 691000000, "free_cash_flow": 1394000000, "dividends_paid": 234000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111525, "ticker_id": 6942, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:50:29.962212+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-329000000", "ebitda": "547000000", "netIncome": "-664000000", "grossProfit": "1762000000", "depreciation": "None", "totalRevenue": "5340000000", "costOfRevenue": "3578000000", "interestIncome": "12000000", "incomeBeforeTax": "-840000000", "interestExpense": "539000000", "operatingIncome": "361000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-89000000", "reportedCurrency": "USD", "netInterestIncome": "-527000000", "nonInterestIncome": "None", "operatingExpenses": "1401000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3578000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "876000000", "sellingGeneralAndAdministrative": "539000000", "netIncomeFromContinuingOperations": "-751000000" }, "balance": { "goodwill": "3338000000", "inventory": "187000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "18661000000", "longTermDebt": "4906000000", "shortTermDebt": "56000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1127000000", "reportedCurrency": "USD", "retainedEarnings": "-1855000000", "totalLiabilities": "8967000000", "otherCurrentAssets": "99000000", "totalCurrentAssets": "1285000000", "currentLongTermDebt": "56000000", "longTermInvestments": "124000000", "shortTermInvestments": "None", "currentNetReceivables": "826000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17376000000", "currentAccountsPayable": "1220000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6878000000", "totalShareholderEquity": "8638000000", "capitalLeaseObligations": "1916000000", "otherCurrentLiabilities": "134000000", "totalCurrentLiabilities": "1493000000", "otherNonCurrentLiabilities": "66000000", "totalNonCurrentLiabilities": "7474000000", "cashAndShortTermInvestments": "173000000", "commonStockSharesOutstanding": "191000000", "intangibleAssetsExcludingGoodwill": "1127000000", "cashAndCashEquivalentsAtCarryingValue": "173000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-751000000", "profitLoss": "None", "dividendPayout": "234000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-18000000", "operatingCashflow": "703000000", "capitalExpenditures": "691000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "320000000", "cashflowFromInvestment": "-919000000", "stockBasedCompensation": "215000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "234000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-102000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "876000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5340000000, "cost_of_revenue": 3578000000, "gross_profit": 1762000000, "research_and_development": null, "selling_general_admin": 539000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -329000000, "depreciation_amortisation": 876000000, "ebitda": 547000000, "interest_expense": 539000000, "interest_income": null, "other_non_operating": null, "pretax_income": -840000000, "tax_provision": -89000000, "effective_tax_rate": null, "net_income": -664000000, "net_income_continuing_ops": -751000000, "net_income_to_common": -664000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 173000000, "short_term_investments": null, "net_receivables": 826000000, "inventory": 187000000, "other_current_assets": null, "total_current_assets": 1285000000, "net_ppe": null, "goodwill": 3338000000, "intangible_assets": 1127000000, "goodwill_and_intangibles": 4465000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17376000000, "total_assets": 18661000000, "short_term_debt": 56000000, "accounts_payable": 1220000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1493000000, "long_term_debt": 4906000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7474000000, "total_liabilities": 8967000000, "total_debt": 4962000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1855000000, "total_equity": 8638000000, "shares_outstanding": 191000000, "operating_cash_flow": 703000000, "stock_based_compensation": 215000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 691000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -919000000, "dividends_paid": 234000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 320000000, "free_cash_flow": 1394000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-329000000", "ebitda": "547000000", "netIncome": "-664000000", "grossProfit": "1762000000", "depreciation": "None", "totalRevenue": "5340000000", "costOfRevenue": "3578000000", "interestIncome": "12000000", "incomeBeforeTax": "-840000000", "interestExpense": "539000000", "operatingIncome": "361000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-89000000", "reportedCurrency": "USD", "netInterestIncome": "-527000000", "nonInterestIncome": "None", "operatingExpenses": "1401000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3578000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "876000000", "sellingGeneralAndAdministrative": "539000000", "netIncomeFromContinuingOperations": "-751000000" }, "balance": { "goodwill": "3338000000", "inventory": "187000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "18661000000", "longTermDebt": "4906000000", "shortTermDebt": "56000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1127000000", "reportedCurrency": "USD", "retainedEarnings": "-1855000000", "totalLiabilities": "8967000000", "otherCurrentAssets": "99000000", "totalCurrentAssets": "1285000000", "currentLongTermDebt": "56000000", "longTermInvestments": "124000000", "shortTermInvestments": "None", "currentNetReceivables": "826000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17376000000", "currentAccountsPayable": "1220000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6878000000", "totalShareholderEquity": "8638000000", "capitalLeaseObligations": "1916000000", "otherCurrentLiabilities": "134000000", "totalCurrentLiabilities": "1493000000", "otherNonCurrentLiabilities": "66000000", "totalNonCurrentLiabilities": "7474000000", "cashAndShortTermInvestments": "173000000", "commonStockSharesOutstanding": "191000000", "intangibleAssetsExcludingGoodwill": "1127000000", "cashAndCashEquivalentsAtCarryingValue": "173000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-751000000", "profitLoss": "None", "dividendPayout": "234000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-18000000", "operatingCashflow": "703000000", "capitalExpenditures": "691000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "320000000", "cashflowFromInvestment": "-919000000", "stockBasedCompensation": "215000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "234000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-102000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "876000000", "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": "2026-06-06T21:50:29.962212+00:00", "is_restated": false, "income_statement": { "revenue": 5342000000, "cost_of_revenue": 3590000000, "gross_profit": 1752000000, "ebit": 478000000, "ebitda": 1238000000, "pretax_income": -110000000, "tax_provision": -14000000, "net_income": -77000000, "net_income_to_common": -77000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68000000, "total_current_assets": 1256000000, "total_assets": 18871000000, "short_term_debt": 24000000, "long_term_debt": 8958200000, "total_debt": 8982200000, "total_liabilities": 12849000000, "total_equity": 5051000000, "shares_outstanding": 210200000, "goodwill_and_intangibles": 4674000000 }, "cash_flow": { "operating_cash_flow": 796000000, "capital_expenditure": 766000000, "free_cash_flow": 1562000000, "dividends_paid": 46000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111530, "ticker_id": 6942, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:50:29.962212+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "478000000", "ebitda": "1238000000", "netIncome": "-77000000", "grossProfit": "1752000000", "depreciation": "None", "totalRevenue": "5342000000", "costOfRevenue": "3590000000", "interestIncome": "6000000", "incomeBeforeTax": "-110000000", "interestExpense": "588000000", "operatingIncome": "-398000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-14000000", "reportedCurrency": "USD", "netInterestIncome": "-222100000", "nonInterestIncome": "None", "operatingExpenses": "2150000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.02", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3590000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "760000000", "sellingGeneralAndAdministrative": "502000000", "netIncomeFromContinuingOperations": "-484400000" }, "balance": { "goodwill": "3394000000", "inventory": "171000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "18871000000", "longTermDebt": "8958200000", "shortTermDebt": "24000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1280000000", "reportedCurrency": "USD", "retainedEarnings": "-879000000", "totalLiabilities": "12849000000", "otherCurrentAssets": "104000000", "totalCurrentAssets": "1256000000", "currentLongTermDebt": "24300000", "longTermInvestments": "112500000", "shortTermInvestments": "-200000", "currentNetReceivables": "913000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17615000000", "currentAccountsPayable": "1137000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11049000000", "totalShareholderEquity": "5051000000", "capitalLeaseObligations": "1996600000", "otherCurrentLiabilities": "110000000", "totalCurrentLiabilities": "1365000000", "otherNonCurrentLiabilities": "159600000", "totalNonCurrentLiabilities": "11484000000", "cashAndShortTermInvestments": "68000000", "commonStockSharesOutstanding": "210200000", "intangibleAssetsExcludingGoodwill": "1280000000", "cashAndCashEquivalentsAtCarryingValue": "68000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-96000000", "profitLoss": "None", "dividendPayout": "46000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "8000000", "operatingCashflow": "796000000", "capitalExpenditures": "766000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "136000000", "cashflowFromInvestment": "-1066000000", "stockBasedCompensation": "26000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "760000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5342000000, "cost_of_revenue": 3590000000, "gross_profit": 1752000000, "research_and_development": 0.02, "selling_general_admin": 502000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 478000000, "depreciation_amortisation": 760000000, "ebitda": 1238000000, "interest_expense": 588000000, "interest_income": null, "other_non_operating": null, "pretax_income": -110000000, "tax_provision": -14000000, "effective_tax_rate": null, "net_income": -77000000, "net_income_continuing_ops": -484400000, "net_income_to_common": -77000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68000000, "short_term_investments": -200000, "net_receivables": 913000000, "inventory": 171000000, "other_current_assets": null, "total_current_assets": 1256000000, "net_ppe": null, "goodwill": 3394000000, "intangible_assets": 1280000000, "goodwill_and_intangibles": 4674000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17615000000, "total_assets": 18871000000, "short_term_debt": 24000000, "accounts_payable": 1137000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1365000000, "long_term_debt": 8958200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11484000000, "total_liabilities": 12849000000, "total_debt": 8982200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -879000000, "total_equity": 5051000000, "shares_outstanding": 210200000, "operating_cash_flow": 796000000, "stock_based_compensation": 26000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 766000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1066000000, "dividends_paid": 46000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 136000000, "free_cash_flow": 1562000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "478000000", "ebitda": "1238000000", "netIncome": "-77000000", "grossProfit": "1752000000", "depreciation": "None", "totalRevenue": "5342000000", "costOfRevenue": "3590000000", "interestIncome": "6000000", "incomeBeforeTax": "-110000000", "interestExpense": "588000000", "operatingIncome": "-398000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-14000000", "reportedCurrency": "USD", "netInterestIncome": "-222100000", "nonInterestIncome": "None", "operatingExpenses": "2150000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.02", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3590000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "760000000", "sellingGeneralAndAdministrative": "502000000", "netIncomeFromContinuingOperations": "-484400000" }, "balance": { "goodwill": "3394000000", "inventory": "171000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "18871000000", "longTermDebt": "8958200000", "shortTermDebt": "24000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1280000000", "reportedCurrency": "USD", "retainedEarnings": "-879000000", "totalLiabilities": "12849000000", "otherCurrentAssets": "104000000", "totalCurrentAssets": "1256000000", "currentLongTermDebt": "24300000", "longTermInvestments": "112500000", "shortTermInvestments": "-200000", "currentNetReceivables": "913000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17615000000", "currentAccountsPayable": "1137000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11049000000", "totalShareholderEquity": "5051000000", "capitalLeaseObligations": "1996600000", "otherCurrentLiabilities": "110000000", "totalCurrentLiabilities": "1365000000", "otherNonCurrentLiabilities": "159600000", "totalNonCurrentLiabilities": "11484000000", "cashAndShortTermInvestments": "68000000", "commonStockSharesOutstanding": "210200000", "intangibleAssetsExcludingGoodwill": "1280000000", "cashAndCashEquivalentsAtCarryingValue": "68000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-96000000", "profitLoss": "None", "dividendPayout": "46000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "8000000", "operatingCashflow": "796000000", "capitalExpenditures": "766000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "136000000", "cashflowFromInvestment": "-1066000000", "stockBasedCompensation": "26000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "760000000", "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": "2026-06-06T21:50:29.962212+00:00", "is_restated": false, "income_statement": { "revenue": 4928000000, "cost_of_revenue": 3473000000, "gross_profit": 1455000000, "ebit": 298000000, "ebitda": 976000000, "pretax_income": -70000000, "tax_provision": 6000000, "net_income": -63000000, "net_income_to_common": -63000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 170600000, "total_current_assets": 1399000000, "total_assets": 18557400000, "short_term_debt": 36400000, "long_term_debt": 8697400000, "total_debt": 8733800000, "total_liabilities": 12451700000, "total_equity": 5167000000, "shares_outstanding": 210800000, "goodwill_and_intangibles": 4636300000 }, "cash_flow": { "operating_cash_flow": 501000000, "capital_expenditure": 813000000, "free_cash_flow": 1314000000, "dividends_paid": 180000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111534, "ticker_id": 6942, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:50:29.962212+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "298000000", "ebitda": "976000000", "netIncome": "-63000000", "grossProfit": "1455000000", "depreciation": "None", "totalRevenue": "4928000000", "costOfRevenue": "3473000000", "interestIncome": "3200000", "incomeBeforeTax": "-70000000", "interestExpense": "388100000", "operatingIncome": "-297000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-384900000", "nonInterestIncome": "None", "operatingExpenses": "1752000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.01", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3473000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "678000000", "sellingGeneralAndAdministrative": "399000000", "netIncomeFromContinuingOperations": "-76000000" }, "balance": { "goodwill": "3304900000", "inventory": "156800000", "commonStock": "1600000", "currentDebt": "None", "investments": "None", "totalAssets": "18557400000", "longTermDebt": "8697400000", "shortTermDebt": "36400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1331400000", "reportedCurrency": "USD", "retainedEarnings": "-712800000", "totalLiabilities": "12451700000", "otherCurrentAssets": "135900000", "totalCurrentAssets": "1399000000", "currentLongTermDebt": "36400000", "longTermInvestments": "83900000", "shortTermInvestments": "None", "currentNetReceivables": "935700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17158400000", "currentAccountsPayable": "1082800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10689600000", "totalShareholderEquity": "5167000000", "capitalLeaseObligations": "1955800000", "otherCurrentLiabilities": "10700000", "totalCurrentLiabilities": "1221700000", "otherNonCurrentLiabilities": "163300000", "totalNonCurrentLiabilities": "11230000000", "cashAndShortTermInvestments": "170600000", "commonStockSharesOutstanding": "210800000", "intangibleAssetsExcludingGoodwill": "1331400000", "cashAndCashEquivalentsAtCarryingValue": "170600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-76000000", "profitLoss": "None", "dividendPayout": "180000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-13000000", "operatingCashflow": "501000000", "capitalExpenditures": "813000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1840000000", "cashflowFromInvestment": "-2369000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "180000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "678000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4928000000, "cost_of_revenue": 3473000000, "gross_profit": 1455000000, "research_and_development": 0.01, "selling_general_admin": 399000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 298000000, "depreciation_amortisation": 678000000, "ebitda": 976000000, "interest_expense": 388100000, "interest_income": null, "other_non_operating": null, "pretax_income": -70000000, "tax_provision": 6000000, "effective_tax_rate": null, "net_income": -63000000, "net_income_continuing_ops": -76000000, "net_income_to_common": -63000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 170600000, "short_term_investments": null, "net_receivables": 935700000, "inventory": 156800000, "other_current_assets": null, "total_current_assets": 1399000000, "net_ppe": null, "goodwill": 3304900000, "intangible_assets": 1331400000, "goodwill_and_intangibles": 4636300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17158400000, "total_assets": 18557400000, "short_term_debt": 36400000, "accounts_payable": 1082800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1221700000, "long_term_debt": 8697400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11230000000, "total_liabilities": 12451700000, "total_debt": 8733800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -712800000, "total_equity": 5167000000, "shares_outstanding": 210800000, "operating_cash_flow": 501000000, "stock_based_compensation": 17000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 813000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2369000000, "dividends_paid": 180000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1840000000, "free_cash_flow": 1314000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "298000000", "ebitda": "976000000", "netIncome": "-63000000", "grossProfit": "1455000000", "depreciation": "None", "totalRevenue": "4928000000", "costOfRevenue": "3473000000", "interestIncome": "3200000", "incomeBeforeTax": "-70000000", "interestExpense": "388100000", "operatingIncome": "-297000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-384900000", "nonInterestIncome": "None", "operatingExpenses": "1752000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.01", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3473000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "678000000", "sellingGeneralAndAdministrative": "399000000", "netIncomeFromContinuingOperations": "-76000000" }, "balance": { "goodwill": "3304900000", "inventory": "156800000", "commonStock": "1600000", "currentDebt": "None", "investments": "None", "totalAssets": "18557400000", "longTermDebt": "8697400000", "shortTermDebt": "36400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1331400000", "reportedCurrency": "USD", "retainedEarnings": "-712800000", "totalLiabilities": "12451700000", "otherCurrentAssets": "135900000", "totalCurrentAssets": "1399000000", "currentLongTermDebt": "36400000", "longTermInvestments": "83900000", "shortTermInvestments": "None", "currentNetReceivables": "935700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17158400000", "currentAccountsPayable": "1082800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10689600000", "totalShareholderEquity": "5167000000", "capitalLeaseObligations": "1955800000", "otherCurrentLiabilities": "10700000", "totalCurrentLiabilities": "1221700000", "otherNonCurrentLiabilities": "163300000", "totalNonCurrentLiabilities": "11230000000", "cashAndShortTermInvestments": "170600000", "commonStockSharesOutstanding": "210800000", "intangibleAssetsExcludingGoodwill": "1331400000", "cashAndCashEquivalentsAtCarryingValue": "170600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-76000000", "profitLoss": "None", "dividendPayout": "180000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-13000000", "operatingCashflow": "501000000", "capitalExpenditures": "813000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1840000000", "cashflowFromInvestment": "-2369000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "180000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "678000000", "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": "2026-06-06T21:50:29.962212+00:00", "is_restated": false, "income_statement": { "revenue": 3702000000, "cost_of_revenue": 2571400000, "gross_profit": 1130600000, "ebit": 29200000, "ebitda": 632900000, "pretax_income": -205800000, "tax_provision": -29300000, "net_income": -153300000, "net_income_to_common": -153300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 209100000, "total_current_assets": 1242700000, "total_assets": 16418500000, "short_term_debt": 19500000, "long_term_debt": 7567300000, "total_debt": 7586800000, "total_liabilities": 11141800000, "total_equity": 4339600000, "shares_outstanding": 210800000, "goodwill_and_intangibles": 4138600000 }, "cash_flow": { "operating_cash_flow": 329900000, "capital_expenditure": 689100000, "free_cash_flow": 1019000000, "dividends_paid": 148400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111535, "ticker_id": 6942, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:50:29.962212+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29200000", "ebitda": "632900000", "netIncome": "-153300000", "grossProfit": "1130600000", "depreciation": "None", "totalRevenue": "3702000000", "costOfRevenue": "2571400000", "interestIncome": "3700000", "incomeBeforeTax": "-205800000", "interestExpense": "235000000", "operatingIncome": "87700000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-29300000", "reportedCurrency": "USD", "netInterestIncome": "-251500000", "nonInterestIncome": "None", "operatingExpenses": "1042900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.06", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2571400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "603700000", "sellingGeneralAndAdministrative": "289300000", "netIncomeFromContinuingOperations": "-176500000" }, "balance": { "goodwill": "2842200000", "inventory": "144500000", "commonStock": "1500000", "currentDebt": "None", "investments": "None", "totalAssets": "16418500000", "longTermDebt": "7567300000", "shortTermDebt": "19500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1296400000", "reportedCurrency": "USD", "retainedEarnings": "-667000000", "totalLiabilities": "11141800000", "otherCurrentAssets": "196200000", "totalCurrentAssets": "1242700000", "currentLongTermDebt": "19500000", "longTermInvestments": "72200000", "shortTermInvestments": "None", "currentNetReceivables": "692900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15175800000", "currentAccountsPayable": "812400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9604900000", "totalShareholderEquity": "4339600000", "capitalLeaseObligations": "2018100000", "otherCurrentLiabilities": "147700000", "totalCurrentLiabilities": "1046800000", "otherNonCurrentLiabilities": "125300000", "totalNonCurrentLiabilities": "10095000000", "cashAndShortTermInvestments": "209100000", "commonStockSharesOutstanding": "210800000", "intangibleAssetsExcludingGoodwill": "1296400000", "cashAndCashEquivalentsAtCarryingValue": "209100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-176500000", "profitLoss": "None", "dividendPayout": "148400000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-13600000", "operatingCashflow": "329900000", "capitalExpenditures": "689100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3027400000", "cashflowFromInvestment": "-3413500000", "stockBasedCompensation": "14600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "148400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "603700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3702000000, "cost_of_revenue": 2571400000, "gross_profit": 1130600000, "research_and_development": 0.06, "selling_general_admin": 289300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29200000, "depreciation_amortisation": 603700000, "ebitda": 632900000, "interest_expense": 235000000, "interest_income": null, "other_non_operating": null, "pretax_income": -205800000, "tax_provision": -29300000, "effective_tax_rate": null, "net_income": -153300000, "net_income_continuing_ops": -176500000, "net_income_to_common": -153300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 209100000, "short_term_investments": null, "net_receivables": 692900000, "inventory": 144500000, "other_current_assets": null, "total_current_assets": 1242700000, "net_ppe": null, "goodwill": 2842200000, "intangible_assets": 1296400000, "goodwill_and_intangibles": 4138600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15175800000, "total_assets": 16418500000, "short_term_debt": 19500000, "accounts_payable": 812400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1046800000, "long_term_debt": 7567300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10095000000, "total_liabilities": 11141800000, "total_debt": 7586800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -667000000, "total_equity": 4339600000, "shares_outstanding": 210800000, "operating_cash_flow": 329900000, "stock_based_compensation": 14600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 689100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3413500000, "dividends_paid": 148400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3027400000, "free_cash_flow": 1019000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29200000", "ebitda": "632900000", "netIncome": "-153300000", "grossProfit": "1130600000", "depreciation": "None", "totalRevenue": "3702000000", "costOfRevenue": "2571400000", "interestIncome": "3700000", "incomeBeforeTax": "-205800000", "interestExpense": "235000000", "operatingIncome": "87700000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-29300000", "reportedCurrency": "USD", "netInterestIncome": "-251500000", "nonInterestIncome": "None", "operatingExpenses": "1042900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.06", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2571400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "603700000", "sellingGeneralAndAdministrative": "289300000", "netIncomeFromContinuingOperations": "-176500000" }, "balance": { "goodwill": "2842200000", "inventory": "144500000", "commonStock": "1500000", "currentDebt": "None", "investments": "None", "totalAssets": "16418500000", "longTermDebt": "7567300000", "shortTermDebt": "19500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1296400000", "reportedCurrency": "USD", "retainedEarnings": "-667000000", "totalLiabilities": "11141800000", "otherCurrentAssets": "196200000", "totalCurrentAssets": "1242700000", "currentLongTermDebt": "19500000", "longTermInvestments": "72200000", "shortTermInvestments": "None", "currentNetReceivables": "692900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15175800000", "currentAccountsPayable": "812400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9604900000", "totalShareholderEquity": "4339600000", "capitalLeaseObligations": "2018100000", "otherCurrentLiabilities": "147700000", "totalCurrentLiabilities": "1046800000", "otherNonCurrentLiabilities": "125300000", "totalNonCurrentLiabilities": "10095000000", "cashAndShortTermInvestments": "209100000", "commonStockSharesOutstanding": "210800000", "intangibleAssetsExcludingGoodwill": "1296400000", "cashAndCashEquivalentsAtCarryingValue": "209100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-176500000", "profitLoss": "None", "dividendPayout": "148400000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-13600000", "operatingCashflow": "329900000", "capitalExpenditures": "689100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3027400000", "cashflowFromInvestment": "-3413500000", "stockBasedCompensation": "14600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "148400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "603700000", "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": "2026-06-06T21:50:29.962212+00:00", "is_restated": false, "income_statement": { "revenue": 517821000, "cost_of_revenue": null, "gross_profit": 517821000, "ebit": 224581000, "ebitda": 386304000, "pretax_income": 216191000, "tax_provision": 356900000, "net_income": -140671000, "net_income_to_common": -140671000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6883000, "total_current_assets": 323315000, "total_assets": 2749109000, "short_term_debt": 514600000, "long_term_debt": null, "total_debt": 514600000, "total_liabilities": 1254075000, "total_equity": 1495034000, "shares_outstanding": 152232000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 268296000, "capital_expenditure": 3237000, "free_cash_flow": 271533000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111540, "ticker_id": 6942, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:50:29.962212+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "224581000", "ebitda": "386304000", "netIncome": "-140671000", "grossProfit": "517821000", "depreciation": "None", "totalRevenue": "517821000", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "216191000", "interestExpense": "8352000", "operatingIncome": "224543000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "356900000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "104177000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "43303000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "161723000", "sellingGeneralAndAdministrative": "60874000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "153000", "currentDebt": "None", "investments": "None", "totalAssets": "2749109000", "longTermDebt": "None", "shortTermDebt": "514600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-151520000", "totalLiabilities": "1254075000", "otherCurrentAssets": "178688000", "totalCurrentAssets": "323315000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "82180000", "currentNetReceivables": "55564000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2425794000", "currentAccountsPayable": "49746000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1029239000", "totalShareholderEquity": "1495034000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-198873000", "totalCurrentLiabilities": "365473000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "872403000", "cashAndShortTermInvestments": "6883000", "commonStockSharesOutstanding": "152232000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6883000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-140671000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-527500000", "operatingCashflow": "268296000", "capitalExpenditures": "3237000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "426208000", "cashflowFromInvestment": "-689092000", "stockBasedCompensation": "11030000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6883000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "161723000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 517821000, "cost_of_revenue": null, "gross_profit": 517821000, "research_and_development": 43303000, "selling_general_admin": 60874000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 224581000, "depreciation_amortisation": 161723000, "ebitda": 386304000, "interest_expense": 8352000, "interest_income": null, "other_non_operating": null, "pretax_income": 216191000, "tax_provision": 356900000, "effective_tax_rate": null, "net_income": -140671000, "net_income_continuing_ops": null, "net_income_to_common": -140671000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6883000, "short_term_investments": 82180000, "net_receivables": 55564000, "inventory": null, "other_current_assets": null, "total_current_assets": 323315000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2425794000, "total_assets": 2749109000, "short_term_debt": 514600000, "accounts_payable": 49746000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 365473000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 872403000, "total_liabilities": 1254075000, "total_debt": 514600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -151520000, "total_equity": 1495034000, "shares_outstanding": 152232000, "operating_cash_flow": 268296000, "stock_based_compensation": 11030000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3237000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -689092000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 426208000, "free_cash_flow": 271533000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "224581000", "ebitda": "386304000", "netIncome": "-140671000", "grossProfit": "517821000", "depreciation": "None", "totalRevenue": "517821000", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "216191000", "interestExpense": "8352000", "operatingIncome": "224543000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "356900000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "104177000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "43303000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "161723000", "sellingGeneralAndAdministrative": "60874000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "153000", "currentDebt": "None", "investments": "None", "totalAssets": "2749109000", "longTermDebt": "None", "shortTermDebt": "514600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-151520000", "totalLiabilities": "1254075000", "otherCurrentAssets": "178688000", "totalCurrentAssets": "323315000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "82180000", "currentNetReceivables": "55564000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2425794000", "currentAccountsPayable": "49746000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1029239000", "totalShareholderEquity": "1495034000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-198873000", "totalCurrentLiabilities": "365473000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "872403000", "cashAndShortTermInvestments": "6883000", "commonStockSharesOutstanding": "152232000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6883000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-140671000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-527500000", "operatingCashflow": "268296000", "capitalExpenditures": "3237000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "426208000", "cashflowFromInvestment": "-689092000", "stockBasedCompensation": "11030000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6883000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "161723000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2017-12-31", "period_type": "annual", "fiscal_year": 2017, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:50:29.962212+00:00", "is_restated": false, "income_statement": { "revenue": 826678000, "cost_of_revenue": null, "gross_profit": 826678000, "ebit": 834163000, "ebitda": 971585000, "pretax_income": 741614000, "tax_provision": 388942000, "net_income": 432860000, "net_income_to_common": 432860000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 464508000, "total_current_assets": 857801000, "total_assets": 2881123000, "short_term_debt": 7496000, "long_term_debt": null, "total_debt": 7496000, "total_liabilities": 548537000, "total_equity": 2332586000, "shares_outstanding": 252391000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 281164000, "capital_expenditure": 88595000, "free_cash_flow": 369759000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111545, "ticker_id": 6942, "period_end_date": "2017-12-31", "period_type": "annual", "fiscal_year": 2017, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:50:29.962212+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "834163000", "ebitda": "971585000", "netIncome": "432860000", "grossProfit": "826678000", "depreciation": "None", "totalRevenue": "826678000", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "741614000", "interestExpense": "12361000", "operatingIncome": "741614000", "fiscalDateEnding": "2017-12-31", "incomeTaxExpense": "388942000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "329131000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3137000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137422000", "sellingGeneralAndAdministrative": "34605000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "2881123000", "longTermDebt": "None", "shortTermDebt": "7496000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2017-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "432860000", "totalLiabilities": "548537000", "otherCurrentAssets": "243179000", "totalCurrentAssets": "857801000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "9629000", "currentNetReceivables": "140485000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2023322000", "currentAccountsPayable": "253975000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "253975000", "totalShareholderEquity": "2332586000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-101387000", "totalCurrentLiabilities": "365997000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "160720000", "cashAndShortTermInvestments": "464508000", "commonStockSharesOutstanding": "252391000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "464508000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "432860000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2017-12-31", "reportedCurrency": "None", "changeInInventory": "1348953000", "operatingCashflow": "281164000", "capitalExpenditures": "88595000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1113029000", "cashflowFromInvestment": "1242018000", "stockBasedCompensation": "41285000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-198288000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137422000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 826678000, "cost_of_revenue": null, "gross_profit": 826678000, "research_and_development": 3137000, "selling_general_admin": 34605000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 834163000, "depreciation_amortisation": 137422000, "ebitda": 971585000, "interest_expense": 12361000, "interest_income": null, "other_non_operating": null, "pretax_income": 741614000, "tax_provision": 388942000, "effective_tax_rate": null, "net_income": 432860000, "net_income_continuing_ops": null, "net_income_to_common": 432860000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 464508000, "short_term_investments": 9629000, "net_receivables": 140485000, "inventory": null, "other_current_assets": null, "total_current_assets": 857801000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2023322000, "total_assets": 2881123000, "short_term_debt": 7496000, "accounts_payable": 253975000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 365997000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 160720000, "total_liabilities": 548537000, "total_debt": 7496000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 432860000, "total_equity": 2332586000, "shares_outstanding": 252391000, "operating_cash_flow": 281164000, "stock_based_compensation": 41285000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 88595000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1242018000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1113029000, "free_cash_flow": 369759000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "834163000", "ebitda": "971585000", "netIncome": "432860000", "grossProfit": "826678000", "depreciation": "None", "totalRevenue": "826678000", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "741614000", "interestExpense": "12361000", "operatingIncome": "741614000", "fiscalDateEnding": "2017-12-31", "incomeTaxExpense": "388942000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "329131000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3137000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137422000", "sellingGeneralAndAdministrative": "34605000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "84000", "currentDebt": "None", "investments": "None", "totalAssets": "2881123000", "longTermDebt": "None", "shortTermDebt": "7496000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2017-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "432860000", "totalLiabilities": "548537000", "otherCurrentAssets": "243179000", "totalCurrentAssets": "857801000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "9629000", "currentNetReceivables": "140485000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2023322000", "currentAccountsPayable": "253975000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "253975000", "totalShareholderEquity": "2332586000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-101387000", "totalCurrentLiabilities": "365997000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "160720000", "cashAndShortTermInvestments": "464508000", "commonStockSharesOutstanding": "252391000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "464508000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "432860000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2017-12-31", "reportedCurrency": "None", "changeInInventory": "1348953000", "operatingCashflow": "281164000", "capitalExpenditures": "88595000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1113029000", "cashflowFromInvestment": "1242018000", "stockBasedCompensation": "41285000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-198288000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137422000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2016-12-31", "period_type": "annual", "fiscal_year": 2016, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:50:29.962212+00:00", "is_restated": false, "income_statement": { "revenue": 917713000, "cost_of_revenue": null, "gross_profit": 917713000, "ebit": -1967800000, "ebitda": -1550207000, "pretax_income": -374503000, "tax_provision": 11194000, "net_income": -2171856000, "net_income_to_common": -2171856000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 694857000, "total_current_assets": 1000534000, "total_assets": 4660591000, "short_term_debt": 1937729000, "long_term_debt": null, "total_debt": 1937729000, "total_liabilities": 7057579000, "total_equity": -2396988000, "shares_outstanding": 352653000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 880514000, "capital_expenditure": 45435000, "free_cash_flow": 925949000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111550, "ticker_id": 6942, "period_end_date": "2016-12-31", "period_type": "annual", "fiscal_year": 2016, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:50:29.962212+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1967800000", "ebitda": "-1550207000", "netIncome": "-2171856000", "grossProfit": "917713000", "depreciation": "None", "totalRevenue": "917713000", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-374503000", "interestExpense": "192862000", "operatingIncome": "-374503000", "fiscalDateEnding": "2016-12-31", "incomeTaxExpense": "11194000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "558967000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4080000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "417593000", "sellingGeneralAndAdministrative": "201336000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4660591000", "longTermDebt": "None", "shortTermDebt": "1937729000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2016-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-7783873000", "totalLiabilities": "7057579000", "otherCurrentAssets": "107613000", "totalCurrentAssets": "1000534000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "198064000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3660057000", "currentAccountsPayable": "295077000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2232806000", "totalShareholderEquity": "-2396988000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "92003000", "totalCurrentLiabilities": "2341618000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "399773000", "cashAndShortTermInvestments": "694857000", "commonStockSharesOutstanding": "352653000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "694857000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2171856000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2016-12-31", "reportedCurrency": "None", "changeInInventory": "2767432000", "operatingCashflow": "880514000", "capitalExpenditures": "45435000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48015000", "cashflowFromInvestment": "-235840000", "stockBasedCompensation": "44218000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-694857000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "417593000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 917713000, "cost_of_revenue": null, "gross_profit": 917713000, "research_and_development": 4080000, "selling_general_admin": 201336000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1967800000, "depreciation_amortisation": 417593000, "ebitda": -1550207000, "interest_expense": 192862000, "interest_income": null, "other_non_operating": null, "pretax_income": -374503000, "tax_provision": 11194000, "effective_tax_rate": null, "net_income": -2171856000, "net_income_continuing_ops": null, "net_income_to_common": -2171856000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 694857000, "short_term_investments": null, "net_receivables": 198064000, "inventory": null, "other_current_assets": null, "total_current_assets": 1000534000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3660057000, "total_assets": 4660591000, "short_term_debt": 1937729000, "accounts_payable": 295077000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2341618000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 399773000, "total_liabilities": 7057579000, "total_debt": 1937729000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7783873000, "total_equity": -2396988000, "shares_outstanding": 352653000, "operating_cash_flow": 880514000, "stock_based_compensation": 44218000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45435000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -235840000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 48015000, "free_cash_flow": 925949000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1967800000", "ebitda": "-1550207000", "netIncome": "-2171856000", "grossProfit": "917713000", "depreciation": "None", "totalRevenue": "917713000", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-374503000", "interestExpense": "192862000", "operatingIncome": "-374503000", "fiscalDateEnding": "2016-12-31", "incomeTaxExpense": "11194000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "558967000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4080000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "417593000", "sellingGeneralAndAdministrative": "201336000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4660591000", "longTermDebt": "None", "shortTermDebt": "1937729000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2016-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-7783873000", "totalLiabilities": "7057579000", "otherCurrentAssets": "107613000", "totalCurrentAssets": "1000534000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "198064000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3660057000", "currentAccountsPayable": "295077000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2232806000", "totalShareholderEquity": "-2396988000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "92003000", "totalCurrentLiabilities": "2341618000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "399773000", "cashAndShortTermInvestments": "694857000", "commonStockSharesOutstanding": "352653000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "694857000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2171856000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2016-12-31", "reportedCurrency": "None", "changeInInventory": "2767432000", "operatingCashflow": "880514000", "capitalExpenditures": "45435000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48015000", "cashflowFromInvestment": "-235840000", "stockBasedCompensation": "44218000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-694857000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "417593000", "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": "2026-06-06T21:50:29.962212+00:00", "is_restated": false, "income_statement": { "revenue": 1297000000, "cost_of_revenue": 1113000000, "gross_profit": 184000000, "ebit": 43000000, "ebitda": 276000000, "pretax_income": -47000000, "tax_provision": 4000000, "net_income": -46000000, "net_income_to_common": -46000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67000000, "total_current_assets": 1263000000, "total_assets": 19048000000, "short_term_debt": 143000000, "long_term_debt": 6258000000, "total_debt": 6401000000, "total_liabilities": 9993000000, "total_equity": 8088000000, "shares_outstanding": 227000000, "goodwill_and_intangibles": 4490000000 }, "cash_flow": { "operating_cash_flow": 130000000, "capital_expenditure": 185000000, "free_cash_flow": 315000000, "dividends_paid": 133000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111518, "ticker_id": 6942, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:50:29.962212+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43000000", "ebitda": "276000000", "netIncome": "-46000000", "grossProfit": "184000000", "depreciation": "None", "totalRevenue": "1297000000", "costOfRevenue": "1113000000", "interestIncome": "2000000", "incomeBeforeTax": "-47000000", "interestExpense": "88000000", "operatingIncome": "43000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "4000000", "reportedCurrency": "USD", "netInterestIncome": "-86000000", "nonInterestIncome": "None", "operatingExpenses": "141000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1113000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "233000000", "sellingGeneralAndAdministrative": "141000000", "netIncomeFromContinuingOperations": "-51000000" }, "balance": { "goodwill": "3438000000", "inventory": "137000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "19048000000", "longTermDebt": "6258000000", "shortTermDebt": "143000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1052000000", "reportedCurrency": "USD", "retainedEarnings": "-2608000000", "totalLiabilities": "9993000000", "otherCurrentAssets": "142000000", "totalCurrentAssets": "1263000000", "currentLongTermDebt": "2000000", "longTermInvestments": "135000000", "shortTermInvestments": "None", "currentNetReceivables": "917000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17785000000", "currentAccountsPayable": "993000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8194000000", "totalShareholderEquity": "8088000000", "capitalLeaseObligations": "1793000000", "otherCurrentLiabilities": "276000000", "totalCurrentLiabilities": "1490000000", "otherNonCurrentLiabilities": "166000000", "totalNonCurrentLiabilities": "8503000000", "cashAndShortTermInvestments": "67000000", "commonStockSharesOutstanding": "227000000", "intangibleAssetsExcludingGoodwill": "1052000000", "cashAndCashEquivalentsAtCarryingValue": "67000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41000000", "profitLoss": "None", "dividendPayout": "133000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "6000000", "operatingCashflow": "130000000", "capitalExpenditures": "185000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36000000", "cashflowFromInvestment": "-164000000", "stockBasedCompensation": "30000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "133000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "233000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1297000000, "cost_of_revenue": 1113000000, "gross_profit": 184000000, "research_and_development": null, "selling_general_admin": 141000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43000000, "depreciation_amortisation": 233000000, "ebitda": 276000000, "interest_expense": 88000000, "interest_income": null, "other_non_operating": null, "pretax_income": -47000000, "tax_provision": 4000000, "effective_tax_rate": null, "net_income": -46000000, "net_income_continuing_ops": -51000000, "net_income_to_common": -46000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67000000, "short_term_investments": null, "net_receivables": 917000000, "inventory": 137000000, "other_current_assets": null, "total_current_assets": 1263000000, "net_ppe": null, "goodwill": 3438000000, "intangible_assets": 1052000000, "goodwill_and_intangibles": 4490000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17785000000, "total_assets": 19048000000, "short_term_debt": 143000000, "accounts_payable": 993000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1490000000, "long_term_debt": 6258000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8503000000, "total_liabilities": 9993000000, "total_debt": 6401000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2608000000, "total_equity": 8088000000, "shares_outstanding": 227000000, "operating_cash_flow": 130000000, "stock_based_compensation": 30000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 185000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -164000000, "dividends_paid": 133000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 36000000, "free_cash_flow": 315000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43000000", "ebitda": "276000000", "netIncome": "-46000000", "grossProfit": "184000000", "depreciation": "None", "totalRevenue": "1297000000", "costOfRevenue": "1113000000", "interestIncome": "2000000", "incomeBeforeTax": "-47000000", "interestExpense": "88000000", "operatingIncome": "43000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "4000000", "reportedCurrency": "USD", "netInterestIncome": "-86000000", "nonInterestIncome": "None", "operatingExpenses": "141000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1113000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "233000000", "sellingGeneralAndAdministrative": "141000000", "netIncomeFromContinuingOperations": "-51000000" }, "balance": { "goodwill": "3438000000", "inventory": "137000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "19048000000", "longTermDebt": "6258000000", "shortTermDebt": "143000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1052000000", "reportedCurrency": "USD", "retainedEarnings": "-2608000000", "totalLiabilities": "9993000000", "otherCurrentAssets": "142000000", "totalCurrentAssets": "1263000000", "currentLongTermDebt": "2000000", "longTermInvestments": "135000000", "shortTermInvestments": "None", "currentNetReceivables": "917000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17785000000", "currentAccountsPayable": "993000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8194000000", "totalShareholderEquity": "8088000000", "capitalLeaseObligations": "1793000000", "otherCurrentLiabilities": "276000000", "totalCurrentLiabilities": "1490000000", "otherNonCurrentLiabilities": "166000000", "totalNonCurrentLiabilities": "8503000000", "cashAndShortTermInvestments": "67000000", "commonStockSharesOutstanding": "227000000", "intangibleAssetsExcludingGoodwill": "1052000000", "cashAndCashEquivalentsAtCarryingValue": "67000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41000000", "profitLoss": "None", "dividendPayout": "133000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "6000000", "operatingCashflow": "130000000", "capitalExpenditures": "185000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36000000", "cashflowFromInvestment": "-164000000", "stockBasedCompensation": "30000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "133000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "233000000", "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": "2026-06-06T21:50:29.962212+00:00", "is_restated": false, "income_statement": { "revenue": 1336000000, "cost_of_revenue": 1801000000, "gross_profit": -465000000, "ebit": 350000000, "ebitda": 579000000, "pretax_income": -8000000, "tax_provision": -14000000, "net_income": 6000000, "net_income_to_common": 6000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66000000, "total_current_assets": 1239000000, "total_assets": 19185000000, "short_term_debt": 136000000, "long_term_debt": 6107000000, "total_debt": 6243000000, "total_liabilities": 9942000000, "total_equity": 8246000000, "shares_outstanding": 228000000, "goodwill_and_intangibles": 4556000000 }, "cash_flow": { "operating_cash_flow": 316000000, "capital_expenditure": 238000000, "free_cash_flow": 554000000, "dividends_paid": 135000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111519, "ticker_id": 6942, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:50:29.962212+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "350000000", "ebitda": "579000000", "netIncome": "6000000", "grossProfit": "-465000000", "depreciation": "None", "totalRevenue": "1336000000", "costOfRevenue": "1801000000", "interestIncome": "2000000", "incomeBeforeTax": "-8000000", "interestExpense": "358000000", "operatingIncome": "138000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-14000000", "reportedCurrency": "USD", "netInterestIncome": "-89000000", "nonInterestIncome": "None", "operatingExpenses": "-603000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1801000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "229000000", "sellingGeneralAndAdministrative": "132000000", "netIncomeFromContinuingOperations": "6000000" }, "balance": { "goodwill": "3466000000", "inventory": "145000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "19185000000", "longTermDebt": "6107000000", "shortTermDebt": "136000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1090000000", "reportedCurrency": "USD", "retainedEarnings": "-2439000000", "totalLiabilities": "9942000000", "otherCurrentAssets": "132000000", "totalCurrentAssets": "1239000000", "currentLongTermDebt": "2000000", "longTermInvestments": "131000000", "shortTermInvestments": "None", "currentNetReceivables": "896000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17946000000", "currentAccountsPayable": "1096000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8657000000", "totalShareholderEquity": "8246000000", "capitalLeaseObligations": "1880000000", "otherCurrentLiabilities": "235000000", "totalCurrentLiabilities": "1548000000", "otherNonCurrentLiabilities": "70000000", "totalNonCurrentLiabilities": "8394000000", "cashAndShortTermInvestments": "66000000", "commonStockSharesOutstanding": "228000000", "intangibleAssetsExcludingGoodwill": "1090000000", "cashAndCashEquivalentsAtCarryingValue": "66000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6000000", "profitLoss": "None", "dividendPayout": "135000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-25000000", "operatingCashflow": "316000000", "capitalExpenditures": "238000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-158000000", "cashflowFromInvestment": "-168000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "135000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1336000000, "cost_of_revenue": 1801000000, "gross_profit": -465000000, "research_and_development": null, "selling_general_admin": 132000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 350000000, "depreciation_amortisation": 229000000, "ebitda": 579000000, "interest_expense": 358000000, "interest_income": null, "other_non_operating": null, "pretax_income": -8000000, "tax_provision": -14000000, "effective_tax_rate": null, "net_income": 6000000, "net_income_continuing_ops": 6000000, "net_income_to_common": 6000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66000000, "short_term_investments": null, "net_receivables": 896000000, "inventory": 145000000, "other_current_assets": null, "total_current_assets": 1239000000, "net_ppe": null, "goodwill": 3466000000, "intangible_assets": 1090000000, "goodwill_and_intangibles": 4556000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17946000000, "total_assets": 19185000000, "short_term_debt": 136000000, "accounts_payable": 1096000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1548000000, "long_term_debt": 6107000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8394000000, "total_liabilities": 9942000000, "total_debt": 6243000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2439000000, "total_equity": 8246000000, "shares_outstanding": 228000000, "operating_cash_flow": 316000000, "stock_based_compensation": 19000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 238000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -168000000, "dividends_paid": 135000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -158000000, "free_cash_flow": 554000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "350000000", "ebitda": "579000000", "netIncome": "6000000", "grossProfit": "-465000000", "depreciation": "None", "totalRevenue": "1336000000", "costOfRevenue": "1801000000", "interestIncome": "2000000", "incomeBeforeTax": "-8000000", "interestExpense": "358000000", "operatingIncome": "138000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-14000000", "reportedCurrency": "USD", "netInterestIncome": "-89000000", "nonInterestIncome": "None", "operatingExpenses": "-603000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1801000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "229000000", "sellingGeneralAndAdministrative": "132000000", "netIncomeFromContinuingOperations": "6000000" }, "balance": { "goodwill": "3466000000", "inventory": "145000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "19185000000", "longTermDebt": "6107000000", "shortTermDebt": "136000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1090000000", "reportedCurrency": "USD", "retainedEarnings": "-2439000000", "totalLiabilities": "9942000000", "otherCurrentAssets": "132000000", "totalCurrentAssets": "1239000000", "currentLongTermDebt": "2000000", "longTermInvestments": "131000000", "shortTermInvestments": "None", "currentNetReceivables": "896000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17946000000", "currentAccountsPayable": "1096000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8657000000", "totalShareholderEquity": "8246000000", "capitalLeaseObligations": "1880000000", "otherCurrentLiabilities": "235000000", "totalCurrentLiabilities": "1548000000", "otherNonCurrentLiabilities": "70000000", "totalNonCurrentLiabilities": "8394000000", "cashAndShortTermInvestments": "66000000", "commonStockSharesOutstanding": "228000000", "intangibleAssetsExcludingGoodwill": "1090000000", "cashAndCashEquivalentsAtCarryingValue": "66000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6000000", "profitLoss": "None", "dividendPayout": "135000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-25000000", "operatingCashflow": "316000000", "capitalExpenditures": "238000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-158000000", "cashflowFromInvestment": "-168000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "135000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96000000", "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": "2026-06-06T21:50:29.962212+00:00", "is_restated": false, "income_statement": { "revenue": 1377000000, "cost_of_revenue": 932000000, "gross_profit": 445000000, "ebit": -17000000, "ebitda": 213000000, "pretax_income": -101000000, "tax_provision": 11000000, "net_income": -100000000, "net_income_to_common": -100000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75000000, "total_current_assets": 1282000000, "total_assets": 19197000000, "short_term_debt": 150000000, "long_term_debt": 5925000000, "total_debt": 6075000000, "total_liabilities": 9812000000, "total_equity": 8383000000, "shares_outstanding": 228000000, "goodwill_and_intangibles": 4589000000 }, "cash_flow": { "operating_cash_flow": 230000000, "capital_expenditure": 195000000, "free_cash_flow": 425000000, "dividends_paid": 134000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111521, "ticker_id": 6942, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:50:29.962212+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17000000", "ebitda": "213000000", "netIncome": "-100000000", "grossProfit": "445000000", "depreciation": "None", "totalRevenue": "1377000000", "costOfRevenue": "932000000", "interestIncome": "2000000", "incomeBeforeTax": "-101000000", "interestExpense": "89000000", "operatingIncome": "35000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "11000000", "reportedCurrency": "USD", "netInterestIncome": "-87000000", "nonInterestIncome": "None", "operatingExpenses": "410000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "932000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "230000000", "sellingGeneralAndAdministrative": "145000000", "netIncomeFromContinuingOperations": "-112000000" }, "balance": { "goodwill": "3473000000", "inventory": "167000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "19197000000", "longTermDebt": "5925000000", "shortTermDebt": "150000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1116000000", "reportedCurrency": "USD", "retainedEarnings": "-2325000000", "totalLiabilities": "9812000000", "otherCurrentAssets": "183000000", "totalCurrentAssets": "1282000000", "currentLongTermDebt": "22000000", "longTermInvestments": "131000000", "shortTermInvestments": "None", "currentNetReceivables": "857000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17915000000", "currentAccountsPayable": "834000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7896000000", "totalShareholderEquity": "8383000000", "capitalLeaseObligations": "1886000000", "otherCurrentLiabilities": "223000000", "totalCurrentLiabilities": "1291000000", "otherNonCurrentLiabilities": "75000000", "totalNonCurrentLiabilities": "8521000000", "cashAndShortTermInvestments": "75000000", "commonStockSharesOutstanding": "228000000", "intangibleAssetsExcludingGoodwill": "1116000000", "cashAndCashEquivalentsAtCarryingValue": "75000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-112000000", "profitLoss": "None", "dividendPayout": "134000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "5000000", "operatingCashflow": "230000000", "capitalExpenditures": "195000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54000000", "cashflowFromInvestment": "-181000000", "stockBasedCompensation": "38000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "134000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "230000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1377000000, "cost_of_revenue": 932000000, "gross_profit": 445000000, "research_and_development": null, "selling_general_admin": 145000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17000000, "depreciation_amortisation": 230000000, "ebitda": 213000000, "interest_expense": 89000000, "interest_income": null, "other_non_operating": null, "pretax_income": -101000000, "tax_provision": 11000000, "effective_tax_rate": null, "net_income": -100000000, "net_income_continuing_ops": -112000000, "net_income_to_common": -100000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75000000, "short_term_investments": null, "net_receivables": 857000000, "inventory": 167000000, "other_current_assets": null, "total_current_assets": 1282000000, "net_ppe": null, "goodwill": 3473000000, "intangible_assets": 1116000000, "goodwill_and_intangibles": 4589000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17915000000, "total_assets": 19197000000, "short_term_debt": 150000000, "accounts_payable": 834000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1291000000, "long_term_debt": 5925000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8521000000, "total_liabilities": 9812000000, "total_debt": 6075000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2325000000, "total_equity": 8383000000, "shares_outstanding": 228000000, "operating_cash_flow": 230000000, "stock_based_compensation": 38000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 195000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -181000000, "dividends_paid": 134000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -54000000, "free_cash_flow": 425000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-17000000", "ebitda": "213000000", "netIncome": "-100000000", "grossProfit": "445000000", "depreciation": "None", "totalRevenue": "1377000000", "costOfRevenue": "932000000", "interestIncome": "2000000", "incomeBeforeTax": "-101000000", "interestExpense": "89000000", "operatingIncome": "35000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "11000000", "reportedCurrency": "USD", "netInterestIncome": "-87000000", "nonInterestIncome": "None", "operatingExpenses": "410000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "932000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "230000000", "sellingGeneralAndAdministrative": "145000000", "netIncomeFromContinuingOperations": "-112000000" }, "balance": { "goodwill": "3473000000", "inventory": "167000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "19197000000", "longTermDebt": "5925000000", "shortTermDebt": "150000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1116000000", "reportedCurrency": "USD", "retainedEarnings": "-2325000000", "totalLiabilities": "9812000000", "otherCurrentAssets": "183000000", "totalCurrentAssets": "1282000000", "currentLongTermDebt": "22000000", "longTermInvestments": "131000000", "shortTermInvestments": "None", "currentNetReceivables": "857000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17915000000", "currentAccountsPayable": "834000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7896000000", "totalShareholderEquity": "8383000000", "capitalLeaseObligations": "1886000000", "otherCurrentLiabilities": "223000000", "totalCurrentLiabilities": "1291000000", "otherNonCurrentLiabilities": "75000000", "totalNonCurrentLiabilities": "8521000000", "cashAndShortTermInvestments": "75000000", "commonStockSharesOutstanding": "228000000", "intangibleAssetsExcludingGoodwill": "1116000000", "cashAndCashEquivalentsAtCarryingValue": "75000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-112000000", "profitLoss": "None", "dividendPayout": "134000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "5000000", "operatingCashflow": "230000000", "capitalExpenditures": "195000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54000000", "cashflowFromInvestment": "-181000000", "stockBasedCompensation": "38000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "134000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "230000000", "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": "2026-06-06T21:50:29.962212+00:00", "is_restated": false, "income_statement": { "revenue": 1350000000, "cost_of_revenue": 920000000, "gross_profit": 430000000, "ebit": 68000000, "ebitda": 292000000, "pretax_income": -14000000, "tax_provision": -7000000, "net_income": -6000000, "net_income_to_common": -6000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81000000, "total_current_assets": 1348000000, "total_assets": 19444000000, "short_term_debt": 32000000, "long_term_debt": 5735000000, "total_debt": 5767000000, "total_liabilities": 9778000000, "total_equity": 8637000000, "shares_outstanding": 229000000, "goodwill_and_intangibles": 4655000000 }, "cash_flow": { "operating_cash_flow": 258000000, "capital_expenditure": 163000000, "free_cash_flow": 421000000, "dividends_paid": 134000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111522, "ticker_id": 6942, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:50:29.962212+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "68000000", "ebitda": "292000000", "netIncome": "-6000000", "grossProfit": "430000000", "depreciation": "None", "totalRevenue": "1350000000", "costOfRevenue": "920000000", "interestIncome": "2000000", "incomeBeforeTax": "-14000000", "interestExpense": "88000000", "operatingIncome": "23000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-7000000", "reportedCurrency": "USD", "netInterestIncome": "-86000000", "nonInterestIncome": "None", "operatingExpenses": "407000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "920000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "224000000", "sellingGeneralAndAdministrative": "143000000", "netIncomeFromContinuingOperations": "-7000000" }, "balance": { "goodwill": "3505000000", "inventory": "174000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "19444000000", "longTermDebt": "5735000000", "shortTermDebt": "32000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1150000000", "reportedCurrency": "USD", "retainedEarnings": "-2103000000", "totalLiabilities": "9778000000", "otherCurrentAssets": "202000000", "totalCurrentAssets": "1348000000", "currentLongTermDebt": "32000000", "longTermInvestments": "133000000", "shortTermInvestments": "None", "currentNetReceivables": "891000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18096000000", "currentAccountsPayable": "1160000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7677000000", "totalShareholderEquity": "8637000000", "capitalLeaseObligations": "1910000000", "otherCurrentLiabilities": "135000000", "totalCurrentLiabilities": "1410000000", "otherNonCurrentLiabilities": "74000000", "totalNonCurrentLiabilities": "8368000000", "cashAndShortTermInvestments": "81000000", "commonStockSharesOutstanding": "229000000", "intangibleAssetsExcludingGoodwill": "1150000000", "cashAndCashEquivalentsAtCarryingValue": "81000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7000000", "profitLoss": "None", "dividendPayout": "134000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "3000000", "operatingCashflow": "258000000", "capitalExpenditures": "163000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "205000000", "cashflowFromInvestment": "-580000000", "stockBasedCompensation": "29000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "134000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "224000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1350000000, "cost_of_revenue": 920000000, "gross_profit": 430000000, "research_and_development": null, "selling_general_admin": 143000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 68000000, "depreciation_amortisation": 224000000, "ebitda": 292000000, "interest_expense": 88000000, "interest_income": null, "other_non_operating": null, "pretax_income": -14000000, "tax_provision": -7000000, "effective_tax_rate": null, "net_income": -6000000, "net_income_continuing_ops": -7000000, "net_income_to_common": -6000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81000000, "short_term_investments": null, "net_receivables": 891000000, "inventory": 174000000, "other_current_assets": null, "total_current_assets": 1348000000, "net_ppe": null, "goodwill": 3505000000, "intangible_assets": 1150000000, "goodwill_and_intangibles": 4655000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18096000000, "total_assets": 19444000000, "short_term_debt": 32000000, "accounts_payable": 1160000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1410000000, "long_term_debt": 5735000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8368000000, "total_liabilities": 9778000000, "total_debt": 5767000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2103000000, "total_equity": 8637000000, "shares_outstanding": 229000000, "operating_cash_flow": 258000000, "stock_based_compensation": 29000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 163000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -580000000, "dividends_paid": 134000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 205000000, "free_cash_flow": 421000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "68000000", "ebitda": "292000000", "netIncome": "-6000000", "grossProfit": "430000000", "depreciation": "None", "totalRevenue": "1350000000", "costOfRevenue": "920000000", "interestIncome": "2000000", "incomeBeforeTax": "-14000000", "interestExpense": "88000000", "operatingIncome": "23000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-7000000", "reportedCurrency": "USD", "netInterestIncome": "-86000000", "nonInterestIncome": "None", "operatingExpenses": "407000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "920000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "224000000", "sellingGeneralAndAdministrative": "143000000", "netIncomeFromContinuingOperations": "-7000000" }, "balance": { "goodwill": "3505000000", "inventory": "174000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "19444000000", "longTermDebt": "5735000000", "shortTermDebt": "32000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1150000000", "reportedCurrency": "USD", "retainedEarnings": "-2103000000", "totalLiabilities": "9778000000", "otherCurrentAssets": "202000000", "totalCurrentAssets": "1348000000", "currentLongTermDebt": "32000000", "longTermInvestments": "133000000", "shortTermInvestments": "None", "currentNetReceivables": "891000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18096000000", "currentAccountsPayable": "1160000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7677000000", "totalShareholderEquity": "8637000000", "capitalLeaseObligations": "1910000000", "otherCurrentLiabilities": "135000000", "totalCurrentLiabilities": "1410000000", "otherNonCurrentLiabilities": "74000000", "totalNonCurrentLiabilities": "8368000000", "cashAndShortTermInvestments": "81000000", "commonStockSharesOutstanding": "229000000", "intangibleAssetsExcludingGoodwill": "1150000000", "cashAndCashEquivalentsAtCarryingValue": "81000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7000000", "profitLoss": "None", "dividendPayout": "134000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "3000000", "operatingCashflow": "258000000", "capitalExpenditures": "163000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "205000000", "cashflowFromInvestment": "-580000000", "stockBasedCompensation": "29000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "134000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "224000000", "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": "2026-06-06T21:50:29.962212+00:00", "is_restated": false, "income_statement": { "revenue": 1292000000, "cost_of_revenue": 876000000, "gross_profit": 416000000, "ebit": 86000000, "ebitda": 298000000, "pretax_income": 8000000, "tax_provision": 8000000, "net_income": 0, "net_income_to_common": 0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 195000000, "total_current_assets": 1390000000, "total_assets": 18768000000, "short_term_debt": 55000000, "long_term_debt": 5130000000, "total_debt": 5185000000, "total_liabilities": 9122000000, "total_equity": 8586000000, "shares_outstanding": 228000000, "goodwill_and_intangibles": 4495000000 }, "cash_flow": { "operating_cash_flow": 139000000, "capital_expenditure": 151000000, "free_cash_flow": 290000000, "dividends_paid": 134000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111523, "ticker_id": 6942, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:50:29.962212+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "86000000", "ebitda": "298000000", "netIncome": "0", "grossProfit": "416000000", "depreciation": "None", "totalRevenue": "1292000000", "costOfRevenue": "876000000", "interestIncome": "2000000", "incomeBeforeTax": "8000000", "interestExpense": "81000000", "operatingIncome": "56000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "8000000", "reportedCurrency": "USD", "netInterestIncome": "-79000000", "nonInterestIncome": "None", "operatingExpenses": "360000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "876000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "212000000", "sellingGeneralAndAdministrative": "154000000", "netIncomeFromContinuingOperations": "0" }, "balance": { "goodwill": "3379000000", "inventory": "175000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "18768000000", "longTermDebt": "5130000000", "shortTermDebt": "55000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1116000000", "reportedCurrency": "USD", "retainedEarnings": "-1976000000", "totalLiabilities": "9122000000", "otherCurrentAssets": "173000000", "totalCurrentAssets": "1390000000", "currentLongTermDebt": "55000000", "longTermInvestments": "128000000", "shortTermInvestments": "2000000", "currentNetReceivables": "847000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17378000000", "currentAccountsPayable": "1132000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7086000000", "totalShareholderEquity": "8586000000", "capitalLeaseObligations": "1901000000", "otherCurrentLiabilities": "134000000", "totalCurrentLiabilities": "1405000000", "otherNonCurrentLiabilities": "67000000", "totalNonCurrentLiabilities": "7717000000", "cashAndShortTermInvestments": "195000000", "commonStockSharesOutstanding": "228000000", "intangibleAssetsExcludingGoodwill": "1116000000", "cashAndCashEquivalentsAtCarryingValue": "195000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "0", "profitLoss": "None", "dividendPayout": "134000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "12000000", "operatingCashflow": "139000000", "capitalExpenditures": "151000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21000000", "cashflowFromInvestment": "-138000000", "stockBasedCompensation": "40000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "134000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "212000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1292000000, "cost_of_revenue": 876000000, "gross_profit": 416000000, "research_and_development": null, "selling_general_admin": 154000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 86000000, "depreciation_amortisation": 212000000, "ebitda": 298000000, "interest_expense": 81000000, "interest_income": null, "other_non_operating": null, "pretax_income": 8000000, "tax_provision": 8000000, "effective_tax_rate": null, "net_income": 0, "net_income_continuing_ops": 0, "net_income_to_common": 0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 195000000, "short_term_investments": 2000000, "net_receivables": 847000000, "inventory": 175000000, "other_current_assets": null, "total_current_assets": 1390000000, "net_ppe": null, "goodwill": 3379000000, "intangible_assets": 1116000000, "goodwill_and_intangibles": 4495000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17378000000, "total_assets": 18768000000, "short_term_debt": 55000000, "accounts_payable": 1132000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1405000000, "long_term_debt": 5130000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7717000000, "total_liabilities": 9122000000, "total_debt": 5185000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1976000000, "total_equity": 8586000000, "shares_outstanding": 228000000, "operating_cash_flow": 139000000, "stock_based_compensation": 40000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 151000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -138000000, "dividends_paid": 134000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21000000, "free_cash_flow": 290000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "86000000", "ebitda": "298000000", "netIncome": "0", "grossProfit": "416000000", "depreciation": "None", "totalRevenue": "1292000000", "costOfRevenue": "876000000", "interestIncome": "2000000", "incomeBeforeTax": "8000000", "interestExpense": "81000000", "operatingIncome": "56000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "8000000", "reportedCurrency": "USD", "netInterestIncome": "-79000000", "nonInterestIncome": "None", "operatingExpenses": "360000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "876000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "212000000", "sellingGeneralAndAdministrative": "154000000", "netIncomeFromContinuingOperations": "0" }, "balance": { "goodwill": "3379000000", "inventory": "175000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "18768000000", "longTermDebt": "5130000000", "shortTermDebt": "55000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1116000000", "reportedCurrency": "USD", "retainedEarnings": "-1976000000", "totalLiabilities": "9122000000", "otherCurrentAssets": "173000000", "totalCurrentAssets": "1390000000", "currentLongTermDebt": "55000000", "longTermInvestments": "128000000", "shortTermInvestments": "2000000", "currentNetReceivables": "847000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17378000000", "currentAccountsPayable": "1132000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7086000000", "totalShareholderEquity": "8586000000", "capitalLeaseObligations": "1901000000", "otherCurrentLiabilities": "134000000", "totalCurrentLiabilities": "1405000000", "otherNonCurrentLiabilities": "67000000", "totalNonCurrentLiabilities": "7717000000", "cashAndShortTermInvestments": "195000000", "commonStockSharesOutstanding": "228000000", "intangibleAssetsExcludingGoodwill": "1116000000", "cashAndCashEquivalentsAtCarryingValue": "195000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "0", "profitLoss": "None", "dividendPayout": "134000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "12000000", "operatingCashflow": "139000000", "capitalExpenditures": "151000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21000000", "cashflowFromInvestment": "-138000000", "stockBasedCompensation": "40000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "134000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "212000000", "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": "2026-06-06T21:50:29.962212+00:00", "is_restated": false, "income_statement": { "revenue": 1339000000, "cost_of_revenue": 906000000, "gross_profit": 433000000, "ebit": -40000000, "ebitda": 196000000, "pretax_income": -121000000, "tax_provision": -41000000, "net_income": -71000000, "net_income_to_common": -71000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173000000, "total_current_assets": 1285000000, "total_assets": 18661000000, "short_term_debt": 56000000, "long_term_debt": 4906000000, "total_debt": 4962000000, "total_liabilities": 8967000000, "total_equity": 8638000000, "shares_outstanding": 228000000, "goodwill_and_intangibles": 4465000000 }, "cash_flow": { "operating_cash_flow": 257000000, "capital_expenditure": 205000000, "free_cash_flow": 462000000, "dividends_paid": 145000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111524, "ticker_id": 6942, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:50:29.962212+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-40000000", "ebitda": "196000000", "netIncome": "-71000000", "grossProfit": "433000000", "depreciation": "None", "totalRevenue": "1339000000", "costOfRevenue": "906000000", "interestIncome": "3000000", "incomeBeforeTax": "-121000000", "interestExpense": "85000000", "operatingIncome": "701000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-41000000", "reportedCurrency": "USD", "netInterestIncome": "-82000000", "nonInterestIncome": "None", "operatingExpenses": "-268000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "906000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "236000000", "sellingGeneralAndAdministrative": "145000000", "netIncomeFromContinuingOperations": "-80000000" }, "balance": { "goodwill": "3338000000", "inventory": "187000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "18661000000", "longTermDebt": "4906000000", "shortTermDebt": "56000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1127000000", "reportedCurrency": "USD", "retainedEarnings": "-1855000000", "totalLiabilities": "8967000000", "otherCurrentAssets": "99000000", "totalCurrentAssets": "1285000000", "currentLongTermDebt": "56000000", "longTermInvestments": "124000000", "shortTermInvestments": "None", "currentNetReceivables": "826000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17376000000", "currentAccountsPayable": "1220000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6878000000", "totalShareholderEquity": "8638000000", "capitalLeaseObligations": "1916000000", "otherCurrentLiabilities": "134000000", "totalCurrentLiabilities": "1493000000", "otherNonCurrentLiabilities": "66000000", "totalNonCurrentLiabilities": "7474000000", "cashAndShortTermInvestments": "173000000", "commonStockSharesOutstanding": "228000000", "intangibleAssetsExcludingGoodwill": "1127000000", "cashAndCashEquivalentsAtCarryingValue": "173000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-80000000", "profitLoss": "None", "dividendPayout": "145000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-14000000", "operatingCashflow": "257000000", "capitalExpenditures": "205000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108000000", "cashflowFromInvestment": "-383000000", "stockBasedCompensation": "44000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "145000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "236000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1339000000, "cost_of_revenue": 906000000, "gross_profit": 433000000, "research_and_development": null, "selling_general_admin": 145000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -40000000, "depreciation_amortisation": 236000000, "ebitda": 196000000, "interest_expense": 85000000, "interest_income": null, "other_non_operating": null, "pretax_income": -121000000, "tax_provision": -41000000, "effective_tax_rate": null, "net_income": -71000000, "net_income_continuing_ops": -80000000, "net_income_to_common": -71000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 173000000, "short_term_investments": null, "net_receivables": 826000000, "inventory": 187000000, "other_current_assets": null, "total_current_assets": 1285000000, "net_ppe": null, "goodwill": 3338000000, "intangible_assets": 1127000000, "goodwill_and_intangibles": 4465000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17376000000, "total_assets": 18661000000, "short_term_debt": 56000000, "accounts_payable": 1220000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1493000000, "long_term_debt": 4906000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7474000000, "total_liabilities": 8967000000, "total_debt": 4962000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1855000000, "total_equity": 8638000000, "shares_outstanding": 228000000, "operating_cash_flow": 257000000, "stock_based_compensation": 44000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 205000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -383000000, "dividends_paid": 145000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -108000000, "free_cash_flow": 462000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-40000000", "ebitda": "196000000", "netIncome": "-71000000", "grossProfit": "433000000", "depreciation": "None", "totalRevenue": "1339000000", "costOfRevenue": "906000000", "interestIncome": "3000000", "incomeBeforeTax": "-121000000", "interestExpense": "85000000", "operatingIncome": "701000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-41000000", "reportedCurrency": "USD", "netInterestIncome": "-82000000", "nonInterestIncome": "None", "operatingExpenses": "-268000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "906000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "236000000", "sellingGeneralAndAdministrative": "145000000", "netIncomeFromContinuingOperations": "-80000000" }, "balance": { "goodwill": "3338000000", "inventory": "187000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "18661000000", "longTermDebt": "4906000000", "shortTermDebt": "56000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1127000000", "reportedCurrency": "USD", "retainedEarnings": "-1855000000", "totalLiabilities": "8967000000", "otherCurrentAssets": "99000000", "totalCurrentAssets": "1285000000", "currentLongTermDebt": "56000000", "longTermInvestments": "124000000", "shortTermInvestments": "None", "currentNetReceivables": "826000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17376000000", "currentAccountsPayable": "1220000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6878000000", "totalShareholderEquity": "8638000000", "capitalLeaseObligations": "1916000000", "otherCurrentLiabilities": "134000000", "totalCurrentLiabilities": "1493000000", "otherNonCurrentLiabilities": "66000000", "totalNonCurrentLiabilities": "7474000000", "cashAndShortTermInvestments": "173000000", "commonStockSharesOutstanding": "228000000", "intangibleAssetsExcludingGoodwill": "1127000000", "cashAndCashEquivalentsAtCarryingValue": "173000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-80000000", "profitLoss": "None", "dividendPayout": "145000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-14000000", "operatingCashflow": "257000000", "capitalExpenditures": "205000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108000000", "cashflowFromInvestment": "-383000000", "stockBasedCompensation": "44000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "145000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "236000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:50:29.962212+00:00", "is_restated": false, "income_statement": { "revenue": 1335000000, "cost_of_revenue": 897000000, "gross_profit": 438000000, "ebit": -480000000, "ebitda": -270000000, "pretax_income": -588000000, "tax_provision": -45000000, "net_income": -485000000, "net_income_to_common": -485000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 409000000, "total_current_assets": 1599000000, "total_assets": 19256000000, "short_term_debt": 39000000, "long_term_debt": 4955000000, "total_debt": 4994000000, "total_liabilities": 9134000000, "total_equity": 9026000000, "shares_outstanding": 210000000, "goodwill_and_intangibles": 4665000000 }, "cash_flow": { "operating_cash_flow": 186000000, "capital_expenditure": 153000000, "free_cash_flow": 339000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111526, "ticker_id": 6942, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:50:29.962212+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-480000000", "ebitda": "-270000000", "netIncome": "-485000000", "grossProfit": "438000000", "depreciation": "None", "totalRevenue": "1335000000", "costOfRevenue": "897000000", "interestIncome": "7000000", "incomeBeforeTax": "-588000000", "interestExpense": "115000000", "operatingIncome": "-515000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-45000000", "reportedCurrency": "USD", "netInterestIncome": "-108000000", "nonInterestIncome": "None", "operatingExpenses": "953000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "897000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "210000000", "sellingGeneralAndAdministrative": "143000000", "netIncomeFromContinuingOperations": "-543000000" }, "balance": { "goodwill": "3444000000", "inventory": "175000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "19256000000", "longTermDebt": "4955000000", "shortTermDebt": "39000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1221000000", "reportedCurrency": "USD", "retainedEarnings": "-1662000000", "totalLiabilities": "9134000000", "otherCurrentAssets": "114000000", "totalCurrentAssets": "1599000000", "currentLongTermDebt": "39000000", "longTermInvestments": "120000000", "shortTermInvestments": "None", "currentNetReceivables": "901000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17657000000", "currentAccountsPayable": "1276000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6989000000", "totalShareholderEquity": "9026000000", "capitalLeaseObligations": "1995000000", "otherCurrentLiabilities": "97000000", "totalCurrentLiabilities": "1495000000", "otherNonCurrentLiabilities": "42000000", "totalNonCurrentLiabilities": "7639000000", "cashAndShortTermInvestments": "409000000", "commonStockSharesOutstanding": "210000000", "intangibleAssetsExcludingGoodwill": "1221000000", "cashAndCashEquivalentsAtCarryingValue": "409000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-543000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1000000", "operatingCashflow": "186000000", "capitalExpenditures": "153000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "284000000", "cashflowFromInvestment": "-138000000", "stockBasedCompensation": "160000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-77000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "210000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1335000000, "cost_of_revenue": 897000000, "gross_profit": 438000000, "research_and_development": null, "selling_general_admin": 143000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -480000000, "depreciation_amortisation": 210000000, "ebitda": -270000000, "interest_expense": 115000000, "interest_income": null, "other_non_operating": null, "pretax_income": -588000000, "tax_provision": -45000000, "effective_tax_rate": null, "net_income": -485000000, "net_income_continuing_ops": -543000000, "net_income_to_common": -485000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 409000000, "short_term_investments": null, "net_receivables": 901000000, "inventory": 175000000, "other_current_assets": null, "total_current_assets": 1599000000, "net_ppe": null, "goodwill": 3444000000, "intangible_assets": 1221000000, "goodwill_and_intangibles": 4665000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17657000000, "total_assets": 19256000000, "short_term_debt": 39000000, "accounts_payable": 1276000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1495000000, "long_term_debt": 4955000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7639000000, "total_liabilities": 9134000000, "total_debt": 4994000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1662000000, "total_equity": 9026000000, "shares_outstanding": 210000000, "operating_cash_flow": 186000000, "stock_based_compensation": 160000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 153000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -138000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 284000000, "free_cash_flow": 339000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-480000000", "ebitda": "-270000000", "netIncome": "-485000000", "grossProfit": "438000000", "depreciation": "None", "totalRevenue": "1335000000", "costOfRevenue": "897000000", "interestIncome": "7000000", "incomeBeforeTax": "-588000000", "interestExpense": "115000000", "operatingIncome": "-515000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-45000000", "reportedCurrency": "USD", "netInterestIncome": "-108000000", "nonInterestIncome": "None", "operatingExpenses": "953000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "897000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "210000000", "sellingGeneralAndAdministrative": "143000000", "netIncomeFromContinuingOperations": "-543000000" }, "balance": { "goodwill": "3444000000", "inventory": "175000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "19256000000", "longTermDebt": "4955000000", "shortTermDebt": "39000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1221000000", "reportedCurrency": "USD", "retainedEarnings": "-1662000000", "totalLiabilities": "9134000000", "otherCurrentAssets": "114000000", "totalCurrentAssets": "1599000000", "currentLongTermDebt": "39000000", "longTermInvestments": "120000000", "shortTermInvestments": "None", "currentNetReceivables": "901000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17657000000", "currentAccountsPayable": "1276000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6989000000", "totalShareholderEquity": "9026000000", "capitalLeaseObligations": "1995000000", "otherCurrentLiabilities": "97000000", "totalCurrentLiabilities": "1495000000", "otherNonCurrentLiabilities": "42000000", "totalNonCurrentLiabilities": "7639000000", "cashAndShortTermInvestments": "409000000", "commonStockSharesOutstanding": "210000000", "intangibleAssetsExcludingGoodwill": "1221000000", "cashAndCashEquivalentsAtCarryingValue": "409000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-543000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1000000", "operatingCashflow": "186000000", "capitalExpenditures": "153000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "284000000", "cashflowFromInvestment": "-138000000", "stockBasedCompensation": "160000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-77000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "210000000", "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": "2026-06-06T21:50:29.962212+00:00", "is_restated": false, "income_statement": { "revenue": 1338000000, "cost_of_revenue": 891000000, "gross_profit": 447000000, "ebit": 90000000, "ebitda": 309000000, "pretax_income": -73000000, "tax_provision": 7000000, "net_income": -68000000, "net_income_to_common": -68000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73000000, "total_current_assets": 1339000000, "total_assets": 18756000000, "short_term_debt": 39000000, "long_term_debt": 9302000000, "total_debt": 9341000000, "total_liabilities": 13002000000, "total_equity": 4878000000, "shares_outstanding": 162000000, "goodwill_and_intangibles": 4579000000 }, "cash_flow": { "operating_cash_flow": 155000000, "capital_expenditure": 186000000, "free_cash_flow": 341000000, "dividends_paid": 11000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111527, "ticker_id": 6942, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:50:29.962212+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "90000000", "ebitda": "309000000", "netIncome": "-68000000", "grossProfit": "447000000", "depreciation": "None", "totalRevenue": "1338000000", "costOfRevenue": "891000000", "interestIncome": "1000000", "incomeBeforeTax": "-73000000", "interestExpense": "174000000", "operatingIncome": "74000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "7000000", "reportedCurrency": "USD", "netInterestIncome": "-173000000", "nonInterestIncome": "None", "operatingExpenses": "373000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "891000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "219000000", "sellingGeneralAndAdministrative": "127000000", "netIncomeFromContinuingOperations": "-80000000" }, "balance": { "goodwill": "3361000000", "inventory": "172000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "18756000000", "longTermDebt": "9302000000", "shortTermDebt": "39000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1218000000", "reportedCurrency": "USD", "retainedEarnings": "-987000000", "totalLiabilities": "13002000000", "otherCurrentAssets": "140000000", "totalCurrentAssets": "1339000000", "currentLongTermDebt": "39000000", "longTermInvestments": "123000000", "shortTermInvestments": "None", "currentNetReceivables": "954000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17417000000", "currentAccountsPayable": "1088000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11309000000", "totalShareholderEquity": "4878000000", "capitalLeaseObligations": "1968000000", "otherCurrentLiabilities": "11000000", "totalCurrentLiabilities": "1222000000", "otherNonCurrentLiabilities": "159000000", "totalNonCurrentLiabilities": "11780000000", "cashAndShortTermInvestments": "73000000", "commonStockSharesOutstanding": "162000000", "intangibleAssetsExcludingGoodwill": "1218000000", "cashAndCashEquivalentsAtCarryingValue": "73000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-80000000", "profitLoss": "None", "dividendPayout": "11000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-5000000", "operatingCashflow": "155000000", "capitalExpenditures": "186000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23000000", "cashflowFromInvestment": "-196000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "219000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1338000000, "cost_of_revenue": 891000000, "gross_profit": 447000000, "research_and_development": null, "selling_general_admin": 127000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 90000000, "depreciation_amortisation": 219000000, "ebitda": 309000000, "interest_expense": 174000000, "interest_income": null, "other_non_operating": null, "pretax_income": -73000000, "tax_provision": 7000000, "effective_tax_rate": null, "net_income": -68000000, "net_income_continuing_ops": -80000000, "net_income_to_common": -68000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73000000, "short_term_investments": null, "net_receivables": 954000000, "inventory": 172000000, "other_current_assets": null, "total_current_assets": 1339000000, "net_ppe": null, "goodwill": 3361000000, "intangible_assets": 1218000000, "goodwill_and_intangibles": 4579000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17417000000, "total_assets": 18756000000, "short_term_debt": 39000000, "accounts_payable": 1088000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1222000000, "long_term_debt": 9302000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11780000000, "total_liabilities": 13002000000, "total_debt": 9341000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -987000000, "total_equity": 4878000000, "shares_outstanding": 162000000, "operating_cash_flow": 155000000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 186000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -196000000, "dividends_paid": 11000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 23000000, "free_cash_flow": 341000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "90000000", "ebitda": "309000000", "netIncome": "-68000000", "grossProfit": "447000000", "depreciation": "None", "totalRevenue": "1338000000", "costOfRevenue": "891000000", "interestIncome": "1000000", "incomeBeforeTax": "-73000000", "interestExpense": "174000000", "operatingIncome": "74000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "7000000", "reportedCurrency": "USD", "netInterestIncome": "-173000000", "nonInterestIncome": "None", "operatingExpenses": "373000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "891000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "219000000", "sellingGeneralAndAdministrative": "127000000", "netIncomeFromContinuingOperations": "-80000000" }, "balance": { "goodwill": "3361000000", "inventory": "172000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "18756000000", "longTermDebt": "9302000000", "shortTermDebt": "39000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1218000000", "reportedCurrency": "USD", "retainedEarnings": "-987000000", "totalLiabilities": "13002000000", "otherCurrentAssets": "140000000", "totalCurrentAssets": "1339000000", "currentLongTermDebt": "39000000", "longTermInvestments": "123000000", "shortTermInvestments": "None", "currentNetReceivables": "954000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17417000000", "currentAccountsPayable": "1088000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11309000000", "totalShareholderEquity": "4878000000", "capitalLeaseObligations": "1968000000", "otherCurrentLiabilities": "11000000", "totalCurrentLiabilities": "1222000000", "otherNonCurrentLiabilities": "159000000", "totalNonCurrentLiabilities": "11780000000", "cashAndShortTermInvestments": "73000000", "commonStockSharesOutstanding": "162000000", "intangibleAssetsExcludingGoodwill": "1218000000", "cashAndCashEquivalentsAtCarryingValue": "73000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-80000000", "profitLoss": "None", "dividendPayout": "11000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-5000000", "operatingCashflow": "155000000", "capitalExpenditures": "186000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23000000", "cashflowFromInvestment": "-196000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "219000000", "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": "2026-06-06T21:50:29.962212+00:00", "is_restated": false, "income_statement": { "revenue": 1328000000, "cost_of_revenue": 884000000, "gross_profit": 444000000, "ebit": 101000000, "ebitda": 312000000, "pretax_income": -58000000, "tax_provision": -10000000, "net_income": -40000000, "net_income_to_common": -40000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91200000, "total_current_assets": 1252000000, "total_assets": 18716700000, "short_term_debt": 21700000, "long_term_debt": 5176200000, "total_debt": 5197900000, "total_liabilities": 9126200000, "total_equity": 8623900000, "shares_outstanding": 210800000, "goodwill_and_intangibles": 4620800000 }, "cash_flow": { "operating_cash_flow": 105000000, "capital_expenditure": 147000000, "free_cash_flow": 252000000, "dividends_paid": 112000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111528, "ticker_id": 6942, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:50:29.962212+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "101000000", "ebitda": "312000000", "netIncome": "-40000000", "grossProfit": "444000000", "depreciation": "None", "totalRevenue": "1328000000", "costOfRevenue": "884000000", "interestIncome": "1000000", "incomeBeforeTax": "-58000000", "interestExpense": "82600000", "operatingIncome": "101000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-10000000", "reportedCurrency": "USD", "netInterestIncome": "-68200000", "nonInterestIncome": "None", "operatingExpenses": "343000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "884000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "211000000", "sellingGeneralAndAdministrative": "124000000", "netIncomeFromContinuingOperations": "10100000" }, "balance": { "goodwill": "3373100000", "inventory": "167900000", "commonStock": "2200000", "currentDebt": "None", "investments": "None", "totalAssets": "18716700000", "longTermDebt": "5176200000", "shortTermDebt": "21700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1247700000", "reportedCurrency": "USD", "retainedEarnings": "-1599500000", "totalLiabilities": "9126200000", "otherCurrentAssets": "115800000", "totalCurrentAssets": "1252000000", "currentLongTermDebt": "21700000", "longTermInvestments": "115000000", "shortTermInvestments": "None", "currentNetReceivables": "877100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17464700000", "currentAccountsPayable": "1037000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7157900000", "totalShareholderEquity": "8623900000", "capitalLeaseObligations": "1960000000", "otherCurrentLiabilities": "11400000", "totalCurrentLiabilities": "1157000000", "otherNonCurrentLiabilities": "480100000", "totalNonCurrentLiabilities": "7969200000", "cashAndShortTermInvestments": "91200000", "commonStockSharesOutstanding": "210800000", "intangibleAssetsExcludingGoodwill": "1247700000", "cashAndCashEquivalentsAtCarryingValue": "91200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48000000", "profitLoss": "None", "dividendPayout": "112000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "2000000", "operatingCashflow": "105000000", "capitalExpenditures": "147000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "121000000", "cashflowFromInvestment": "-202000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "211000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1328000000, "cost_of_revenue": 884000000, "gross_profit": 444000000, "research_and_development": null, "selling_general_admin": 124000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 101000000, "depreciation_amortisation": 211000000, "ebitda": 312000000, "interest_expense": 82600000, "interest_income": null, "other_non_operating": null, "pretax_income": -58000000, "tax_provision": -10000000, "effective_tax_rate": null, "net_income": -40000000, "net_income_continuing_ops": 10100000, "net_income_to_common": -40000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91200000, "short_term_investments": null, "net_receivables": 877100000, "inventory": 167900000, "other_current_assets": null, "total_current_assets": 1252000000, "net_ppe": null, "goodwill": 3373100000, "intangible_assets": 1247700000, "goodwill_and_intangibles": 4620800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17464700000, "total_assets": 18716700000, "short_term_debt": 21700000, "accounts_payable": 1037000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1157000000, "long_term_debt": 5176200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7969200000, "total_liabilities": 9126200000, "total_debt": 5197900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1599500000, "total_equity": 8623900000, "shares_outstanding": 210800000, "operating_cash_flow": 105000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 147000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -202000000, "dividends_paid": 112000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 121000000, "free_cash_flow": 252000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "101000000", "ebitda": "312000000", "netIncome": "-40000000", "grossProfit": "444000000", "depreciation": "None", "totalRevenue": "1328000000", "costOfRevenue": "884000000", "interestIncome": "1000000", "incomeBeforeTax": "-58000000", "interestExpense": "82600000", "operatingIncome": "101000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-10000000", "reportedCurrency": "USD", "netInterestIncome": "-68200000", "nonInterestIncome": "None", "operatingExpenses": "343000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "884000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "211000000", "sellingGeneralAndAdministrative": "124000000", "netIncomeFromContinuingOperations": "10100000" }, "balance": { "goodwill": "3373100000", "inventory": "167900000", "commonStock": "2200000", "currentDebt": "None", "investments": "None", "totalAssets": "18716700000", "longTermDebt": "5176200000", "shortTermDebt": "21700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1247700000", "reportedCurrency": "USD", "retainedEarnings": "-1599500000", "totalLiabilities": "9126200000", "otherCurrentAssets": "115800000", "totalCurrentAssets": "1252000000", "currentLongTermDebt": "21700000", "longTermInvestments": "115000000", "shortTermInvestments": "None", "currentNetReceivables": "877100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17464700000", "currentAccountsPayable": "1037000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7157900000", "totalShareholderEquity": "8623900000", "capitalLeaseObligations": "1960000000", "otherCurrentLiabilities": "11400000", "totalCurrentLiabilities": "1157000000", "otherNonCurrentLiabilities": "480100000", "totalNonCurrentLiabilities": "7969200000", "cashAndShortTermInvestments": "91200000", "commonStockSharesOutstanding": "210800000", "intangibleAssetsExcludingGoodwill": "1247700000", "cashAndCashEquivalentsAtCarryingValue": "91200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48000000", "profitLoss": "None", "dividendPayout": "112000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "2000000", "operatingCashflow": "105000000", "capitalExpenditures": "147000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "121000000", "cashflowFromInvestment": "-202000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "211000000", "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": "2026-06-06T21:50:29.962212+00:00", "is_restated": false, "income_statement": { "revenue": 1333500000, "cost_of_revenue": 899100000, "gross_profit": 434400000, "ebit": -689700000, "ebitda": -487000000, "pretax_income": -482800000, "tax_provision": -37400000, "net_income": -411100000, "net_income_to_common": -411100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68000000, "total_current_assets": 1256000000, "total_assets": 18871000000, "short_term_debt": 24000000, "long_term_debt": 8958200000, "total_debt": 8982200000, "total_liabilities": 12849000000, "total_equity": 5051000000, "shares_outstanding": 210500000, "goodwill_and_intangibles": 4674000000 }, "cash_flow": { "operating_cash_flow": 230100000, "capital_expenditure": 160800000, "free_cash_flow": 390900000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111529, "ticker_id": 6942, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:50:29.962212+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-689700000", "ebitda": "-487000000", "netIncome": "-411100000", "grossProfit": "434400000", "depreciation": "None", "totalRevenue": "1333500000", "costOfRevenue": "899100000", "interestIncome": "None", "incomeBeforeTax": "-482800000", "interestExpense": "159000000", "operatingIncome": "-621200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-37400000", "reportedCurrency": "USD", "netInterestIncome": "221900000", "nonInterestIncome": "None", "operatingExpenses": "1055600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "899100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "202700000", "sellingGeneralAndAdministrative": "232100000", "netIncomeFromContinuingOperations": "-445400000" }, "balance": { "goodwill": "3394000000", "inventory": "171000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "18871000000", "longTermDebt": "8958200000", "shortTermDebt": "24000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1280000000", "reportedCurrency": "USD", "retainedEarnings": "-879000000", "totalLiabilities": "12849000000", "otherCurrentAssets": "104000000", "totalCurrentAssets": "1256000000", "currentLongTermDebt": "24300000", "longTermInvestments": "112500000", "shortTermInvestments": "None", "currentNetReceivables": "913000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17615000000", "currentAccountsPayable": "1137000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11049000000", "totalShareholderEquity": "5051000000", "capitalLeaseObligations": "1996600000", "otherCurrentLiabilities": "110000000", "totalCurrentLiabilities": "1365000000", "otherNonCurrentLiabilities": "159600000", "totalNonCurrentLiabilities": "11484000000", "cashAndShortTermInvestments": "68000000", "commonStockSharesOutstanding": "210500000", "intangibleAssetsExcludingGoodwill": "1280000000", "cashAndCashEquivalentsAtCarryingValue": "68000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-57200000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1800000", "operatingCashflow": "230100000", "capitalExpenditures": "160800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "146200000", "cashflowFromInvestment": "-420400000", "stockBasedCompensation": "6300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "202700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1333500000, "cost_of_revenue": 899100000, "gross_profit": 434400000, "research_and_development": null, "selling_general_admin": 232100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -689700000, "depreciation_amortisation": 202700000, "ebitda": -487000000, "interest_expense": 159000000, "interest_income": null, "other_non_operating": null, "pretax_income": -482800000, "tax_provision": -37400000, "effective_tax_rate": null, "net_income": -411100000, "net_income_continuing_ops": -445400000, "net_income_to_common": -411100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68000000, "short_term_investments": null, "net_receivables": 913000000, "inventory": 171000000, "other_current_assets": null, "total_current_assets": 1256000000, "net_ppe": null, "goodwill": 3394000000, "intangible_assets": 1280000000, "goodwill_and_intangibles": 4674000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17615000000, "total_assets": 18871000000, "short_term_debt": 24000000, "accounts_payable": 1137000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1365000000, "long_term_debt": 8958200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11484000000, "total_liabilities": 12849000000, "total_debt": 8982200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -879000000, "total_equity": 5051000000, "shares_outstanding": 210500000, "operating_cash_flow": 230100000, "stock_based_compensation": 6300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 160800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -420400000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 146200000, "free_cash_flow": 390900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-689700000", "ebitda": "-487000000", "netIncome": "-411100000", "grossProfit": "434400000", "depreciation": "None", "totalRevenue": "1333500000", "costOfRevenue": "899100000", "interestIncome": "None", "incomeBeforeTax": "-482800000", "interestExpense": "159000000", "operatingIncome": "-621200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-37400000", "reportedCurrency": "USD", "netInterestIncome": "221900000", "nonInterestIncome": "None", "operatingExpenses": "1055600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "899100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "202700000", "sellingGeneralAndAdministrative": "232100000", "netIncomeFromContinuingOperations": "-445400000" }, "balance": { "goodwill": "3394000000", "inventory": "171000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "18871000000", "longTermDebt": "8958200000", "shortTermDebt": "24000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1280000000", "reportedCurrency": "USD", "retainedEarnings": "-879000000", "totalLiabilities": "12849000000", "otherCurrentAssets": "104000000", "totalCurrentAssets": "1256000000", "currentLongTermDebt": "24300000", "longTermInvestments": "112500000", "shortTermInvestments": "None", "currentNetReceivables": "913000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17615000000", "currentAccountsPayable": "1137000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11049000000", "totalShareholderEquity": "5051000000", "capitalLeaseObligations": "1996600000", "otherCurrentLiabilities": "110000000", "totalCurrentLiabilities": "1365000000", "otherNonCurrentLiabilities": "159600000", "totalNonCurrentLiabilities": "11484000000", "cashAndShortTermInvestments": "68000000", "commonStockSharesOutstanding": "210500000", "intangibleAssetsExcludingGoodwill": "1280000000", "cashAndCashEquivalentsAtCarryingValue": "68000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-57200000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1800000", "operatingCashflow": "230100000", "capitalExpenditures": "160800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "146200000", "cashflowFromInvestment": "-420400000", "stockBasedCompensation": "6300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "202700000", "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": "2026-06-06T21:50:29.962212+00:00", "is_restated": false, "income_statement": { "revenue": 1329000000, "cost_of_revenue": 899000000, "gross_profit": 430000000, "ebit": 95000000, "ebitda": 283000000, "pretax_income": -55000000, "tax_provision": -5000000, "net_income": -39000000, "net_income_to_common": -39000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 220700000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 229000000, "capital_expenditure": 177000000, "free_cash_flow": 406000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111531, "ticker_id": 6942, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:50:29.962212+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "95000000", "ebitda": "283000000", "netIncome": "-39000000", "grossProfit": "430000000", "depreciation": "None", "totalRevenue": "1329000000", "costOfRevenue": "899000000", "interestIncome": "0", "incomeBeforeTax": "-55000000", "interestExpense": "150000000", "operatingIncome": "97000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-5000000", "reportedCurrency": "USD", "netInterestIncome": "-156000000", "nonInterestIncome": "None", "operatingExpenses": "333000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "899000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "188000000", "sellingGeneralAndAdministrative": "122000000", "netIncomeFromContinuingOperations": "-50000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "220700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "16000000", "operatingCashflow": "229000000", "capitalExpenditures": "177000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64000000", "cashflowFromInvestment": "-191000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "188000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1329000000, "cost_of_revenue": 899000000, "gross_profit": 430000000, "research_and_development": null, "selling_general_admin": 122000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 95000000, "depreciation_amortisation": 188000000, "ebitda": 283000000, "interest_expense": 150000000, "interest_income": null, "other_non_operating": null, "pretax_income": -55000000, "tax_provision": -5000000, "effective_tax_rate": null, "net_income": -39000000, "net_income_continuing_ops": -50000000, "net_income_to_common": -39000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 220700000, "operating_cash_flow": 229000000, "stock_based_compensation": 8000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 177000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -191000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -64000000, "free_cash_flow": 406000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "95000000", "ebitda": "283000000", "netIncome": "-39000000", "grossProfit": "430000000", "depreciation": "None", "totalRevenue": "1329000000", "costOfRevenue": "899000000", "interestIncome": "0", "incomeBeforeTax": "-55000000", "interestExpense": "150000000", "operatingIncome": "97000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-5000000", "reportedCurrency": "USD", "netInterestIncome": "-156000000", "nonInterestIncome": "None", "operatingExpenses": "333000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "899000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "188000000", "sellingGeneralAndAdministrative": "122000000", "netIncomeFromContinuingOperations": "-50000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "220700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "16000000", "operatingCashflow": "229000000", "capitalExpenditures": "177000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64000000", "cashflowFromInvestment": "-191000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "188000000", "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": "2026-06-06T21:50:29.962212+00:00", "is_restated": false, "income_statement": { "revenue": 1346000000, "cost_of_revenue": 905000000, "gross_profit": 441000000, "ebit": 136200000, "ebitda": 324000000, "pretax_income": -8000000, "tax_provision": 141200000, "net_income": -5000000, "net_income_to_common": -5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 220700000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 228500000, "capital_expenditure": 199300000, "free_cash_flow": 427800000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 111532, "ticker_id": 6942, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:50:29.962212+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "136200000", "ebitda": "324000000", "netIncome": "-5000000", "grossProfit": "441000000", "depreciation": "None", "totalRevenue": "1346000000", "costOfRevenue": "905000000", "interestIncome": "2000000", "incomeBeforeTax": "-8000000", "interestExpense": "144000000", "operatingIncome": "111000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "141200000", "reportedCurrency": "USD", "netInterestIncome": "-149000000", "nonInterestIncome": "None", "operatingExpenses": "330000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "905000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187800000", "sellingGeneralAndAdministrative": "124000000", "netIncomeFromContinuingOperations": "-8000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "220700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7600000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-3800000", "operatingCashflow": "228500000", "capitalExpenditures": "199300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91300000", "cashflowFromInvestment": "-201500000", "stockBasedCompensation": "6700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "187800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1346000000, "cost_of_revenue": 905000000, "gross_profit": 441000000, "research_and_development": null, "selling_general_admin": 124000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 136200000, "depreciation_amortisation": 187800000, "ebitda": 324000000, "interest_expense": 144000000, "interest_income": null, "other_non_operating": null, "pretax_income": -8000000, "tax_provision": 141200000, "effective_tax_rate": null, "net_income": -5000000, "net_income_continuing_ops": -8000000, "net_income_to_common": -5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 220700000, "operating_cash_flow": 228500000, "stock_based_compensation": 6700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 199300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -201500000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -91300000, "free_cash_flow": 427800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "136200000", "ebitda": "324000000", "netIncome": "-5000000", "grossProfit": "441000000", "depreciation": "None", "totalRevenue": "1346000000", "costOfRevenue": "905000000", "interestIncome": "2000000", "incomeBeforeTax": "-8000000", "interestExpense": "144000000", "operatingIncome": "111000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "141200000", "reportedCurrency": "USD", "netInterestIncome": "-149000000", "nonInterestIncome": "None", "operatingExpenses": "330000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "905000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187800000", "sellingGeneralAndAdministrative": "124000000", "netIncomeFromContinuingOperations": "-8000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "220700000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7600000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-3800000", "operatingCashflow": "228500000", "capitalExpenditures": "199300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91300000", "cashflowFromInvestment": "-201500000", "stockBasedCompensation": "6700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "187800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_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" ] } } }