{ "ticker": { "uuid": "853839e1-ec37-4d80-8b12-d85a7535bf91", "symbol": "SUN", "name": "Sunoco LP", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Refining & Marketing", "page_url": "https://sharemaestro.com/factors/ticker/853839e1-ec37-4d80-8b12-d85a7535bf91/", "api_url": "https://sharemaestro.com/factors/api/tickers/853839e1-ec37-4d80-8b12-d85a7535bf91/" }, "ticker_metadata": { "id": 3829, "uuid": "853839e1-ec37-4d80-8b12-d85a7535bf91", "symbol": "SUN", "name": "Sunoco LP", "asset_type": "equity", "market_cap": 12478524000, "stock_exchange_id": 3, "industry": "Oil & Gas Refining & Marketing", "sector": "Energy", "description": "Sunoco LP, distributes and sells motor fuels in the United States. The company is headquartered in Dallas, Texas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "853839e1-ec37-4d80-8b12-d85a7535bf91", "symbol": "SUN", "name": "Sunoco LP", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Refining & Marketing", "page_url": "https://sharemaestro.com/factors/ticker/853839e1-ec37-4d80-8b12-d85a7535bf91/", "api_url": "https://sharemaestro.com/factors/api/tickers/853839e1-ec37-4d80-8b12-d85a7535bf91/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.85, "value": 0.85, "quality": 0.27, "momentum": 0.77, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 66.25, "market_cap": 9112804630, "pe_ratio": 10.4265, "earnings_yield": 0.0959, "ebitda_to_ev": 0.1128, "shareholder_yield": 0.0754, "roe": 0.3377, "piotroski_f_score": 6, "momentum_12_1": 0.3282, "volatility_252d": 0.2183 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:44.203351+00:00", "batch_id": "" }, "size": { "price_close": 66.25, "market_cap": 9112804630, "market_cap_usd": 9112804630, "enterprise_value": 22498804630, "shares_outstanding": 137551768, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 10.4265, "pb_ratio": 3.5212, "ptbv_ratio": null, "ps_ratio": 0.2967, "pcf_ratio": 6.035, "pfcf_ratio": 4.1706, "ev_ebitda": 8.8648, "ev_ebit": 13.0428, "ev_sales": 0.7326, "ev_fcf": 10.2969, "earnings_yield": 0.0959, "fcf_yield": 0.0971, "price_to_sales": 0.2967, "price_to_book": 3.5212, "price_to_cashflow": 6.035, "ebitda_to_ev": 0.1128, "sales_yield": 1.3651 }, "yield": { "dividend_yield": 0.0754, "buyback_yield": 0, "shareholder_yield": 0.0754, "debt_paydown_yield": null, "total_yield": 0.0754 }, "quality": { "gross_margin": 0.1044, "operating_margin": 0.0562, "net_margin": 0.0285, "ebitda_margin": 0.0826, "fcf_margin": 0.0711, "roe": 0.3377, "roa": 0.0289, "roic": 0.0979, "roc_greenblatt": null, "asset_turnover": 1.015, "cash_conversion": 2.5, "accruals_ratio": -0.021, "sbc_to_revenue": 0.0007, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 1.1846, "revenue_stability_5y": 0.2707, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.106, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 8.4799, "net_debt_to_ebitda": 5.2742, "debt_to_assets": 0.4661, "interest_coverage": 2.7778, "current_ratio": 1.3955, "quick_ratio": 0.9173, "net_debt": 13386000000, "local_beta": 0.0001, "volatility_252d": 0.2183, "volatility_60d": 0.5345, "max_drawdown_12m": -0.0918, "risk_adjusted_momentum": 1.5035 }, "growth": { "revenue_growth_1y": 0.3727, "revenue_growth_3y_cagr": -0.0069, "revenue_growth_5y_cagr": 0.1867, "eps_growth_1y": 0.2685, "eps_growth_3y_cagr": 0.099, "eps_growth_5y_cagr": 0.3131, "fcf_growth_1y": 1.6679, "book_value_growth_1y": 0.7125, "revenue_growth": 0.3727, "earnings_growth": 0.2685 }, "momentum": { "price_return_1m": -0.0106, "price_return_3m": 0.0501, "price_return_6m": 0.2551, "price_return_9m": 0.3667, "price_return_12m": 0.3141, "price_return_12m_ex1m": 0.3282, "momentum_6m": 0.2551, "momentum_12m": 0.3141, "momentum_12_1": 0.3282, "distance_from_52w_high": -0.069, "distance_from_52w_low": 0.4149, "relative_strength": 0.2141 }, "raw_ttm": { "revenue_ttm": 30712000000, "gross_profit_ttm": 3206000000, "ebit_ttm": 1725000000, "ebitda_ttm": 2538000000, "net_income_ttm": 874000000, "eps_diluted_ttm": 6.354, "operating_cash_flow_ttm": 1510000000, "capital_expenditure_ttm": 675000000, "fcf_ttm": 2185000000, "dividends_paid_ttm": 687000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 621000000, "cash_and_equivalents": 718000000, "total_current_assets": 6849000000, "total_current_liabilities": 4908000000, "net_ppe": null, "total_assets": 30258000000, "total_debt": 14104000000, "total_equity": 2588000000, "net_working_capital": 1407000000, "book_value_per_share": 18.8147, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2842000000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 21, "rank_pb": 69, "rank_ptbv": 50, "rank_ps": 8, "rank_pcf": 22, "rank_ev_ebitda": 31, "rank_ev_ebit": 51, "rank_earnings_yield": 21, "rank_fcf_yield": 41, "rank_dividend_yield": 9, "rank_shareholder_yield": 10, "rank_total_yield": 10, "rank_roe": 9, "rank_roc": 50, "rank_roic": 39, "rank_gross_margin": 92, "rank_fcf_margin": 76, "rank_piotroski": 41, "rank_accruals": 65, "rank_sue": 50, "rank_eps_growth_1y": 36, "rank_eps_growth_5y": 16, "rank_revenue_growth_1y": 13, "rank_momentum_12m": 35, "rank_momentum_12m_ex1m": 34, "rank_relative_strength": 33 }, "composites": { "value_composite": 15, "quality_composite": 73, "momentum_composite": 23, "growth_composite": 3, "yield_composite": 7, "svqf_composite": 11, "vc1_composite": 12, "vc2_composite": 8, "vc3_composite": 8, "trending_value_composite": 19, "overall_composite": 15, "quality_value_composite": 0.4791, "os_score": 0.85, "value_percentile": 0.85, "quality_percentile": 0.27, "momentum_percentile": 0.77, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": 26, "tiny_titans_rank": null, "all_cap_buyback_rank": 32, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 19, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5021, "ticker_id": 3829, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:44.203351+00:00", "batch_id": "", "os_score_delta": null, "price_close": 66.25, "market_cap": 9112804630, "market_cap_usd": 9112804630, "enterprise_value": 22498804630, "shares_outstanding": 137551768, "fx_rate_to_usd": null, "pe_ratio": 10.42654992, "pb_ratio": 3.52117644, "ptbv_ratio": null, "ps_ratio": 0.29671805, "pcf_ratio": 6.03496995, "pfcf_ratio": 4.17061997, "ev_ebitda": 8.86477724, "ev_ebit": 13.04278529, "ev_sales": 0.73257374, "ev_fcf": 10.29693576, "earnings_yield": 0.095909, "fcf_yield": 0.09711627, "dividend_yield": 0.07538843, "buyback_yield": 0, "shareholder_yield": 0.07538843, "debt_paydown_yield": null, "total_yield": 0.07538843, "gross_margin": 0.10438916, "operating_margin": 0.05616697, "net_margin": 0.02845793, "ebitda_margin": 0.08263871, "fcf_margin": 0.07114483, "roe": 0.33771252, "roa": 0.02888492, "roic": 0.09793077, "roc_greenblatt": null, "asset_turnover": 1.0150043, "cash_conversion": 2.5, "accruals_ratio": -0.02101923, "sbc_to_revenue": 0.00068377, "debt_to_equity": 8.47990726, "net_debt_to_ebitda": 5.27423168, "debt_to_assets": 0.46612466, "interest_coverage": 2.77777778, "current_ratio": 1.39547677, "quick_ratio": 0.91727791, "net_debt": 13386000000, "revenue_growth_1y": 0.37272605, "revenue_growth_3y_cagr": -0.00688786, "revenue_growth_5y_cagr": 0.18665824, "eps_growth_1y": 0.26850508, "eps_growth_3y_cagr": 0.0990228, "eps_growth_5y_cagr": 0.31309265, "fcf_growth_1y": 1.66788767, "book_value_growth_1y": 0.71254633, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 1.184604, "revenue_stability_5y": 0.270663, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01060335, "price_return_3m": 0.05013045, "price_return_6m": 0.25513183, "price_return_9m": 0.36674589, "price_return_12m": 0.31408, "price_return_12m_ex1m": 0.32816297, "distance_from_52w_high": -0.06899944, "distance_from_52w_low": 0.41488178, "relative_strength": 0.21411641, "local_beta": 0.0001, "volatility_252d": 0.218265, "volatility_60d": 0.534472, "max_drawdown_12m": -0.09183531, "revenue_ttm": 30712000000, "gross_profit_ttm": 3206000000, "ebit_ttm": 1725000000, "ebitda_ttm": 2538000000, "net_income_ttm": 874000000, "eps_diluted_ttm": 6.3539714, "operating_cash_flow_ttm": 1510000000, "capital_expenditure_ttm": 675000000, "fcf_ttm": 2185000000, "dividends_paid_ttm": 687000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 621000000, "cash_and_equivalents": 718000000, "total_current_assets": 6849000000, "total_current_liabilities": 4908000000, "net_ppe": null, "total_assets": 30258000000, "total_debt": 14104000000, "total_equity": 2588000000, "net_working_capital": 1407000000, "book_value_per_share": 18.81473454, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2842000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 21, "rank_pb": 69, "rank_ptbv": 50, "rank_ps": 8, "rank_pcf": 22, "rank_ev_ebitda": 31, "rank_ev_ebit": 51, "rank_earnings_yield": 21, "rank_fcf_yield": 41, "rank_dividend_yield": 9, "rank_shareholder_yield": 10, "rank_total_yield": 10, "rank_roe": 9, "rank_roc": 50, "rank_roic": 39, "rank_gross_margin": 92, "rank_fcf_margin": 76, "rank_piotroski": 41, "rank_accruals": 65, "rank_sue": 50, "rank_eps_growth_1y": 36, "rank_eps_growth_5y": 16, "rank_revenue_growth_1y": 13, "rank_momentum_12m": 35, "rank_momentum_12m_ex1m": 34, "rank_relative_strength": 33, "value_composite": 15, "quality_composite": 73, "momentum_composite": 23, "growth_composite": 3, "yield_composite": 7, "svqf_composite": 11, "vc1_composite": 12, "vc2_composite": 8, "vc3_composite": 8, "trending_value_composite": 19, "overall_composite": 15, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": 26, "tiny_titans_rank": null, "all_cap_buyback_rank": 32, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 66.25, "os": 0.85, "value": 0.85, "quality": 0.27, "momentum": 0.77, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 10.4265, "earnings_yield": 0.0959, "shareholder_yield": 0.0754, "roe": 0.3377, "momentum_12_1": 0.3282, "complete_fields": { "id": 5021, "ticker_id": 3829, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:44.203351+00:00", "batch_id": "", "os_score_delta": null, "price_close": 66.25, "market_cap": 9112804630, "market_cap_usd": 9112804630, "enterprise_value": 22498804630, "shares_outstanding": 137551768, "fx_rate_to_usd": null, "pe_ratio": 10.42654992, "pb_ratio": 3.52117644, "ptbv_ratio": null, "ps_ratio": 0.29671805, "pcf_ratio": 6.03496995, "pfcf_ratio": 4.17061997, "ev_ebitda": 8.86477724, "ev_ebit": 13.04278529, "ev_sales": 0.73257374, "ev_fcf": 10.29693576, "earnings_yield": 0.095909, "fcf_yield": 0.09711627, "dividend_yield": 0.07538843, "buyback_yield": 0, "shareholder_yield": 0.07538843, "debt_paydown_yield": null, "total_yield": 0.07538843, "gross_margin": 0.10438916, "operating_margin": 0.05616697, "net_margin": 0.02845793, "ebitda_margin": 0.08263871, "fcf_margin": 0.07114483, "roe": 0.33771252, "roa": 0.02888492, "roic": 0.09793077, "roc_greenblatt": null, "asset_turnover": 1.0150043, "cash_conversion": 2.5, "accruals_ratio": -0.02101923, "sbc_to_revenue": 0.00068377, "debt_to_equity": 8.47990726, "net_debt_to_ebitda": 5.27423168, "debt_to_assets": 0.46612466, "interest_coverage": 2.77777778, "current_ratio": 1.39547677, "quick_ratio": 0.91727791, "net_debt": 13386000000, "revenue_growth_1y": 0.37272605, "revenue_growth_3y_cagr": -0.00688786, "revenue_growth_5y_cagr": 0.18665824, "eps_growth_1y": 0.26850508, "eps_growth_3y_cagr": 0.0990228, "eps_growth_5y_cagr": 0.31309265, "fcf_growth_1y": 1.66788767, "book_value_growth_1y": 0.71254633, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 1.184604, "revenue_stability_5y": 0.270663, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01060335, "price_return_3m": 0.05013045, "price_return_6m": 0.25513183, "price_return_9m": 0.36674589, "price_return_12m": 0.31408, "price_return_12m_ex1m": 0.32816297, "distance_from_52w_high": -0.06899944, "distance_from_52w_low": 0.41488178, "relative_strength": 0.21411641, "local_beta": 0.0001, "volatility_252d": 0.218265, "volatility_60d": 0.534472, "max_drawdown_12m": -0.09183531, "revenue_ttm": 30712000000, "gross_profit_ttm": 3206000000, "ebit_ttm": 1725000000, "ebitda_ttm": 2538000000, "net_income_ttm": 874000000, "eps_diluted_ttm": 6.3539714, "operating_cash_flow_ttm": 1510000000, "capital_expenditure_ttm": 675000000, "fcf_ttm": 2185000000, "dividends_paid_ttm": 687000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 621000000, "cash_and_equivalents": 718000000, "total_current_assets": 6849000000, "total_current_liabilities": 4908000000, "net_ppe": null, "total_assets": 30258000000, "total_debt": 14104000000, "total_equity": 2588000000, "net_working_capital": 1407000000, "book_value_per_share": 18.81473454, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2842000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 21, "rank_pb": 69, "rank_ptbv": 50, "rank_ps": 8, "rank_pcf": 22, "rank_ev_ebitda": 31, "rank_ev_ebit": 51, "rank_earnings_yield": 21, "rank_fcf_yield": 41, "rank_dividend_yield": 9, "rank_shareholder_yield": 10, "rank_total_yield": 10, "rank_roe": 9, "rank_roc": 50, "rank_roic": 39, "rank_gross_margin": 92, "rank_fcf_margin": 76, "rank_piotroski": 41, "rank_accruals": 65, "rank_sue": 50, "rank_eps_growth_1y": 36, "rank_eps_growth_5y": 16, "rank_revenue_growth_1y": 13, "rank_momentum_12m": 35, "rank_momentum_12m_ex1m": 34, "rank_relative_strength": 33, "value_composite": 15, "quality_composite": 73, "momentum_composite": 23, "growth_composite": 3, "yield_composite": 7, "svqf_composite": 11, "vc1_composite": 12, "vc2_composite": 8, "vc3_composite": 8, "trending_value_composite": 19, "overall_composite": 15, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": 26, "tiny_titans_rank": null, "all_cap_buyback_rank": 32, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "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": "2026-06-07T03:31:18.307506+00:00", "is_restated": false, "income_statement": { "revenue": 25201000000, "cost_of_revenue": 23097000000, "gross_profit": 2104000000, "ebit": 1130000000, "ebitda": 1818000000, "pretax_income": 589000000, "tax_provision": 62000000, "net_income": 527000000, "net_income_to_common": 527000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 891000000, "total_current_assets": 5516000000, "total_assets": 28362000000, "short_term_debt": 228000000, "long_term_debt": 13372000000, "total_debt": 13600000000, "total_liabilities": 20349000000, "total_equity": 8009000000, "shares_outstanding": 137198218, "goodwill_and_intangibles": 5437000000 }, "cash_flow": { "operating_cash_flow": 1192000000, "capital_expenditure": 577000000, "free_cash_flow": 1769000000, "dividends_paid": 657000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335638, "ticker_id": 3829, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:18.307506+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1130000000", "ebitda": "1818000000", "netIncome": "527000000", "grossProfit": "2104000000", "depreciation": "None", "totalRevenue": "25201000000", "costOfRevenue": "23097000000", "interestIncome": "21000000", "incomeBeforeTax": "589000000", "interestExpense": "541000000", "operatingIncome": "929000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "62000000", "reportedCurrency": "USD", "netInterestIncome": "-541000000", "nonInterestIncome": "None", "operatingExpenses": "1175000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23097000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "688000000", "sellingGeneralAndAdministrative": "296000000", "netIncomeFromContinuingOperations": "527000000" }, "balance": { "goodwill": "3026000000", "inventory": "2383000000", "commonStock": "6508000000", "currentDebt": "None", "investments": "None", "totalAssets": "28362000000", "longTermDebt": "13372000000", "shortTermDebt": "228000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2411000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "20349000000", "otherCurrentAssets": "270000000", "totalCurrentAssets": "5516000000", "currentLongTermDebt": "17000000", "longTermInvestments": "1624000000", "shortTermInvestments": "None", "currentNetReceivables": "1972000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22846000000", "currentAccountsPayable": "2816000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14857000000", "shortLongTermDebtTotal": "16110000000", "totalShareholderEquity": "8009000000", "capitalLeaseObligations": "1466000000", "otherCurrentLiabilities": "953000000", "totalCurrentLiabilities": "3997000000", "otherNonCurrentLiabilities": "100000000", "totalNonCurrentLiabilities": "16352000000", "cashAndShortTermInvestments": "891000000", "commonStockSharesOutstanding": "137198218", "intangibleAssetsExcludingGoodwill": "2411000000", "cashAndCashEquivalentsAtCarryingValue": "891000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "527000000", "profitLoss": "None", "dividendPayout": "657000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-275000000", "operatingCashflow": "1192000000", "capitalExpenditures": "577000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2412000000", "cashflowFromInvestment": "-2807000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "657000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "688000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 25201000000, "cost_of_revenue": 23097000000, "gross_profit": 2104000000, "research_and_development": null, "selling_general_admin": 296000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1130000000, "depreciation_amortisation": 688000000, "ebitda": 1818000000, "interest_expense": 541000000, "interest_income": null, "other_non_operating": null, "pretax_income": 589000000, "tax_provision": 62000000, "effective_tax_rate": null, "net_income": 527000000, "net_income_continuing_ops": 527000000, "net_income_to_common": 527000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 891000000, "short_term_investments": null, "net_receivables": 1972000000, "inventory": 2383000000, "other_current_assets": null, "total_current_assets": 5516000000, "net_ppe": null, "goodwill": 3026000000, "intangible_assets": 2411000000, "goodwill_and_intangibles": 5437000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22846000000, "total_assets": 28362000000, "short_term_debt": 228000000, "accounts_payable": 2816000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3997000000, "long_term_debt": 13372000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16352000000, "total_liabilities": 20349000000, "total_debt": 13600000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 8009000000, "shares_outstanding": 137198218, "operating_cash_flow": 1192000000, "stock_based_compensation": 19000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 577000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2807000000, "dividends_paid": 657000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2412000000, "free_cash_flow": 1769000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1130000000", "ebitda": "1818000000", "netIncome": "527000000", "grossProfit": "2104000000", "depreciation": "None", "totalRevenue": "25201000000", "costOfRevenue": "23097000000", "interestIncome": "21000000", "incomeBeforeTax": "589000000", "interestExpense": "541000000", "operatingIncome": "929000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "62000000", "reportedCurrency": "USD", "netInterestIncome": "-541000000", "nonInterestIncome": "None", "operatingExpenses": "1175000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23097000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "688000000", "sellingGeneralAndAdministrative": "296000000", "netIncomeFromContinuingOperations": "527000000" }, "balance": { "goodwill": "3026000000", "inventory": "2383000000", "commonStock": "6508000000", "currentDebt": "None", "investments": "None", "totalAssets": "28362000000", "longTermDebt": "13372000000", "shortTermDebt": "228000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2411000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "20349000000", "otherCurrentAssets": "270000000", "totalCurrentAssets": "5516000000", "currentLongTermDebt": "17000000", "longTermInvestments": "1624000000", "shortTermInvestments": "None", "currentNetReceivables": "1972000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22846000000", "currentAccountsPayable": "2816000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14857000000", "shortLongTermDebtTotal": "16110000000", "totalShareholderEquity": "8009000000", "capitalLeaseObligations": "1466000000", "otherCurrentLiabilities": "953000000", "totalCurrentLiabilities": "3997000000", "otherNonCurrentLiabilities": "100000000", "totalNonCurrentLiabilities": "16352000000", "cashAndShortTermInvestments": "891000000", "commonStockSharesOutstanding": "137198218", "intangibleAssetsExcludingGoodwill": "2411000000", "cashAndCashEquivalentsAtCarryingValue": "891000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "527000000", "profitLoss": "None", "dividendPayout": "657000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-275000000", "operatingCashflow": "1192000000", "capitalExpenditures": "577000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2412000000", "cashflowFromInvestment": "-2807000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "657000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "688000000", "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": "2026-06-07T03:31:18.307506+00:00", "is_restated": false, "income_statement": { "revenue": 22693000000, "cost_of_revenue": 20963000000, "gross_profit": 1730000000, "ebit": 658000000, "ebitda": 1026000000, "pretax_income": 1049000000, "tax_provision": 175000000, "net_income": 716000000, "net_income_to_common": 716000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94000000, "total_current_assets": 2465000000, "total_assets": 14375000000, "short_term_debt": 36000000, "long_term_debt": 7484000000, "total_debt": 7520000000, "total_liabilities": 10307000000, "total_equity": 4068000000, "shares_outstanding": 119342038, "goodwill_and_intangibles": 2024000000 }, "cash_flow": { "operating_cash_flow": 549000000, "capital_expenditure": 344000000, "free_cash_flow": 893000000, "dividends_paid": 566000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335643, "ticker_id": 3829, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:18.307506+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "658000000", "ebitda": "1026000000", "netIncome": "716000000", "grossProfit": "1730000000", "depreciation": "None", "totalRevenue": "22693000000", "costOfRevenue": "20963000000", "interestIncome": "13000000", "incomeBeforeTax": "1049000000", "interestExpense": "404000000", "operatingIncome": "791000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "175000000", "reportedCurrency": "USD", "netInterestIncome": "-391000000", "nonInterestIncome": "None", "operatingExpenses": "939000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20963000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "368000000", "sellingGeneralAndAdministrative": "277000000", "netIncomeFromContinuingOperations": "874000000" }, "balance": { "goodwill": "1477000000", "inventory": "1068000000", "commonStock": "4066000000", "currentDebt": "None", "investments": "None", "totalAssets": "14375000000", "longTermDebt": "7484000000", "shortTermDebt": "36000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "547000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "10307000000", "otherCurrentAssets": "141000000", "totalCurrentAssets": "2465000000", "currentLongTermDebt": "2000000", "longTermInvestments": "1335000000", "shortTermInvestments": "None", "currentNetReceivables": "1162000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11910000000", "currentAccountsPayable": "1454000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8151000000", "shortLongTermDebtTotal": "7999000000", "totalShareholderEquity": "4068000000", "capitalLeaseObligations": "513000000", "otherCurrentLiabilities": "288000000", "totalCurrentLiabilities": "1947000000", "otherNonCurrentLiabilities": "53000000", "totalNonCurrentLiabilities": "8360000000", "cashAndShortTermInvestments": "94000000", "commonStockSharesOutstanding": "119342038", "intangibleAssetsExcludingGoodwill": "547000000", "cashAndCashEquivalentsAtCarryingValue": "94000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "874000000", "profitLoss": "None", "dividendPayout": "566000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "86000000", "operatingCashflow": "549000000", "capitalExpenditures": "344000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-961000000", "cashflowFromInvestment": "477000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "566000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-784000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "368000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 22693000000, "cost_of_revenue": 20963000000, "gross_profit": 1730000000, "research_and_development": null, "selling_general_admin": 277000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 658000000, "depreciation_amortisation": 368000000, "ebitda": 1026000000, "interest_expense": 404000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1049000000, "tax_provision": 175000000, "effective_tax_rate": null, "net_income": 716000000, "net_income_continuing_ops": 874000000, "net_income_to_common": 716000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 94000000, "short_term_investments": null, "net_receivables": 1162000000, "inventory": 1068000000, "other_current_assets": null, "total_current_assets": 2465000000, "net_ppe": null, "goodwill": 1477000000, "intangible_assets": 547000000, "goodwill_and_intangibles": 2024000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11910000000, "total_assets": 14375000000, "short_term_debt": 36000000, "accounts_payable": 1454000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1947000000, "long_term_debt": 7484000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8360000000, "total_liabilities": 10307000000, "total_debt": 7520000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4068000000, "shares_outstanding": 119342038, "operating_cash_flow": 549000000, "stock_based_compensation": 17000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 344000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 477000000, "dividends_paid": 566000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -961000000, "free_cash_flow": 893000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "658000000", "ebitda": "1026000000", "netIncome": "716000000", "grossProfit": "1730000000", "depreciation": "None", "totalRevenue": "22693000000", "costOfRevenue": "20963000000", "interestIncome": "13000000", "incomeBeforeTax": "1049000000", "interestExpense": "404000000", "operatingIncome": "791000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "175000000", "reportedCurrency": "USD", "netInterestIncome": "-391000000", "nonInterestIncome": "None", "operatingExpenses": "939000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20963000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "368000000", "sellingGeneralAndAdministrative": "277000000", "netIncomeFromContinuingOperations": "874000000" }, "balance": { "goodwill": "1477000000", "inventory": "1068000000", "commonStock": "4066000000", "currentDebt": "None", "investments": "None", "totalAssets": "14375000000", "longTermDebt": "7484000000", "shortTermDebt": "36000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "547000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "10307000000", "otherCurrentAssets": "141000000", "totalCurrentAssets": "2465000000", "currentLongTermDebt": "2000000", "longTermInvestments": "1335000000", "shortTermInvestments": "None", "currentNetReceivables": "1162000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11910000000", "currentAccountsPayable": "1454000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8151000000", "shortLongTermDebtTotal": "7999000000", "totalShareholderEquity": "4068000000", "capitalLeaseObligations": "513000000", "otherCurrentLiabilities": "288000000", "totalCurrentLiabilities": "1947000000", "otherNonCurrentLiabilities": "53000000", "totalNonCurrentLiabilities": "8360000000", "cashAndShortTermInvestments": "94000000", "commonStockSharesOutstanding": "119342038", "intangibleAssetsExcludingGoodwill": "547000000", "cashAndCashEquivalentsAtCarryingValue": "94000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "874000000", "profitLoss": "None", "dividendPayout": "566000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "86000000", "operatingCashflow": "549000000", "capitalExpenditures": "344000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-961000000", "cashflowFromInvestment": "477000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "566000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-784000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "368000000", "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": "2026-06-07T03:31:18.307506+00:00", "is_restated": false, "income_statement": { "revenue": 23068000000, "cost_of_revenue": 21890000000, "gross_profit": 1178000000, "ebit": 642000000, "ebitda": 829000000, "pretax_income": 430000000, "tax_provision": 36000000, "net_income": 311000000, "net_income_to_common": 311000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29000000, "total_current_assets": 1927000000, "total_assets": 6850000000, "short_term_debt": 22000000, "long_term_debt": 3580000000, "total_debt": 3602000000, "total_liabilities": 5872000000, "total_equity": 978000000, "shares_outstanding": 85093497, "goodwill_and_intangibles": 2143000000 }, "cash_flow": { "operating_cash_flow": 600000000, "capital_expenditure": 215000000, "free_cash_flow": 815000000, "dividends_paid": 371000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335648, "ticker_id": 3829, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:18.307506+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "642000000", "ebitda": "829000000", "netIncome": "311000000", "grossProfit": "1178000000", "depreciation": "None", "totalRevenue": "23068000000", "costOfRevenue": "21890000000", "interestIncome": "3000000", "incomeBeforeTax": "430000000", "interestExpense": "220000000", "operatingIncome": "635000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "36000000", "reportedCurrency": "USD", "netInterestIncome": "-209000000", "nonInterestIncome": "None", "operatingExpenses": "543000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21890000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187000000", "sellingGeneralAndAdministrative": "194000000", "netIncomeFromContinuingOperations": "555000000" }, "balance": { "goodwill": "1599000000", "inventory": "889000000", "commonStock": "978000000", "currentDebt": "None", "investments": "None", "totalAssets": "6850000000", "longTermDebt": "3580000000", "shortTermDebt": "22000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "544000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "5872000000", "otherCurrentAssets": "133000000", "totalCurrentAssets": "1927000000", "currentLongTermDebt": "None", "longTermInvestments": "124000000", "shortTermInvestments": "None", "currentNetReceivables": "876000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4923000000", "currentAccountsPayable": "998000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2342000000", "shortLongTermDebtTotal": "4113000000", "totalShareholderEquity": "978000000", "capitalLeaseObligations": "533000000", "otherCurrentLiabilities": "171000000", "totalCurrentLiabilities": "1373000000", "otherNonCurrentLiabilities": "20000000", "totalNonCurrentLiabilities": "4499000000", "cashAndShortTermInvestments": "29000000", "commonStockSharesOutstanding": "85093497", "intangibleAssetsExcludingGoodwill": "544000000", "cashAndCashEquivalentsAtCarryingValue": "29000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "394000000", "profitLoss": "None", "dividendPayout": "371000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-182000000", "operatingCashflow": "600000000", "capitalExpenditures": "215000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-365000000", "cashflowFromInvestment": "-288000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "371000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "187000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 23068000000, "cost_of_revenue": 21890000000, "gross_profit": 1178000000, "research_and_development": null, "selling_general_admin": 194000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 642000000, "depreciation_amortisation": 187000000, "ebitda": 829000000, "interest_expense": 220000000, "interest_income": null, "other_non_operating": null, "pretax_income": 430000000, "tax_provision": 36000000, "effective_tax_rate": null, "net_income": 311000000, "net_income_continuing_ops": 555000000, "net_income_to_common": 311000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29000000, "short_term_investments": null, "net_receivables": 876000000, "inventory": 889000000, "other_current_assets": null, "total_current_assets": 1927000000, "net_ppe": null, "goodwill": 1599000000, "intangible_assets": 544000000, "goodwill_and_intangibles": 2143000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4923000000, "total_assets": 6850000000, "short_term_debt": 22000000, "accounts_payable": 998000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1373000000, "long_term_debt": 3580000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4499000000, "total_liabilities": 5872000000, "total_debt": 3602000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 978000000, "shares_outstanding": 85093497, "operating_cash_flow": 600000000, "stock_based_compensation": 17000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 215000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -288000000, "dividends_paid": 371000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -365000000, "free_cash_flow": 815000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "642000000", "ebitda": "829000000", "netIncome": "311000000", "grossProfit": "1178000000", "depreciation": "None", "totalRevenue": "23068000000", "costOfRevenue": "21890000000", "interestIncome": "3000000", "incomeBeforeTax": "430000000", "interestExpense": "220000000", "operatingIncome": "635000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "36000000", "reportedCurrency": "USD", "netInterestIncome": "-209000000", "nonInterestIncome": "None", "operatingExpenses": "543000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21890000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187000000", "sellingGeneralAndAdministrative": "194000000", "netIncomeFromContinuingOperations": "555000000" }, "balance": { "goodwill": "1599000000", "inventory": "889000000", "commonStock": "978000000", "currentDebt": "None", "investments": "None", "totalAssets": "6850000000", "longTermDebt": "3580000000", "shortTermDebt": "22000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "544000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "5872000000", "otherCurrentAssets": "133000000", "totalCurrentAssets": "1927000000", "currentLongTermDebt": "None", "longTermInvestments": "124000000", "shortTermInvestments": "None", "currentNetReceivables": "876000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4923000000", "currentAccountsPayable": "998000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2342000000", "shortLongTermDebtTotal": "4113000000", "totalShareholderEquity": "978000000", "capitalLeaseObligations": "533000000", "otherCurrentLiabilities": "171000000", "totalCurrentLiabilities": "1373000000", "otherNonCurrentLiabilities": "20000000", "totalNonCurrentLiabilities": "4499000000", "cashAndShortTermInvestments": "29000000", "commonStockSharesOutstanding": "85093497", "intangibleAssetsExcludingGoodwill": "544000000", "cashAndCashEquivalentsAtCarryingValue": "29000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "394000000", "profitLoss": "None", "dividendPayout": "371000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-182000000", "operatingCashflow": "600000000", "capitalExpenditures": "215000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-365000000", "cashflowFromInvestment": "-288000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "371000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "187000000", "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": "2026-06-07T03:31:18.307506+00:00", "is_restated": false, "income_statement": { "revenue": 25729000000, "cost_of_revenue": 24543000000, "gross_profit": 1186000000, "ebit": 677000000, "ebitda": 870000000, "pretax_income": 501000000, "tax_provision": 26000000, "net_income": 397000000, "net_income_to_common": 397000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82000000, "total_current_assets": 1983000000, "total_assets": 6855000000, "short_term_debt": 21000000, "long_term_debt": 3571000000, "total_debt": 3592000000, "total_liabilities": 5913000000, "total_equity": 942000000, "shares_outstanding": 84803698, "goodwill_and_intangibles": 2189000000 }, "cash_flow": { "operating_cash_flow": 561000000, "capital_expenditure": 186000000, "free_cash_flow": 747000000, "dividends_paid": 359000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335653, "ticker_id": 3829, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:18.307506+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "677000000", "ebitda": "870000000", "netIncome": "397000000", "grossProfit": "1186000000", "depreciation": "None", "totalRevenue": "25729000000", "costOfRevenue": "24543000000", "interestIncome": "1000000", "incomeBeforeTax": "501000000", "interestExpense": "183000000", "operatingIncome": "678000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "26000000", "reportedCurrency": "USD", "netInterestIncome": "-182000000", "nonInterestIncome": "None", "operatingExpenses": "508000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "5000000", "costofGoodsAndServicesSold": "24543000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "193000000", "sellingGeneralAndAdministrative": "183000000", "netIncomeFromContinuingOperations": "475000000" }, "balance": { "goodwill": "1601000000", "inventory": "821000000", "commonStock": "942000000", "currentDebt": "None", "investments": "None", "totalAssets": "6855000000", "longTermDebt": "3571000000", "shortTermDebt": "21000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "588000000", "reportedCurrency": "USD", "retainedEarnings": "1278000000", "totalLiabilities": "5913000000", "otherCurrentAssets": "175000000", "totalCurrentAssets": "1983000000", "currentLongTermDebt": "None", "longTermInvestments": "129000000", "shortTermInvestments": "None", "currentNetReceivables": "905000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4872000000", "currentAccountsPayable": "1075000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1760000000", "shortLongTermDebtTotal": "4120000000", "totalShareholderEquity": "942000000", "capitalLeaseObligations": "549000000", "otherCurrentLiabilities": "146000000", "totalCurrentLiabilities": "1406000000", "otherNonCurrentLiabilities": "227000000", "totalNonCurrentLiabilities": "4507000000", "cashAndShortTermInvestments": "82000000", "commonStockSharesOutstanding": "84803698", "intangibleAssetsExcludingGoodwill": "588000000", "cashAndCashEquivalentsAtCarryingValue": "82000000", "accumulatedDepreciationAmortizationPPE": "1036000000" }, "cashflow": { "netIncome": "475000000", "profitLoss": "None", "dividendPayout": "359000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-172000000", "operatingCashflow": "561000000", "capitalExpenditures": "186000000", "changeInReceivables": "-315000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40000000", "cashflowFromInvestment": "-464000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "359000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "57000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "193000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 25729000000, "cost_of_revenue": 24543000000, "gross_profit": 1186000000, "research_and_development": null, "selling_general_admin": 183000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 677000000, "depreciation_amortisation": 193000000, "ebitda": 870000000, "interest_expense": 183000000, "interest_income": null, "other_non_operating": null, "pretax_income": 501000000, "tax_provision": 26000000, "effective_tax_rate": null, "net_income": 397000000, "net_income_continuing_ops": 475000000, "net_income_to_common": 397000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 82000000, "short_term_investments": null, "net_receivables": 905000000, "inventory": 821000000, "other_current_assets": null, "total_current_assets": 1983000000, "net_ppe": null, "goodwill": 1601000000, "intangible_assets": 588000000, "goodwill_and_intangibles": 2189000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4872000000, "total_assets": 6855000000, "short_term_debt": 21000000, "accounts_payable": 1075000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1406000000, "long_term_debt": 3571000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4507000000, "total_liabilities": 5913000000, "total_debt": 3592000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1278000000, "total_equity": 942000000, "shares_outstanding": 84803698, "operating_cash_flow": 561000000, "stock_based_compensation": 14000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 186000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -464000000, "dividends_paid": 359000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -40000000, "free_cash_flow": 747000000, "net_change_in_cash": 57000000 }, "raw_data": { "income": { "ebit": "677000000", "ebitda": "870000000", "netIncome": "397000000", "grossProfit": "1186000000", "depreciation": "None", "totalRevenue": "25729000000", "costOfRevenue": "24543000000", "interestIncome": "1000000", "incomeBeforeTax": "501000000", "interestExpense": "183000000", "operatingIncome": "678000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "26000000", "reportedCurrency": "USD", "netInterestIncome": "-182000000", "nonInterestIncome": "None", "operatingExpenses": "508000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "5000000", "costofGoodsAndServicesSold": "24543000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "193000000", "sellingGeneralAndAdministrative": "183000000", "netIncomeFromContinuingOperations": "475000000" }, "balance": { "goodwill": "1601000000", "inventory": "821000000", "commonStock": "942000000", "currentDebt": "None", "investments": "None", "totalAssets": "6855000000", "longTermDebt": "3571000000", "shortTermDebt": "21000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "588000000", "reportedCurrency": "USD", "retainedEarnings": "1278000000", "totalLiabilities": "5913000000", "otherCurrentAssets": "175000000", "totalCurrentAssets": "1983000000", "currentLongTermDebt": "None", "longTermInvestments": "129000000", "shortTermInvestments": "None", "currentNetReceivables": "905000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4872000000", "currentAccountsPayable": "1075000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1760000000", "shortLongTermDebtTotal": "4120000000", "totalShareholderEquity": "942000000", "capitalLeaseObligations": "549000000", "otherCurrentLiabilities": "146000000", "totalCurrentLiabilities": "1406000000", "otherNonCurrentLiabilities": "227000000", "totalNonCurrentLiabilities": "4507000000", "cashAndShortTermInvestments": "82000000", "commonStockSharesOutstanding": "84803698", "intangibleAssetsExcludingGoodwill": "588000000", "cashAndCashEquivalentsAtCarryingValue": "82000000", "accumulatedDepreciationAmortizationPPE": "1036000000" }, "cashflow": { "netIncome": "475000000", "profitLoss": "None", "dividendPayout": "359000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-172000000", "operatingCashflow": "561000000", "capitalExpenditures": "186000000", "changeInReceivables": "-315000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40000000", "cashflowFromInvestment": "-464000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "359000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "57000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "193000000", "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": "2026-06-07T03:31:18.307506+00:00", "is_restated": false, "income_statement": { "revenue": 17596000000, "cost_of_revenue": 16423000000, "gross_profit": 1173000000, "ebit": 710000000, "ebitda": 887000000, "pretax_income": 554000000, "tax_provision": 30000000, "net_income": 446000000, "net_income_to_common": 446000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25000000, "total_current_assets": 1192000000, "total_assets": 5815000000, "short_term_debt": 25000000, "long_term_debt": 3249000000, "total_debt": 3274000000, "total_liabilities": 5004000000, "total_equity": 811000000, "shares_outstanding": 84438276, "goodwill_and_intangibles": 2110000000 }, "cash_flow": { "operating_cash_flow": 543000000, "capital_expenditure": 174000000, "free_cash_flow": 717000000, "dividends_paid": 357000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335658, "ticker_id": 3829, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:18.307506+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "710000000", "ebitda": "887000000", "netIncome": "446000000", "grossProfit": "1173000000", "depreciation": "None", "totalRevenue": "17596000000", "costOfRevenue": "16423000000", "interestIncome": "159000000", "incomeBeforeTax": "554000000", "interestExpense": "156000000", "operatingIncome": "749000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "30000000", "reportedCurrency": "USD", "netInterestIncome": "-163000000", "nonInterestIncome": "None", "operatingExpenses": "424000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-32000000", "costofGoodsAndServicesSold": "16423000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "177000000", "sellingGeneralAndAdministrative": "168000000", "netIncomeFromContinuingOperations": "524000000" }, "balance": { "goodwill": "1568000000", "inventory": "534000000", "commonStock": "811000000", "currentDebt": "None", "investments": "None", "totalAssets": "5815000000", "longTermDebt": "3249000000", "shortTermDebt": "25000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "542000000", "reportedCurrency": "USD", "retainedEarnings": "803000000", "totalLiabilities": "5004000000", "otherCurrentAssets": "95000000", "totalCurrentAssets": "1192000000", "currentLongTermDebt": "6000000", "longTermInvestments": "132000000", "shortTermInvestments": "None", "currentNetReceivables": "538000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4623000000", "currentAccountsPayable": "574000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2193000000", "shortLongTermDebtTotal": "3795000000", "totalShareholderEquity": "811000000", "capitalLeaseObligations": "540000000", "otherCurrentLiabilities": "139000000", "totalCurrentLiabilities": "890000000", "otherNonCurrentLiabilities": "521000000", "totalNonCurrentLiabilities": "4114000000", "cashAndShortTermInvestments": "25000000", "commonStockSharesOutstanding": "84438276", "intangibleAssetsExcludingGoodwill": "542000000", "cashAndCashEquivalentsAtCarryingValue": "25000000", "accumulatedDepreciationAmortizationPPE": "914000000" }, "cashflow": { "netIncome": "524000000", "profitLoss": "None", "dividendPayout": "357000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "38000000", "operatingCashflow": "543000000", "capitalExpenditures": "174000000", "changeInReceivables": "-232000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-228000000", "cashflowFromInvestment": "-387000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "357000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-72000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "177000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17596000000, "cost_of_revenue": 16423000000, "gross_profit": 1173000000, "research_and_development": null, "selling_general_admin": 168000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 710000000, "depreciation_amortisation": 177000000, "ebitda": 887000000, "interest_expense": 156000000, "interest_income": null, "other_non_operating": null, "pretax_income": 554000000, "tax_provision": 30000000, "effective_tax_rate": null, "net_income": 446000000, "net_income_continuing_ops": 524000000, "net_income_to_common": 446000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25000000, "short_term_investments": null, "net_receivables": 538000000, "inventory": 534000000, "other_current_assets": null, "total_current_assets": 1192000000, "net_ppe": null, "goodwill": 1568000000, "intangible_assets": 542000000, "goodwill_and_intangibles": 2110000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4623000000, "total_assets": 5815000000, "short_term_debt": 25000000, "accounts_payable": 574000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 890000000, "long_term_debt": 3249000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4114000000, "total_liabilities": 5004000000, "total_debt": 3274000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 803000000, "total_equity": 811000000, "shares_outstanding": 84438276, "operating_cash_flow": 543000000, "stock_based_compensation": 16000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 174000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -387000000, "dividends_paid": 357000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -228000000, "free_cash_flow": 717000000, "net_change_in_cash": -72000000 }, "raw_data": { "income": { "ebit": "710000000", "ebitda": "887000000", "netIncome": "446000000", "grossProfit": "1173000000", "depreciation": "None", "totalRevenue": "17596000000", "costOfRevenue": "16423000000", "interestIncome": "159000000", "incomeBeforeTax": "554000000", "interestExpense": "156000000", "operatingIncome": "749000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "30000000", "reportedCurrency": "USD", "netInterestIncome": "-163000000", "nonInterestIncome": "None", "operatingExpenses": "424000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-32000000", "costofGoodsAndServicesSold": "16423000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "177000000", "sellingGeneralAndAdministrative": "168000000", "netIncomeFromContinuingOperations": "524000000" }, "balance": { "goodwill": "1568000000", "inventory": "534000000", "commonStock": "811000000", "currentDebt": "None", "investments": "None", "totalAssets": "5815000000", "longTermDebt": "3249000000", "shortTermDebt": "25000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "542000000", "reportedCurrency": "USD", "retainedEarnings": "803000000", "totalLiabilities": "5004000000", "otherCurrentAssets": "95000000", "totalCurrentAssets": "1192000000", "currentLongTermDebt": "6000000", "longTermInvestments": "132000000", "shortTermInvestments": "None", "currentNetReceivables": "538000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4623000000", "currentAccountsPayable": "574000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2193000000", "shortLongTermDebtTotal": "3795000000", "totalShareholderEquity": "811000000", "capitalLeaseObligations": "540000000", "otherCurrentLiabilities": "139000000", "totalCurrentLiabilities": "890000000", "otherNonCurrentLiabilities": "521000000", "totalNonCurrentLiabilities": "4114000000", "cashAndShortTermInvestments": "25000000", "commonStockSharesOutstanding": "84438276", "intangibleAssetsExcludingGoodwill": "542000000", "cashAndCashEquivalentsAtCarryingValue": "25000000", "accumulatedDepreciationAmortizationPPE": "914000000" }, "cashflow": { "netIncome": "524000000", "profitLoss": "None", "dividendPayout": "357000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "38000000", "operatingCashflow": "543000000", "capitalExpenditures": "174000000", "changeInReceivables": "-232000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-228000000", "cashflowFromInvestment": "-387000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "357000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-72000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "177000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:18.307506+00:00", "is_restated": false, "income_statement": { "revenue": 10710000000, "cost_of_revenue": 9843000000, "gross_profit": 867000000, "ebit": 406000000, "ebitda": 595000000, "pretax_income": 236000000, "tax_provision": 24000000, "net_income": 135000000, "net_income_to_common": 135000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 97000000, "total_current_assets": 847000000, "total_assets": 5267000000, "short_term_debt": 25000000, "long_term_debt": 3106000000, "total_debt": 3131000000, "total_liabilities": 4635000000, "total_equity": 632000000, "shares_outstanding": 83716464, "goodwill_and_intangibles": 2152000000 }, "cash_flow": { "operating_cash_flow": 502000000, "capital_expenditure": 124000000, "free_cash_flow": 626000000, "dividends_paid": 354000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335663, "ticker_id": 3829, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:18.307506+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "406000000", "ebitda": "595000000", "netIncome": "135000000", "grossProfit": "867000000", "depreciation": "None", "totalRevenue": "10710000000", "costOfRevenue": "9843000000", "interestIncome": "2000000", "incomeBeforeTax": "236000000", "interestExpense": "177000000", "operatingIncome": "417000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "24000000", "reportedCurrency": "USD", "netInterestIncome": "-175000000", "nonInterestIncome": "None", "operatingExpenses": "450000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-6000000", "costofGoodsAndServicesSold": "9843000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189000000", "sellingGeneralAndAdministrative": "173000000", "netIncomeFromContinuingOperations": "212000000" }, "balance": { "goodwill": "1564000000", "inventory": "382000000", "commonStock": "632000000", "currentDebt": "None", "investments": "None", "totalAssets": "5267000000", "longTermDebt": "3106000000", "shortTermDebt": "25000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "588000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4635000000", "otherCurrentAssets": "62000000", "totalCurrentAssets": "847000000", "currentLongTermDebt": "6000000", "longTermInvestments": "136000000", "shortTermInvestments": "None", "currentNetReceivables": "306000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4420000000", "currentAccountsPayable": "267000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1425000000", "shortLongTermDebtTotal": "3669000000", "totalShareholderEquity": "632000000", "capitalLeaseObligations": "557000000", "otherCurrentLiabilities": "-88000000", "totalCurrentLiabilities": "653000000", "otherNonCurrentLiabilities": "772000000", "totalNonCurrentLiabilities": "3982000000", "cashAndShortTermInvestments": "97000000", "commonStockSharesOutstanding": "83716464", "intangibleAssetsExcludingGoodwill": "588000000", "cashAndCashEquivalentsAtCarryingValue": "97000000", "accumulatedDepreciationAmortizationPPE": "806000000" }, "cashflow": { "netIncome": "212000000", "profitLoss": "None", "dividendPayout": "354000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-45000000", "operatingCashflow": "502000000", "capitalExpenditures": "124000000", "changeInReceivables": "105000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-306000000", "cashflowFromInvestment": "-120000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "354000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "76000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "189000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10710000000, "cost_of_revenue": 9843000000, "gross_profit": 867000000, "research_and_development": null, "selling_general_admin": 173000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 406000000, "depreciation_amortisation": 189000000, "ebitda": 595000000, "interest_expense": 177000000, "interest_income": null, "other_non_operating": null, "pretax_income": 236000000, "tax_provision": 24000000, "effective_tax_rate": null, "net_income": 135000000, "net_income_continuing_ops": 212000000, "net_income_to_common": 135000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 97000000, "short_term_investments": null, "net_receivables": 306000000, "inventory": 382000000, "other_current_assets": null, "total_current_assets": 847000000, "net_ppe": null, "goodwill": 1564000000, "intangible_assets": 588000000, "goodwill_and_intangibles": 2152000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4420000000, "total_assets": 5267000000, "short_term_debt": 25000000, "accounts_payable": 267000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 653000000, "long_term_debt": 3106000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3982000000, "total_liabilities": 4635000000, "total_debt": 3131000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 632000000, "shares_outstanding": 83716464, "operating_cash_flow": 502000000, "stock_based_compensation": 14000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 124000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -120000000, "dividends_paid": 354000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -306000000, "free_cash_flow": 626000000, "net_change_in_cash": 76000000 }, "raw_data": { "income": { "ebit": "406000000", "ebitda": "595000000", "netIncome": "135000000", "grossProfit": "867000000", "depreciation": "None", "totalRevenue": "10710000000", "costOfRevenue": "9843000000", "interestIncome": "2000000", "incomeBeforeTax": "236000000", "interestExpense": "177000000", "operatingIncome": "417000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "24000000", "reportedCurrency": "USD", "netInterestIncome": "-175000000", "nonInterestIncome": "None", "operatingExpenses": "450000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-6000000", "costofGoodsAndServicesSold": "9843000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189000000", "sellingGeneralAndAdministrative": "173000000", "netIncomeFromContinuingOperations": "212000000" }, "balance": { "goodwill": "1564000000", "inventory": "382000000", "commonStock": "632000000", "currentDebt": "None", "investments": "None", "totalAssets": "5267000000", "longTermDebt": "3106000000", "shortTermDebt": "25000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "588000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4635000000", "otherCurrentAssets": "62000000", "totalCurrentAssets": "847000000", "currentLongTermDebt": "6000000", "longTermInvestments": "136000000", "shortTermInvestments": "None", "currentNetReceivables": "306000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4420000000", "currentAccountsPayable": "267000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1425000000", "shortLongTermDebtTotal": "3669000000", "totalShareholderEquity": "632000000", "capitalLeaseObligations": "557000000", "otherCurrentLiabilities": "-88000000", "totalCurrentLiabilities": "653000000", "otherNonCurrentLiabilities": "772000000", "totalNonCurrentLiabilities": "3982000000", "cashAndShortTermInvestments": "97000000", "commonStockSharesOutstanding": "83716464", "intangibleAssetsExcludingGoodwill": "588000000", "cashAndCashEquivalentsAtCarryingValue": "97000000", "accumulatedDepreciationAmortizationPPE": "806000000" }, "cashflow": { "netIncome": "212000000", "profitLoss": "None", "dividendPayout": "354000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-45000000", "operatingCashflow": "502000000", "capitalExpenditures": "124000000", "changeInReceivables": "105000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-306000000", "cashflowFromInvestment": "-120000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "354000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "76000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "189000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:18.307506+00:00", "is_restated": false, "income_statement": { "revenue": 16596000000, "cost_of_revenue": 15563000000, "gross_profit": 1033000000, "ebit": 464000000, "ebitda": 647000000, "pretax_income": 296000000, "tax_provision": -17000000, "net_income": 235000000, "net_income_to_common": 235000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21000000, "total_current_assets": 924000000, "total_assets": 5438000000, "short_term_debt": 31000000, "long_term_debt": 3060000000, "total_debt": 3091000000, "total_liabilities": 4680000000, "total_equity": 758000000, "shares_outstanding": 83551962, "goodwill_and_intangibles": 2201000000 }, "cash_flow": { "operating_cash_flow": 435000000, "capital_expenditure": 148000000, "free_cash_flow": 583000000, "dividends_paid": 353000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335668, "ticker_id": 3829, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:18.307506+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "464000000", "ebitda": "647000000", "netIncome": "235000000", "grossProfit": "1033000000", "depreciation": "None", "totalRevenue": "16596000000", "costOfRevenue": "15563000000", "interestIncome": "2000000", "incomeBeforeTax": "296000000", "interestExpense": "175000000", "operatingIncome": "464000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-17000000", "reportedCurrency": "USD", "netInterestIncome": "-173000000", "nonInterestIncome": "None", "operatingExpenses": "569000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "5000000", "costofGoodsAndServicesSold": "15563000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "183000000", "sellingGeneralAndAdministrative": "197000000", "netIncomeFromContinuingOperations": "313000000" }, "balance": { "goodwill": "1555000000", "inventory": "419000000", "commonStock": "758000000", "currentDebt": "None", "investments": "None", "totalAssets": "5438000000", "longTermDebt": "3060000000", "shortTermDebt": "31000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "646000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4680000000", "otherCurrentAssets": "73000000", "totalCurrentAssets": "924000000", "currentLongTermDebt": "11000000", "longTermInvestments": "121000000", "shortTermInvestments": "None", "currentNetReceivables": "411000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4514000000", "currentAccountsPayable": "494000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1442000000", "shortLongTermDebtTotal": "3621000000", "totalShareholderEquity": "758000000", "capitalLeaseObligations": "550000000", "otherCurrentLiabilities": "-36000000", "totalCurrentLiabilities": "744000000", "otherNonCurrentLiabilities": "767000000", "totalNonCurrentLiabilities": "3936000000", "cashAndShortTermInvestments": "21000000", "commonStockSharesOutstanding": "83551962", "intangibleAssetsExcludingGoodwill": "646000000", "cashAndCashEquivalentsAtCarryingValue": "21000000", "accumulatedDepreciationAmortizationPPE": "-692000000" }, "cashflow": { "netIncome": "313000000", "profitLoss": "None", "dividendPayout": "353000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "26000000", "operatingCashflow": "435000000", "capitalExpenditures": "148000000", "changeInReceivables": "-19000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-306000000", "cashflowFromInvestment": "-164000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "353000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-35000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "183000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16596000000, "cost_of_revenue": 15563000000, "gross_profit": 1033000000, "research_and_development": null, "selling_general_admin": 197000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 464000000, "depreciation_amortisation": 183000000, "ebitda": 647000000, "interest_expense": 175000000, "interest_income": null, "other_non_operating": null, "pretax_income": 296000000, "tax_provision": -17000000, "effective_tax_rate": null, "net_income": 235000000, "net_income_continuing_ops": 313000000, "net_income_to_common": 235000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21000000, "short_term_investments": null, "net_receivables": 411000000, "inventory": 419000000, "other_current_assets": null, "total_current_assets": 924000000, "net_ppe": null, "goodwill": 1555000000, "intangible_assets": 646000000, "goodwill_and_intangibles": 2201000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4514000000, "total_assets": 5438000000, "short_term_debt": 31000000, "accounts_payable": 494000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 744000000, "long_term_debt": 3060000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3936000000, "total_liabilities": 4680000000, "total_debt": 3091000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 758000000, "shares_outstanding": 83551962, "operating_cash_flow": 435000000, "stock_based_compensation": 13000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 148000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -164000000, "dividends_paid": 353000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -306000000, "free_cash_flow": 583000000, "net_change_in_cash": -35000000 }, "raw_data": { "income": { "ebit": "464000000", "ebitda": "647000000", "netIncome": "235000000", "grossProfit": "1033000000", "depreciation": "None", "totalRevenue": "16596000000", "costOfRevenue": "15563000000", "interestIncome": "2000000", "incomeBeforeTax": "296000000", "interestExpense": "175000000", "operatingIncome": "464000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-17000000", "reportedCurrency": "USD", "netInterestIncome": "-173000000", "nonInterestIncome": "None", "operatingExpenses": "569000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "5000000", "costofGoodsAndServicesSold": "15563000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "183000000", "sellingGeneralAndAdministrative": "197000000", "netIncomeFromContinuingOperations": "313000000" }, "balance": { "goodwill": "1555000000", "inventory": "419000000", "commonStock": "758000000", "currentDebt": "None", "investments": "None", "totalAssets": "5438000000", "longTermDebt": "3060000000", "shortTermDebt": "31000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "646000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4680000000", "otherCurrentAssets": "73000000", "totalCurrentAssets": "924000000", "currentLongTermDebt": "11000000", "longTermInvestments": "121000000", "shortTermInvestments": "None", "currentNetReceivables": "411000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4514000000", "currentAccountsPayable": "494000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1442000000", "shortLongTermDebtTotal": "3621000000", "totalShareholderEquity": "758000000", "capitalLeaseObligations": "550000000", "otherCurrentLiabilities": "-36000000", "totalCurrentLiabilities": "744000000", "otherNonCurrentLiabilities": "767000000", "totalNonCurrentLiabilities": "3936000000", "cashAndShortTermInvestments": "21000000", "commonStockSharesOutstanding": "83551962", "intangibleAssetsExcludingGoodwill": "646000000", "cashAndCashEquivalentsAtCarryingValue": "21000000", "accumulatedDepreciationAmortizationPPE": "-692000000" }, "cashflow": { "netIncome": "313000000", "profitLoss": "None", "dividendPayout": "353000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "26000000", "operatingCashflow": "435000000", "capitalExpenditures": "148000000", "changeInReceivables": "-19000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-306000000", "cashflowFromInvestment": "-164000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "353000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-35000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "183000000", "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": "2026-06-07T03:31:18.307506+00:00", "is_restated": false, "income_statement": { "revenue": 16994000000, "cost_of_revenue": 16054000000, "gross_profit": 940000000, "ebit": 239000000, "ebitda": 421000000, "pretax_income": 92000000, "tax_provision": 34000000, "net_income": -207000000, "net_income_to_common": -207000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56000000, "total_current_assets": 905000000, "total_assets": 4879000000, "short_term_debt": 5000000, "long_term_debt": 2980000000, "total_debt": 2985000000, "total_liabilities": 4095000000, "total_equity": 784000000, "shares_outstanding": 84820570, "goodwill_and_intangibles": 2267000000 }, "cash_flow": { "operating_cash_flow": -37000000, "capital_expenditure": 105000000, "free_cash_flow": 68000000, "dividends_paid": 383000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335673, "ticker_id": 3829, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:18.307506+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "239000000", "ebitda": "421000000", "netIncome": "-207000000", "grossProfit": "940000000", "depreciation": "None", "totalRevenue": "16994000000", "costOfRevenue": "16054000000", "interestIncome": "3000000", "incomeBeforeTax": "92000000", "interestExpense": "147000000", "operatingIncome": "345000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "34000000", "reportedCurrency": "USD", "netInterestIncome": "-144000000", "nonInterestIncome": "None", "operatingExpenses": "595000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "129000000", "costofGoodsAndServicesSold": "16054000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "182000000", "sellingGeneralAndAdministrative": "213000000", "netIncomeFromContinuingOperations": "58000000" }, "balance": { "goodwill": "1559000000", "inventory": "374000000", "commonStock": "784000000", "currentDebt": "None", "investments": "None", "totalAssets": "4879000000", "longTermDebt": "2980000000", "shortTermDebt": "5000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "708000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4095000000", "otherCurrentAssets": "64000000", "totalCurrentAssets": "905000000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "411000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3974000000", "currentAccountsPayable": "561000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1546000000", "shortLongTermDebtTotal": "2985000000", "totalShareholderEquity": "784000000", "capitalLeaseObligations": "16000000", "otherCurrentLiabilities": "117000000", "totalCurrentLiabilities": "865000000", "otherNonCurrentLiabilities": "147000000", "totalNonCurrentLiabilities": "3230000000", "cashAndShortTermInvestments": "56000000", "commonStockSharesOutstanding": "84820570", "intangibleAssetsExcludingGoodwill": "708000000", "cashAndCashEquivalentsAtCarryingValue": "56000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-207000000", "profitLoss": "None", "dividendPayout": "383000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-11000000", "operatingCashflow": "-37000000", "capitalExpenditures": "105000000", "changeInReceivables": "112000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2684000000", "cashflowFromInvestment": "2738000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "383000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "28000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-540000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "182000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16994000000, "cost_of_revenue": 16054000000, "gross_profit": 940000000, "research_and_development": 0, "selling_general_admin": 213000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 239000000, "depreciation_amortisation": 182000000, "ebitda": 421000000, "interest_expense": 147000000, "interest_income": null, "other_non_operating": null, "pretax_income": 92000000, "tax_provision": 34000000, "effective_tax_rate": null, "net_income": -207000000, "net_income_continuing_ops": 58000000, "net_income_to_common": -207000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56000000, "short_term_investments": null, "net_receivables": 411000000, "inventory": 374000000, "other_current_assets": null, "total_current_assets": 905000000, "net_ppe": null, "goodwill": 1559000000, "intangible_assets": 708000000, "goodwill_and_intangibles": 2267000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3974000000, "total_assets": 4879000000, "short_term_debt": 5000000, "accounts_payable": 561000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 865000000, "long_term_debt": 2980000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3230000000, "total_liabilities": 4095000000, "total_debt": 2985000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 784000000, "shares_outstanding": 84820570, "operating_cash_flow": -37000000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 105000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2738000000, "dividends_paid": 383000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2684000000, "free_cash_flow": 68000000, "net_change_in_cash": 28000000 }, "raw_data": { "income": { "ebit": "239000000", "ebitda": "421000000", "netIncome": "-207000000", "grossProfit": "940000000", "depreciation": "None", "totalRevenue": "16994000000", "costOfRevenue": "16054000000", "interestIncome": "3000000", "incomeBeforeTax": "92000000", "interestExpense": "147000000", "operatingIncome": "345000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "34000000", "reportedCurrency": "USD", "netInterestIncome": "-144000000", "nonInterestIncome": "None", "operatingExpenses": "595000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "129000000", "costofGoodsAndServicesSold": "16054000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "182000000", "sellingGeneralAndAdministrative": "213000000", "netIncomeFromContinuingOperations": "58000000" }, "balance": { "goodwill": "1559000000", "inventory": "374000000", "commonStock": "784000000", "currentDebt": "None", "investments": "None", "totalAssets": "4879000000", "longTermDebt": "2980000000", "shortTermDebt": "5000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "708000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4095000000", "otherCurrentAssets": "64000000", "totalCurrentAssets": "905000000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "411000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3974000000", "currentAccountsPayable": "561000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1546000000", "shortLongTermDebtTotal": "2985000000", "totalShareholderEquity": "784000000", "capitalLeaseObligations": "16000000", "otherCurrentLiabilities": "117000000", "totalCurrentLiabilities": "865000000", "otherNonCurrentLiabilities": "147000000", "totalNonCurrentLiabilities": "3230000000", "cashAndShortTermInvestments": "56000000", "commonStockSharesOutstanding": "84820570", "intangibleAssetsExcludingGoodwill": "708000000", "cashAndCashEquivalentsAtCarryingValue": "56000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-207000000", "profitLoss": "None", "dividendPayout": "383000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-11000000", "operatingCashflow": "-37000000", "capitalExpenditures": "105000000", "changeInReceivables": "112000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2684000000", "cashflowFromInvestment": "2738000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "383000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "28000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-540000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "182000000", "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": "2026-06-07T03:31:18.307506+00:00", "is_restated": false, "income_statement": { "revenue": 10690000000, "cost_of_revenue": 9231000000, "gross_profit": 1459000000, "ebit": 921000000, "ebitda": 1207000000, "pretax_income": 679000000, "tax_provision": 35000000, "net_income": 644000000, "net_income_to_common": 644000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 718000000, "total_current_assets": 6849000000, "total_assets": 30258000000, "short_term_debt": 184000000, "long_term_debt": 13920000000, "total_debt": 14104000000, "total_liabilities": 21946000000, "total_equity": 2588000000, "shares_outstanding": 137551768, "goodwill_and_intangibles": 5430000000 }, "cash_flow": { "operating_cash_flow": 474000000, "capital_expenditure": 199000000, "free_cash_flow": 673000000, "dividends_paid": 189000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335636, "ticker_id": 3829, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:18.307506+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "921000000", "ebitda": "1207000000", "netIncome": "644000000", "grossProfit": "1459000000", "depreciation": "None", "totalRevenue": "10690000000", "costOfRevenue": "9231000000", "interestIncome": "None", "incomeBeforeTax": "679000000", "interestExpense": "201000000", "operatingIncome": "921000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "35000000", "reportedCurrency": "USD", "netInterestIncome": "-201000000", "nonInterestIncome": "None", "operatingExpenses": "538000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9231000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "286000000", "sellingGeneralAndAdministrative": "155000000", "netIncomeFromContinuingOperations": "644000000" }, "balance": { "goodwill": "3061000000", "inventory": "2347000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "30258000000", "longTermDebt": "13920000000", "shortTermDebt": "184000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2369000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "21946000000", "otherCurrentAssets": "342000000", "totalCurrentAssets": "6849000000", "currentLongTermDebt": "12000000", "longTermInvestments": "1611000000", "shortTermInvestments": "None", "currentNetReceivables": "3442000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23409000000", "currentAccountsPayable": "3427000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1495000000", "totalShareholderEquity": "2588000000", "capitalLeaseObligations": "1483000000", "otherCurrentLiabilities": "1297000000", "totalCurrentLiabilities": "4908000000", "otherNonCurrentLiabilities": "142000000", "totalNonCurrentLiabilities": "17038000000", "cashAndShortTermInvestments": "718000000", "commonStockSharesOutstanding": "137551768", "intangibleAssetsExcludingGoodwill": "2369000000", "cashAndCashEquivalentsAtCarryingValue": "718000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "571000000", "profitLoss": "None", "dividendPayout": "189000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "479000000", "operatingCashflow": "474000000", "capitalExpenditures": "199000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-197000000", "cashflowFromInvestment": "-450000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "189000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "286000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10690000000, "cost_of_revenue": 9231000000, "gross_profit": 1459000000, "research_and_development": null, "selling_general_admin": 155000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 921000000, "depreciation_amortisation": 286000000, "ebitda": 1207000000, "interest_expense": 201000000, "interest_income": null, "other_non_operating": null, "pretax_income": 679000000, "tax_provision": 35000000, "effective_tax_rate": null, "net_income": 644000000, "net_income_continuing_ops": 644000000, "net_income_to_common": 644000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 718000000, "short_term_investments": null, "net_receivables": 3442000000, "inventory": 2347000000, "other_current_assets": null, "total_current_assets": 6849000000, "net_ppe": null, "goodwill": 3061000000, "intangible_assets": 2369000000, "goodwill_and_intangibles": 5430000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23409000000, "total_assets": 30258000000, "short_term_debt": 184000000, "accounts_payable": 3427000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4908000000, "long_term_debt": 13920000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17038000000, "total_liabilities": 21946000000, "total_debt": 14104000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 2588000000, "shares_outstanding": 137551768, "operating_cash_flow": 474000000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 199000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -450000000, "dividends_paid": 189000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -197000000, "free_cash_flow": 673000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "921000000", "ebitda": "1207000000", "netIncome": "644000000", "grossProfit": "1459000000", "depreciation": "None", "totalRevenue": "10690000000", "costOfRevenue": "9231000000", "interestIncome": "None", "incomeBeforeTax": "679000000", "interestExpense": "201000000", "operatingIncome": "921000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "35000000", "reportedCurrency": "USD", "netInterestIncome": "-201000000", "nonInterestIncome": "None", "operatingExpenses": "538000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9231000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "286000000", "sellingGeneralAndAdministrative": "155000000", "netIncomeFromContinuingOperations": "644000000" }, "balance": { "goodwill": "3061000000", "inventory": "2347000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "30258000000", "longTermDebt": "13920000000", "shortTermDebt": "184000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2369000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "21946000000", "otherCurrentAssets": "342000000", "totalCurrentAssets": "6849000000", "currentLongTermDebt": "12000000", "longTermInvestments": "1611000000", "shortTermInvestments": "None", "currentNetReceivables": "3442000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23409000000", "currentAccountsPayable": "3427000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1495000000", "totalShareholderEquity": "2588000000", "capitalLeaseObligations": "1483000000", "otherCurrentLiabilities": "1297000000", "totalCurrentLiabilities": "4908000000", "otherNonCurrentLiabilities": "142000000", "totalNonCurrentLiabilities": "17038000000", "cashAndShortTermInvestments": "718000000", "commonStockSharesOutstanding": "137551768", "intangibleAssetsExcludingGoodwill": "2369000000", "cashAndCashEquivalentsAtCarryingValue": "718000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "571000000", "profitLoss": "None", "dividendPayout": "189000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "479000000", "operatingCashflow": "474000000", "capitalExpenditures": "199000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-197000000", "cashflowFromInvestment": "-450000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "189000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "286000000", "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": "2026-06-07T03:31:18.307506+00:00", "is_restated": false, "income_statement": { "revenue": 8600000000, "cost_of_revenue": 7895000000, "gross_profit": 705000000, "ebit": 309000000, "ebitda": 528000000, "pretax_income": 143000000, "tax_provision": 46000000, "net_income": 97000000, "net_income_to_common": 97000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 891000000, "total_current_assets": 5516000000, "total_assets": 28362000000, "short_term_debt": 228000000, "long_term_debt": 13372000000, "total_debt": 13600000000, "total_liabilities": 20349000000, "total_equity": 8009000000, "shares_outstanding": 137416746, "goodwill_and_intangibles": 5437000000 }, "cash_flow": { "operating_cash_flow": 392000000, "capital_expenditure": 159000000, "free_cash_flow": 551000000, "dividends_paid": 169000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335637, "ticker_id": 3829, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:18.307506+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "309000000", "ebitda": "528000000", "netIncome": "97000000", "grossProfit": "705000000", "depreciation": "None", "totalRevenue": "8600000000", "costOfRevenue": "7895000000", "interestIncome": "126000000", "incomeBeforeTax": "143000000", "interestExpense": "166000000", "operatingIncome": "174000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "46000000", "reportedCurrency": "USD", "netInterestIncome": "-166000000", "nonInterestIncome": "None", "operatingExpenses": "531000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7895000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "219000000", "sellingGeneralAndAdministrative": "156000000", "netIncomeFromContinuingOperations": "97000000" }, "balance": { "goodwill": "3026000000", "inventory": "2383000000", "commonStock": "6508000000", "currentDebt": "None", "investments": "None", "totalAssets": "28362000000", "longTermDebt": "13372000000", "shortTermDebt": "228000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2411000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "20349000000", "otherCurrentAssets": "270000000", "totalCurrentAssets": "5516000000", "currentLongTermDebt": "17000000", "longTermInvestments": "1624000000", "shortTermInvestments": "None", "currentNetReceivables": "1972000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22846000000", "currentAccountsPayable": "2816000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14857000000", "shortLongTermDebtTotal": "16110000000", "totalShareholderEquity": "8009000000", "capitalLeaseObligations": "1466000000", "otherCurrentLiabilities": "953000000", "totalCurrentLiabilities": "3997000000", "otherNonCurrentLiabilities": "100000000", "totalNonCurrentLiabilities": "16352000000", "cashAndShortTermInvestments": "891000000", "commonStockSharesOutstanding": "137416746", "intangibleAssetsExcludingGoodwill": "2411000000", "cashAndCashEquivalentsAtCarryingValue": "891000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97000000", "profitLoss": "None", "dividendPayout": "169000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-231000000", "operatingCashflow": "392000000", "capitalExpenditures": "159000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-527000000", "cashflowFromInvestment": "-2213000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "169000000", "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": 8600000000, "cost_of_revenue": 7895000000, "gross_profit": 705000000, "research_and_development": null, "selling_general_admin": 156000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 309000000, "depreciation_amortisation": 219000000, "ebitda": 528000000, "interest_expense": 166000000, "interest_income": null, "other_non_operating": null, "pretax_income": 143000000, "tax_provision": 46000000, "effective_tax_rate": null, "net_income": 97000000, "net_income_continuing_ops": 97000000, "net_income_to_common": 97000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 891000000, "short_term_investments": null, "net_receivables": 1972000000, "inventory": 2383000000, "other_current_assets": null, "total_current_assets": 5516000000, "net_ppe": null, "goodwill": 3026000000, "intangible_assets": 2411000000, "goodwill_and_intangibles": 5437000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22846000000, "total_assets": 28362000000, "short_term_debt": 228000000, "accounts_payable": 2816000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3997000000, "long_term_debt": 13372000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16352000000, "total_liabilities": 20349000000, "total_debt": 13600000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 8009000000, "shares_outstanding": 137416746, "operating_cash_flow": 392000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 159000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2213000000, "dividends_paid": 169000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -527000000, "free_cash_flow": 551000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "309000000", "ebitda": "528000000", "netIncome": "97000000", "grossProfit": "705000000", "depreciation": "None", "totalRevenue": "8600000000", "costOfRevenue": "7895000000", "interestIncome": "126000000", "incomeBeforeTax": "143000000", "interestExpense": "166000000", "operatingIncome": "174000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "46000000", "reportedCurrency": "USD", "netInterestIncome": "-166000000", "nonInterestIncome": "None", "operatingExpenses": "531000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7895000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "219000000", "sellingGeneralAndAdministrative": "156000000", "netIncomeFromContinuingOperations": "97000000" }, "balance": { "goodwill": "3026000000", "inventory": "2383000000", "commonStock": "6508000000", "currentDebt": "None", "investments": "None", "totalAssets": "28362000000", "longTermDebt": "13372000000", "shortTermDebt": "228000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2411000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "20349000000", "otherCurrentAssets": "270000000", "totalCurrentAssets": "5516000000", "currentLongTermDebt": "17000000", "longTermInvestments": "1624000000", "shortTermInvestments": "None", "currentNetReceivables": "1972000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22846000000", "currentAccountsPayable": "2816000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "14857000000", "shortLongTermDebtTotal": "16110000000", "totalShareholderEquity": "8009000000", "capitalLeaseObligations": "1466000000", "otherCurrentLiabilities": "953000000", "totalCurrentLiabilities": "3997000000", "otherNonCurrentLiabilities": "100000000", "totalNonCurrentLiabilities": "16352000000", "cashAndShortTermInvestments": "891000000", "commonStockSharesOutstanding": "137416746", "intangibleAssetsExcludingGoodwill": "2411000000", "cashAndCashEquivalentsAtCarryingValue": "891000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97000000", "profitLoss": "None", "dividendPayout": "169000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-231000000", "operatingCashflow": "392000000", "capitalExpenditures": "159000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-527000000", "cashflowFromInvestment": "-2213000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "169000000", "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": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:18.307506+00:00", "is_restated": false, "income_statement": { "revenue": 6032000000, "cost_of_revenue": 5405000000, "gross_profit": 627000000, "ebit": 279000000, "ebitda": 433000000, "pretax_income": 148000000, "tax_provision": 11000000, "net_income": 88000000, "net_income_to_common": 88000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3239000000, "total_current_assets": 5813000000, "total_assets": 17845000000, "short_term_debt": 66000000, "long_term_debt": 9476000000, "total_debt": 9542000000, "total_liabilities": 12304000000, "total_equity": 5541000000, "shares_outstanding": 137135374, "goodwill_and_intangibles": 2003000000 }, "cash_flow": { "operating_cash_flow": 401000000, "capital_expenditure": 157000000, "free_cash_flow": 558000000, "dividends_paid": 166000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335639, "ticker_id": 3829, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:18.307506+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "279000000", "ebitda": "433000000", "netIncome": "88000000", "grossProfit": "627000000", "depreciation": "None", "totalRevenue": "6032000000", "costOfRevenue": "5405000000", "interestIncome": "91000000", "incomeBeforeTax": "148000000", "interestExpense": "131000000", "operatingIncome": "252000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "11000000", "reportedCurrency": "USD", "netInterestIncome": "-131000000", "nonInterestIncome": "None", "operatingExpenses": "375000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5405000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154000000", "sellingGeneralAndAdministrative": "51000000", "netIncomeFromContinuingOperations": "137000000" }, "balance": { "goodwill": "1477000000", "inventory": "1143000000", "commonStock": "4066000000", "currentDebt": "None", "investments": "None", "totalAssets": "17845000000", "longTermDebt": "9476000000", "shortTermDebt": "66000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "526000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "12304000000", "otherCurrentAssets": "112000000", "totalCurrentAssets": "5813000000", "currentLongTermDebt": "2000000", "longTermInvestments": "1278000000", "shortTermInvestments": "None", "currentNetReceivables": "1319000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12032000000", "currentAccountsPayable": "1311000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8275000000", "shortLongTermDebtTotal": "10073000000", "totalShareholderEquity": "5541000000", "capitalLeaseObligations": "595000000", "otherCurrentLiabilities": "474000000", "totalCurrentLiabilities": "1867000000", "otherNonCurrentLiabilities": "44000000", "totalNonCurrentLiabilities": "10437000000", "cashAndShortTermInvestments": "3239000000", "commonStockSharesOutstanding": "137135374", "intangibleAssetsExcludingGoodwill": "526000000", "cashAndCashEquivalentsAtCarryingValue": "3239000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "137000000", "profitLoss": "None", "dividendPayout": "166000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "46000000", "operatingCashflow": "401000000", "capitalExpenditures": "157000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2966000000", "cashflowFromInvestment": "-244000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "166000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6032000000, "cost_of_revenue": 5405000000, "gross_profit": 627000000, "research_and_development": null, "selling_general_admin": 51000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 279000000, "depreciation_amortisation": 154000000, "ebitda": 433000000, "interest_expense": 131000000, "interest_income": null, "other_non_operating": null, "pretax_income": 148000000, "tax_provision": 11000000, "effective_tax_rate": null, "net_income": 88000000, "net_income_continuing_ops": 137000000, "net_income_to_common": 88000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3239000000, "short_term_investments": null, "net_receivables": 1319000000, "inventory": 1143000000, "other_current_assets": null, "total_current_assets": 5813000000, "net_ppe": null, "goodwill": 1477000000, "intangible_assets": 526000000, "goodwill_and_intangibles": 2003000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12032000000, "total_assets": 17845000000, "short_term_debt": 66000000, "accounts_payable": 1311000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1867000000, "long_term_debt": 9476000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10437000000, "total_liabilities": 12304000000, "total_debt": 9542000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 5541000000, "shares_outstanding": 137135374, "operating_cash_flow": 401000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 157000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -244000000, "dividends_paid": 166000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2966000000, "free_cash_flow": 558000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "279000000", "ebitda": "433000000", "netIncome": "88000000", "grossProfit": "627000000", "depreciation": "None", "totalRevenue": "6032000000", "costOfRevenue": "5405000000", "interestIncome": "91000000", "incomeBeforeTax": "148000000", "interestExpense": "131000000", "operatingIncome": "252000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "11000000", "reportedCurrency": "USD", "netInterestIncome": "-131000000", "nonInterestIncome": "None", "operatingExpenses": "375000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5405000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154000000", "sellingGeneralAndAdministrative": "51000000", "netIncomeFromContinuingOperations": "137000000" }, "balance": { "goodwill": "1477000000", "inventory": "1143000000", "commonStock": "4066000000", "currentDebt": "None", "investments": "None", "totalAssets": "17845000000", "longTermDebt": "9476000000", "shortTermDebt": "66000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "526000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "12304000000", "otherCurrentAssets": "112000000", "totalCurrentAssets": "5813000000", "currentLongTermDebt": "2000000", "longTermInvestments": "1278000000", "shortTermInvestments": "None", "currentNetReceivables": "1319000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12032000000", "currentAccountsPayable": "1311000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8275000000", "shortLongTermDebtTotal": "10073000000", "totalShareholderEquity": "5541000000", "capitalLeaseObligations": "595000000", "otherCurrentLiabilities": "474000000", "totalCurrentLiabilities": "1867000000", "otherNonCurrentLiabilities": "44000000", "totalNonCurrentLiabilities": "10437000000", "cashAndShortTermInvestments": "3239000000", "commonStockSharesOutstanding": "137135374", "intangibleAssetsExcludingGoodwill": "526000000", "cashAndCashEquivalentsAtCarryingValue": "3239000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "137000000", "profitLoss": "None", "dividendPayout": "166000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "46000000", "operatingCashflow": "401000000", "capitalExpenditures": "157000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2966000000", "cashflowFromInvestment": "-244000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "166000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:18.307506+00:00", "is_restated": false, "income_statement": { "revenue": 5390000000, "cost_of_revenue": 4975000000, "gross_profit": 415000000, "ebit": 216000000, "ebitda": 370000000, "pretax_income": 93000000, "tax_provision": 7000000, "net_income": 45000000, "net_income_to_common": 45000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 116000000, "total_current_assets": 2482000000, "total_assets": 14428000000, "short_term_debt": 34000000, "long_term_debt": 7803000000, "total_debt": 7837000000, "total_liabilities": 10331000000, "total_equity": 4097000000, "shares_outstanding": 137041000, "goodwill_and_intangibles": 2010000000 }, "cash_flow": { "operating_cash_flow": 243000000, "capital_expenditure": 160000000, "free_cash_flow": 403000000, "dividends_paid": 163000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335640, "ticker_id": 3829, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:18.307506+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "216000000", "ebitda": "370000000", "netIncome": "45000000", "grossProfit": "415000000", "depreciation": "None", "totalRevenue": "5390000000", "costOfRevenue": "4975000000", "interestIncome": "92000000", "incomeBeforeTax": "93000000", "interestExpense": "123000000", "operatingIncome": "203000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "7000000", "reportedCurrency": "USD", "netInterestIncome": "-123000000", "nonInterestIncome": "None", "operatingExpenses": "212000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4975000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154000000", "sellingGeneralAndAdministrative": "69000000", "netIncomeFromContinuingOperations": "86000000" }, "balance": { "goodwill": "1477000000", "inventory": "1179000000", "commonStock": "4099000000", "currentDebt": "None", "investments": "None", "totalAssets": "14428000000", "longTermDebt": "7803000000", "shortTermDebt": "34000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "533000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "10331000000", "otherCurrentAssets": "150000000", "totalCurrentAssets": "2482000000", "currentLongTermDebt": "2000000", "longTermInvestments": "1277000000", "shortTermInvestments": "None", "currentNetReceivables": "1037000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11946000000", "currentAccountsPayable": "1148000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8173000000", "shortLongTermDebtTotal": "8344000000", "totalShareholderEquity": "4097000000", "capitalLeaseObligations": "507000000", "otherCurrentLiabilities": "448000000", "totalCurrentLiabilities": "1630000000", "otherNonCurrentLiabilities": "45000000", "totalNonCurrentLiabilities": "8701000000", "cashAndShortTermInvestments": "116000000", "commonStockSharesOutstanding": "137041000", "intangibleAssetsExcludingGoodwill": "533000000", "cashAndCashEquivalentsAtCarryingValue": "116000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86000000", "profitLoss": "None", "dividendPayout": "163000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-108000000", "operatingCashflow": "243000000", "capitalExpenditures": "160000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50000000", "cashflowFromInvestment": "-249000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "163000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5390000000, "cost_of_revenue": 4975000000, "gross_profit": 415000000, "research_and_development": null, "selling_general_admin": 69000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 216000000, "depreciation_amortisation": 154000000, "ebitda": 370000000, "interest_expense": 123000000, "interest_income": null, "other_non_operating": null, "pretax_income": 93000000, "tax_provision": 7000000, "effective_tax_rate": null, "net_income": 45000000, "net_income_continuing_ops": 86000000, "net_income_to_common": 45000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 116000000, "short_term_investments": null, "net_receivables": 1037000000, "inventory": 1179000000, "other_current_assets": null, "total_current_assets": 2482000000, "net_ppe": null, "goodwill": 1477000000, "intangible_assets": 533000000, "goodwill_and_intangibles": 2010000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11946000000, "total_assets": 14428000000, "short_term_debt": 34000000, "accounts_payable": 1148000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1630000000, "long_term_debt": 7803000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8701000000, "total_liabilities": 10331000000, "total_debt": 7837000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4097000000, "shares_outstanding": 137041000, "operating_cash_flow": 243000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 160000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -249000000, "dividends_paid": 163000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50000000, "free_cash_flow": 403000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "216000000", "ebitda": "370000000", "netIncome": "45000000", "grossProfit": "415000000", "depreciation": "None", "totalRevenue": "5390000000", "costOfRevenue": "4975000000", "interestIncome": "92000000", "incomeBeforeTax": "93000000", "interestExpense": "123000000", "operatingIncome": "203000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "7000000", "reportedCurrency": "USD", "netInterestIncome": "-123000000", "nonInterestIncome": "None", "operatingExpenses": "212000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4975000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154000000", "sellingGeneralAndAdministrative": "69000000", "netIncomeFromContinuingOperations": "86000000" }, "balance": { "goodwill": "1477000000", "inventory": "1179000000", "commonStock": "4099000000", "currentDebt": "None", "investments": "None", "totalAssets": "14428000000", "longTermDebt": "7803000000", "shortTermDebt": "34000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "533000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "10331000000", "otherCurrentAssets": "150000000", "totalCurrentAssets": "2482000000", "currentLongTermDebt": "2000000", "longTermInvestments": "1277000000", "shortTermInvestments": "None", "currentNetReceivables": "1037000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11946000000", "currentAccountsPayable": "1148000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8173000000", "shortLongTermDebtTotal": "8344000000", "totalShareholderEquity": "4097000000", "capitalLeaseObligations": "507000000", "otherCurrentLiabilities": "448000000", "totalCurrentLiabilities": "1630000000", "otherNonCurrentLiabilities": "45000000", "totalNonCurrentLiabilities": "8701000000", "cashAndShortTermInvestments": "116000000", "commonStockSharesOutstanding": "137041000", "intangibleAssetsExcludingGoodwill": "533000000", "cashAndCashEquivalentsAtCarryingValue": "116000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86000000", "profitLoss": "None", "dividendPayout": "163000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-108000000", "operatingCashflow": "243000000", "capitalExpenditures": "160000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50000000", "cashflowFromInvestment": "-249000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "163000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154000000", "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": "2026-06-07T03:31:18.307506+00:00", "is_restated": false, "income_statement": { "revenue": 5179000000, "cost_of_revenue": 4682000000, "gross_profit": 497000000, "ebit": 326000000, "ebitda": 482000000, "pretax_income": 205000000, "tax_provision": -2000000, "net_income": 166000000, "net_income_to_common": 166000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 172000000, "total_current_assets": 2513000000, "total_assets": 14342000000, "short_term_debt": 33000000, "long_term_debt": 7671000000, "total_debt": 7704000000, "total_liabilities": 10186000000, "total_equity": 4156000000, "shares_outstanding": 136936000, "goodwill_and_intangibles": 2017000000 }, "cash_flow": { "operating_cash_flow": 156000000, "capital_expenditure": 101000000, "free_cash_flow": 257000000, "dividends_paid": 159000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335641, "ticker_id": 3829, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:18.307506+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "326000000", "ebitda": "482000000", "netIncome": "166000000", "grossProfit": "497000000", "depreciation": "None", "totalRevenue": "5179000000", "costOfRevenue": "4682000000", "interestIncome": "89000000", "incomeBeforeTax": "205000000", "interestExpense": "121000000", "operatingIncome": "296000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-2000000", "reportedCurrency": "USD", "netInterestIncome": "-121000000", "nonInterestIncome": "None", "operatingExpenses": "201000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4682000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156000000", "sellingGeneralAndAdministrative": "55000000", "netIncomeFromContinuingOperations": "207000000" }, "balance": { "goodwill": "1477000000", "inventory": "1111000000", "commonStock": "4159000000", "currentDebt": "None", "investments": "None", "totalAssets": "14342000000", "longTermDebt": "7671000000", "shortTermDebt": "33000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "540000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "10186000000", "otherCurrentAssets": "199000000", "totalCurrentAssets": "2513000000", "currentLongTermDebt": "2000000", "longTermInvestments": "1276000000", "shortTermInvestments": "None", "currentNetReceivables": "1031000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11829000000", "currentAccountsPayable": "1132000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8101000000", "shortLongTermDebtTotal": "8204000000", "totalShareholderEquity": "4156000000", "capitalLeaseObligations": "500000000", "otherCurrentLiabilities": "313000000", "totalCurrentLiabilities": "1625000000", "otherNonCurrentLiabilities": "48000000", "totalNonCurrentLiabilities": "8561000000", "cashAndShortTermInvestments": "172000000", "commonStockSharesOutstanding": "136936000", "intangibleAssetsExcludingGoodwill": "540000000", "cashAndCashEquivalentsAtCarryingValue": "172000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "207000000", "profitLoss": "None", "dividendPayout": "159000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "18000000", "operatingCashflow": "156000000", "capitalExpenditures": "101000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23000000", "cashflowFromInvestment": "-101000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "159000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5179000000, "cost_of_revenue": 4682000000, "gross_profit": 497000000, "research_and_development": null, "selling_general_admin": 55000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 326000000, "depreciation_amortisation": 156000000, "ebitda": 482000000, "interest_expense": 121000000, "interest_income": null, "other_non_operating": null, "pretax_income": 205000000, "tax_provision": -2000000, "effective_tax_rate": null, "net_income": 166000000, "net_income_continuing_ops": 207000000, "net_income_to_common": 166000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 172000000, "short_term_investments": null, "net_receivables": 1031000000, "inventory": 1111000000, "other_current_assets": null, "total_current_assets": 2513000000, "net_ppe": null, "goodwill": 1477000000, "intangible_assets": 540000000, "goodwill_and_intangibles": 2017000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11829000000, "total_assets": 14342000000, "short_term_debt": 33000000, "accounts_payable": 1132000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1625000000, "long_term_debt": 7671000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8561000000, "total_liabilities": 10186000000, "total_debt": 7704000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4156000000, "shares_outstanding": 136936000, "operating_cash_flow": 156000000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 101000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -101000000, "dividends_paid": 159000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 23000000, "free_cash_flow": 257000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "326000000", "ebitda": "482000000", "netIncome": "166000000", "grossProfit": "497000000", "depreciation": "None", "totalRevenue": "5179000000", "costOfRevenue": "4682000000", "interestIncome": "89000000", "incomeBeforeTax": "205000000", "interestExpense": "121000000", "operatingIncome": "296000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-2000000", "reportedCurrency": "USD", "netInterestIncome": "-121000000", "nonInterestIncome": "None", "operatingExpenses": "201000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4682000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156000000", "sellingGeneralAndAdministrative": "55000000", "netIncomeFromContinuingOperations": "207000000" }, "balance": { "goodwill": "1477000000", "inventory": "1111000000", "commonStock": "4159000000", "currentDebt": "None", "investments": "None", "totalAssets": "14342000000", "longTermDebt": "7671000000", "shortTermDebt": "33000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "540000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "10186000000", "otherCurrentAssets": "199000000", "totalCurrentAssets": "2513000000", "currentLongTermDebt": "2000000", "longTermInvestments": "1276000000", "shortTermInvestments": "None", "currentNetReceivables": "1031000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11829000000", "currentAccountsPayable": "1132000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8101000000", "shortLongTermDebtTotal": "8204000000", "totalShareholderEquity": "4156000000", "capitalLeaseObligations": "500000000", "otherCurrentLiabilities": "313000000", "totalCurrentLiabilities": "1625000000", "otherNonCurrentLiabilities": "48000000", "totalNonCurrentLiabilities": "8561000000", "cashAndShortTermInvestments": "172000000", "commonStockSharesOutstanding": "136936000", "intangibleAssetsExcludingGoodwill": "540000000", "cashAndCashEquivalentsAtCarryingValue": "172000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "207000000", "profitLoss": "None", "dividendPayout": "159000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "18000000", "operatingCashflow": "156000000", "capitalExpenditures": "101000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23000000", "cashflowFromInvestment": "-101000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "159000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156000000", "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": "2026-06-07T03:31:18.307506+00:00", "is_restated": false, "income_statement": { "revenue": 5269000000, "cost_of_revenue": 4796000000, "gross_profit": 473000000, "ebit": 251000000, "ebitda": 403000000, "pretax_income": 145000000, "tax_provision": 4000000, "net_income": 103000000, "net_income_to_common": 103000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94000000, "total_current_assets": 2465000000, "total_assets": 14375000000, "short_term_debt": 36000000, "long_term_debt": 7484000000, "total_debt": 7520000000, "total_liabilities": 10307000000, "total_equity": 4068000000, "shares_outstanding": 128093000, "goodwill_and_intangibles": 2024000000 }, "cash_flow": { "operating_cash_flow": 123000000, "capital_expenditure": 132000000, "free_cash_flow": 255000000, "dividends_paid": 160000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335642, "ticker_id": 3829, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:18.307506+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "251000000", "ebitda": "403000000", "netIncome": "103000000", "grossProfit": "473000000", "depreciation": "None", "totalRevenue": "5269000000", "costOfRevenue": "4796000000", "interestIncome": "92000000", "incomeBeforeTax": "145000000", "interestExpense": "117000000", "operatingIncome": "237000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4000000", "reportedCurrency": "USD", "netInterestIncome": "-117000000", "nonInterestIncome": "None", "operatingExpenses": "236000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4796000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152000000", "sellingGeneralAndAdministrative": "71000000", "netIncomeFromContinuingOperations": "141000000" }, "balance": { "goodwill": "1477000000", "inventory": "1068000000", "commonStock": "4066000000", "currentDebt": "None", "investments": "None", "totalAssets": "14375000000", "longTermDebt": "7484000000", "shortTermDebt": "36000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "547000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "10307000000", "otherCurrentAssets": "141000000", "totalCurrentAssets": "2465000000", "currentLongTermDebt": "2000000", "longTermInvestments": "1335000000", "shortTermInvestments": "None", "currentNetReceivables": "1162000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11910000000", "currentAccountsPayable": "1255000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8151000000", "shortLongTermDebtTotal": "7999000000", "totalShareholderEquity": "4068000000", "capitalLeaseObligations": "479000000", "otherCurrentLiabilities": "487000000", "totalCurrentLiabilities": "1947000000", "otherNonCurrentLiabilities": "53000000", "totalNonCurrentLiabilities": "8360000000", "cashAndShortTermInvestments": "94000000", "commonStockSharesOutstanding": "128093000", "intangibleAssetsExcludingGoodwill": "547000000", "cashAndCashEquivalentsAtCarryingValue": "94000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "141000000", "profitLoss": "None", "dividendPayout": "160000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-165000000", "operatingCashflow": "123000000", "capitalExpenditures": "132000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13000000", "cashflowFromInvestment": "-132000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "160000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-784000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5269000000, "cost_of_revenue": 4796000000, "gross_profit": 473000000, "research_and_development": null, "selling_general_admin": 71000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 251000000, "depreciation_amortisation": 152000000, "ebitda": 403000000, "interest_expense": 117000000, "interest_income": null, "other_non_operating": null, "pretax_income": 145000000, "tax_provision": 4000000, "effective_tax_rate": null, "net_income": 103000000, "net_income_continuing_ops": 141000000, "net_income_to_common": 103000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 94000000, "short_term_investments": null, "net_receivables": 1162000000, "inventory": 1068000000, "other_current_assets": null, "total_current_assets": 2465000000, "net_ppe": null, "goodwill": 1477000000, "intangible_assets": 547000000, "goodwill_and_intangibles": 2024000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11910000000, "total_assets": 14375000000, "short_term_debt": 36000000, "accounts_payable": 1255000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1947000000, "long_term_debt": 7484000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8360000000, "total_liabilities": 10307000000, "total_debt": 7520000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4068000000, "shares_outstanding": 128093000, "operating_cash_flow": 123000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 132000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -132000000, "dividends_paid": 160000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13000000, "free_cash_flow": 255000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "251000000", "ebitda": "403000000", "netIncome": "103000000", "grossProfit": "473000000", "depreciation": "None", "totalRevenue": "5269000000", "costOfRevenue": "4796000000", "interestIncome": "92000000", "incomeBeforeTax": "145000000", "interestExpense": "117000000", "operatingIncome": "237000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4000000", "reportedCurrency": "USD", "netInterestIncome": "-117000000", "nonInterestIncome": "None", "operatingExpenses": "236000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4796000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152000000", "sellingGeneralAndAdministrative": "71000000", "netIncomeFromContinuingOperations": "141000000" }, "balance": { "goodwill": "1477000000", "inventory": "1068000000", "commonStock": "4066000000", "currentDebt": "None", "investments": "None", "totalAssets": "14375000000", "longTermDebt": "7484000000", "shortTermDebt": "36000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "547000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "10307000000", "otherCurrentAssets": "141000000", "totalCurrentAssets": "2465000000", "currentLongTermDebt": "2000000", "longTermInvestments": "1335000000", "shortTermInvestments": "None", "currentNetReceivables": "1162000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11910000000", "currentAccountsPayable": "1255000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8151000000", "shortLongTermDebtTotal": "7999000000", "totalShareholderEquity": "4068000000", "capitalLeaseObligations": "479000000", "otherCurrentLiabilities": "487000000", "totalCurrentLiabilities": "1947000000", "otherNonCurrentLiabilities": "53000000", "totalNonCurrentLiabilities": "8360000000", "cashAndShortTermInvestments": "94000000", "commonStockSharesOutstanding": "128093000", "intangibleAssetsExcludingGoodwill": "547000000", "cashAndCashEquivalentsAtCarryingValue": "94000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "141000000", "profitLoss": "None", "dividendPayout": "160000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-165000000", "operatingCashflow": "123000000", "capitalExpenditures": "132000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13000000", "cashflowFromInvestment": "-132000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "160000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-784000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152000000", "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": "2026-06-07T03:31:18.307506+00:00", "is_restated": false, "income_statement": { "revenue": 5751000000, "cost_of_revenue": 5422000000, "gross_profit": 329000000, "ebit": 133000000, "ebitda": 228000000, "pretax_income": 17000000, "tax_provision": 15000000, "net_income": -35000000, "net_income_to_common": -35000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 116000000, "total_current_assets": 2065000000, "total_assets": 14122000000, "short_term_debt": 142000000, "long_term_debt": 7259000000, "total_debt": 7401000000, "total_liabilities": 9942000000, "total_equity": 4180000000, "shares_outstanding": 136844312, "goodwill_and_intangibles": 2037000000 }, "cash_flow": { "operating_cash_flow": 206000000, "capital_expenditure": 101000000, "free_cash_flow": 307000000, "dividends_paid": 249000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335644, "ticker_id": 3829, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:18.307506+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "133000000", "ebitda": "228000000", "netIncome": "-35000000", "grossProfit": "329000000", "depreciation": "None", "totalRevenue": "5751000000", "costOfRevenue": "5422000000", "interestIncome": "85000000", "incomeBeforeTax": "17000000", "interestExpense": "116000000", "operatingIncome": "107000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "15000000", "reportedCurrency": "USD", "netInterestIncome": "-116000000", "nonInterestIncome": "None", "operatingExpenses": "222000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5422000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95000000", "sellingGeneralAndAdministrative": "55000000", "netIncomeFromContinuingOperations": "2000000" }, "balance": { "goodwill": "1484000000", "inventory": "890000000", "commonStock": "4179000000", "currentDebt": "None", "investments": "None", "totalAssets": "14122000000", "longTermDebt": "7259000000", "shortTermDebt": "142000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "553000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "9942000000", "otherCurrentAssets": "157000000", "totalCurrentAssets": "2065000000", "currentLongTermDebt": "78000000", "longTermInvestments": "1399000000", "shortTermInvestments": "None", "currentNetReceivables": "902000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12057000000", "currentAccountsPayable": "929000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8225000000", "shortLongTermDebtTotal": "7851000000", "totalShareholderEquity": "4180000000", "capitalLeaseObligations": "482000000", "otherCurrentLiabilities": "552000000", "totalCurrentLiabilities": "1776000000", "otherNonCurrentLiabilities": "57000000", "totalNonCurrentLiabilities": "8166000000", "cashAndShortTermInvestments": "116000000", "commonStockSharesOutstanding": "136844312", "intangibleAssetsExcludingGoodwill": "553000000", "cashAndCashEquivalentsAtCarryingValue": "116000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85000000", "profitLoss": "None", "dividendPayout": "249000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "152000000", "operatingCashflow": "206000000", "capitalExpenditures": "101000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-202000000", "cashflowFromInvestment": "-114000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "249000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-784000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5751000000, "cost_of_revenue": 5422000000, "gross_profit": 329000000, "research_and_development": null, "selling_general_admin": 55000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 133000000, "depreciation_amortisation": 95000000, "ebitda": 228000000, "interest_expense": 116000000, "interest_income": null, "other_non_operating": null, "pretax_income": 17000000, "tax_provision": 15000000, "effective_tax_rate": null, "net_income": -35000000, "net_income_continuing_ops": 2000000, "net_income_to_common": -35000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 116000000, "short_term_investments": null, "net_receivables": 902000000, "inventory": 890000000, "other_current_assets": null, "total_current_assets": 2065000000, "net_ppe": null, "goodwill": 1484000000, "intangible_assets": 553000000, "goodwill_and_intangibles": 2037000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12057000000, "total_assets": 14122000000, "short_term_debt": 142000000, "accounts_payable": 929000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1776000000, "long_term_debt": 7259000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8166000000, "total_liabilities": 9942000000, "total_debt": 7401000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4180000000, "shares_outstanding": 136844312, "operating_cash_flow": 206000000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 101000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -114000000, "dividends_paid": 249000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -202000000, "free_cash_flow": 307000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "133000000", "ebitda": "228000000", "netIncome": "-35000000", "grossProfit": "329000000", "depreciation": "None", "totalRevenue": "5751000000", "costOfRevenue": "5422000000", "interestIncome": "85000000", "incomeBeforeTax": "17000000", "interestExpense": "116000000", "operatingIncome": "107000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "15000000", "reportedCurrency": "USD", "netInterestIncome": "-116000000", "nonInterestIncome": "None", "operatingExpenses": "222000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5422000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95000000", "sellingGeneralAndAdministrative": "55000000", "netIncomeFromContinuingOperations": "2000000" }, "balance": { "goodwill": "1484000000", "inventory": "890000000", "commonStock": "4179000000", "currentDebt": "None", "investments": "None", "totalAssets": "14122000000", "longTermDebt": "7259000000", "shortTermDebt": "142000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "553000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "9942000000", "otherCurrentAssets": "157000000", "totalCurrentAssets": "2065000000", "currentLongTermDebt": "78000000", "longTermInvestments": "1399000000", "shortTermInvestments": "None", "currentNetReceivables": "902000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12057000000", "currentAccountsPayable": "929000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8225000000", "shortLongTermDebtTotal": "7851000000", "totalShareholderEquity": "4180000000", "capitalLeaseObligations": "482000000", "otherCurrentLiabilities": "552000000", "totalCurrentLiabilities": "1776000000", "otherNonCurrentLiabilities": "57000000", "totalNonCurrentLiabilities": "8166000000", "cashAndShortTermInvestments": "116000000", "commonStockSharesOutstanding": "136844312", "intangibleAssetsExcludingGoodwill": "553000000", "cashAndCashEquivalentsAtCarryingValue": "116000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85000000", "profitLoss": "None", "dividendPayout": "249000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "152000000", "operatingCashflow": "206000000", "capitalExpenditures": "101000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-202000000", "cashflowFromInvestment": "-114000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "249000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-784000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95000000", "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": "2026-06-07T03:31:18.307506+00:00", "is_restated": false, "income_statement": { "revenue": 6174000000, "cost_of_revenue": 5687000000, "gross_profit": 487000000, "ebit": 745000000, "ebitda": 823000000, "pretax_income": 650000000, "tax_provision": 149000000, "net_income": 455000000, "net_income_to_common": 455000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226000000, "total_current_assets": 2444000000, "total_assets": 14465000000, "short_term_debt": 140000000, "long_term_debt": 7304000000, "total_debt": 7444000000, "total_liabilities": 10135000000, "total_equity": 4330000000, "shares_outstanding": 118054858, "goodwill_and_intangibles": 2200000000 }, "cash_flow": { "operating_cash_flow": -70000000, "capital_expenditure": 70000000, "free_cash_flow": 0, "dividends_paid": 158000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335645, "ticker_id": 3829, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:18.307506+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "745000000", "ebitda": "823000000", "netIncome": "455000000", "grossProfit": "487000000", "depreciation": "None", "totalRevenue": "6174000000", "costOfRevenue": "5687000000", "interestIncome": "None", "incomeBeforeTax": "650000000", "interestExpense": "95000000", "operatingIncome": "150000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "149000000", "reportedCurrency": "USD", "netInterestIncome": "-95000000", "nonInterestIncome": "None", "operatingExpenses": "337000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5687000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78000000", "sellingGeneralAndAdministrative": "151000000", "netIncomeFromContinuingOperations": "501000000" }, "balance": { "goodwill": "1484000000", "inventory": "1040000000", "commonStock": "4330000000", "currentDebt": "None", "investments": "None", "totalAssets": "14465000000", "longTermDebt": "7304000000", "shortTermDebt": "140000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "716000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "10135000000", "otherCurrentAssets": "127000000", "totalCurrentAssets": "2444000000", "currentLongTermDebt": "76000000", "longTermInvestments": "124000000", "shortTermInvestments": "None", "currentNetReceivables": "1051000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12021000000", "currentAccountsPayable": "1218000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7900000000", "totalShareholderEquity": "4330000000", "capitalLeaseObligations": "520000000", "otherCurrentLiabilities": "223000000", "totalCurrentLiabilities": "1939000000", "otherNonCurrentLiabilities": "83000000", "totalNonCurrentLiabilities": "8196000000", "cashAndShortTermInvestments": "226000000", "commonStockSharesOutstanding": "118054858", "intangibleAssetsExcludingGoodwill": "716000000", "cashAndCashEquivalentsAtCarryingValue": "226000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "455000000", "profitLoss": "None", "dividendPayout": "158000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-106000000", "operatingCashflow": "-70000000", "capitalExpenditures": "70000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-869000000", "cashflowFromInvestment": "950000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "158000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6174000000, "cost_of_revenue": 5687000000, "gross_profit": 487000000, "research_and_development": null, "selling_general_admin": 151000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 745000000, "depreciation_amortisation": 78000000, "ebitda": 823000000, "interest_expense": 95000000, "interest_income": null, "other_non_operating": null, "pretax_income": 650000000, "tax_provision": 149000000, "effective_tax_rate": null, "net_income": 455000000, "net_income_continuing_ops": 501000000, "net_income_to_common": 455000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 226000000, "short_term_investments": null, "net_receivables": 1051000000, "inventory": 1040000000, "other_current_assets": null, "total_current_assets": 2444000000, "net_ppe": null, "goodwill": 1484000000, "intangible_assets": 716000000, "goodwill_and_intangibles": 2200000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12021000000, "total_assets": 14465000000, "short_term_debt": 140000000, "accounts_payable": 1218000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1939000000, "long_term_debt": 7304000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8196000000, "total_liabilities": 10135000000, "total_debt": 7444000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 4330000000, "shares_outstanding": 118054858, "operating_cash_flow": -70000000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 950000000, "dividends_paid": 158000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -869000000, "free_cash_flow": 0, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "745000000", "ebitda": "823000000", "netIncome": "455000000", "grossProfit": "487000000", "depreciation": "None", "totalRevenue": "6174000000", "costOfRevenue": "5687000000", "interestIncome": "None", "incomeBeforeTax": "650000000", "interestExpense": "95000000", "operatingIncome": "150000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "149000000", "reportedCurrency": "USD", "netInterestIncome": "-95000000", "nonInterestIncome": "None", "operatingExpenses": "337000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5687000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78000000", "sellingGeneralAndAdministrative": "151000000", "netIncomeFromContinuingOperations": "501000000" }, "balance": { "goodwill": "1484000000", "inventory": "1040000000", "commonStock": "4330000000", "currentDebt": "None", "investments": "None", "totalAssets": "14465000000", "longTermDebt": "7304000000", "shortTermDebt": "140000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "716000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "10135000000", "otherCurrentAssets": "127000000", "totalCurrentAssets": "2444000000", "currentLongTermDebt": "76000000", "longTermInvestments": "124000000", "shortTermInvestments": "None", "currentNetReceivables": "1051000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12021000000", "currentAccountsPayable": "1218000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7900000000", "totalShareholderEquity": "4330000000", "capitalLeaseObligations": "520000000", "otherCurrentLiabilities": "223000000", "totalCurrentLiabilities": "1939000000", "otherNonCurrentLiabilities": "83000000", "totalNonCurrentLiabilities": "8196000000", "cashAndShortTermInvestments": "226000000", "commonStockSharesOutstanding": "118054858", "intangibleAssetsExcludingGoodwill": "716000000", "cashAndCashEquivalentsAtCarryingValue": "226000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "455000000", "profitLoss": "None", "dividendPayout": "158000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-106000000", "operatingCashflow": "-70000000", "capitalExpenditures": "70000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-869000000", "cashflowFromInvestment": "950000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "158000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78000000", "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": "2026-06-07T03:31:18.307506+00:00", "is_restated": false, "income_statement": { "revenue": 5499000000, "cost_of_revenue": 5058000000, "gross_profit": 441000000, "ebit": 300000000, "ebitda": 343000000, "pretax_income": 237000000, "tax_provision": 7000000, "net_income": 193000000, "net_income_to_common": 193000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215000000, "total_current_assets": 2723000000, "total_assets": 7392000000, "short_term_debt": 23000000, "long_term_debt": 3795000000, "total_debt": 3818000000, "total_liabilities": 6271000000, "total_equity": 1121000000, "shares_outstanding": 85259238, "goodwill_and_intangibles": 1984000000 }, "cash_flow": { "operating_cash_flow": 286000000, "capital_expenditure": 41000000, "free_cash_flow": 327000000, "dividends_paid": 91000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335646, "ticker_id": 3829, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:18.307506+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "300000000", "ebitda": "343000000", "netIncome": "193000000", "grossProfit": "441000000", "depreciation": "None", "totalRevenue": "5499000000", "costOfRevenue": "5058000000", "interestIncome": "None", "incomeBeforeTax": "237000000", "interestExpense": "63000000", "operatingIncome": "297000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "7000000", "reportedCurrency": "USD", "netInterestIncome": "-63000000", "nonInterestIncome": "None", "operatingExpenses": "144000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5058000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43000000", "sellingGeneralAndAdministrative": "54000000", "netIncomeFromContinuingOperations": "230000000" }, "balance": { "goodwill": "1461000000", "inventory": "953000000", "commonStock": "1121000000", "currentDebt": "None", "investments": "None", "totalAssets": "7392000000", "longTermDebt": "3795000000", "shortTermDebt": "23000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "523000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "6271000000", "otherCurrentAssets": "636000000", "totalCurrentAssets": "2723000000", "currentLongTermDebt": "None", "longTermInvestments": "125000000", "shortTermInvestments": "None", "currentNetReceivables": "919000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4669000000", "currentAccountsPayable": "1192000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4249000000", "totalShareholderEquity": "1121000000", "capitalLeaseObligations": "454000000", "otherCurrentLiabilities": "307000000", "totalCurrentLiabilities": "1647000000", "otherNonCurrentLiabilities": "22000000", "totalNonCurrentLiabilities": "4624000000", "cashAndShortTermInvestments": "215000000", "commonStockSharesOutstanding": "85259238", "intangibleAssetsExcludingGoodwill": "523000000", "cashAndCashEquivalentsAtCarryingValue": "215000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "230000000", "profitLoss": "None", "dividendPayout": "91000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "53000000", "operatingCashflow": "286000000", "capitalExpenditures": "41000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "123000000", "cashflowFromInvestment": "-223000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5499000000, "cost_of_revenue": 5058000000, "gross_profit": 441000000, "research_and_development": null, "selling_general_admin": 54000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 300000000, "depreciation_amortisation": 43000000, "ebitda": 343000000, "interest_expense": 63000000, "interest_income": null, "other_non_operating": null, "pretax_income": 237000000, "tax_provision": 7000000, "effective_tax_rate": null, "net_income": 193000000, "net_income_continuing_ops": 230000000, "net_income_to_common": 193000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 215000000, "short_term_investments": null, "net_receivables": 919000000, "inventory": 953000000, "other_current_assets": null, "total_current_assets": 2723000000, "net_ppe": null, "goodwill": 1461000000, "intangible_assets": 523000000, "goodwill_and_intangibles": 1984000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4669000000, "total_assets": 7392000000, "short_term_debt": 23000000, "accounts_payable": 1192000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1647000000, "long_term_debt": 3795000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4624000000, "total_liabilities": 6271000000, "total_debt": 3818000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1121000000, "shares_outstanding": 85259238, "operating_cash_flow": 286000000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -223000000, "dividends_paid": 91000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 123000000, "free_cash_flow": 327000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "300000000", "ebitda": "343000000", "netIncome": "193000000", "grossProfit": "441000000", "depreciation": "None", "totalRevenue": "5499000000", "costOfRevenue": "5058000000", "interestIncome": "None", "incomeBeforeTax": "237000000", "interestExpense": "63000000", "operatingIncome": "297000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "7000000", "reportedCurrency": "USD", "netInterestIncome": "-63000000", "nonInterestIncome": "None", "operatingExpenses": "144000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5058000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43000000", "sellingGeneralAndAdministrative": "54000000", "netIncomeFromContinuingOperations": "230000000" }, "balance": { "goodwill": "1461000000", "inventory": "953000000", "commonStock": "1121000000", "currentDebt": "None", "investments": "None", "totalAssets": "7392000000", "longTermDebt": "3795000000", "shortTermDebt": "23000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "523000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "6271000000", "otherCurrentAssets": "636000000", "totalCurrentAssets": "2723000000", "currentLongTermDebt": "None", "longTermInvestments": "125000000", "shortTermInvestments": "None", "currentNetReceivables": "919000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4669000000", "currentAccountsPayable": "1192000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4249000000", "totalShareholderEquity": "1121000000", "capitalLeaseObligations": "454000000", "otherCurrentLiabilities": "307000000", "totalCurrentLiabilities": "1647000000", "otherNonCurrentLiabilities": "22000000", "totalNonCurrentLiabilities": "4624000000", "cashAndShortTermInvestments": "215000000", "commonStockSharesOutstanding": "85259238", "intangibleAssetsExcludingGoodwill": "523000000", "cashAndCashEquivalentsAtCarryingValue": "215000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "230000000", "profitLoss": "None", "dividendPayout": "91000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "53000000", "operatingCashflow": "286000000", "capitalExpenditures": "41000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "123000000", "cashflowFromInvestment": "-223000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43000000", "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": "2026-06-07T03:31:18.307506+00:00", "is_restated": false, "income_statement": { "revenue": 5641000000, "cost_of_revenue": 5538000000, "gross_profit": 103000000, "ebit": -47000000, "ebitda": -5000000, "pretax_income": -97000000, "tax_provision": 9000000, "net_income": -126000000, "net_income_to_common": -126000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29000000, "total_current_assets": 1927000000, "total_assets": 6850000000, "short_term_debt": 22000000, "long_term_debt": 3580000000, "total_debt": 3602000000, "total_liabilities": 5872000000, "total_equity": 978000000, "shares_outstanding": 84139599, "goodwill_and_intangibles": 2143000000 }, "cash_flow": { "operating_cash_flow": 186000000, "capital_expenditure": 83000000, "free_cash_flow": 269000000, "dividends_paid": 100000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335647, "ticker_id": 3829, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:18.307506+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-47000000", "ebitda": "-5000000", "netIncome": "-126000000", "grossProfit": "103000000", "depreciation": "None", "totalRevenue": "5641000000", "costOfRevenue": "5538000000", "interestIncome": "None", "incomeBeforeTax": "-97000000", "interestExpense": "55000000", "operatingIncome": "-43000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9000000", "reportedCurrency": "USD", "netInterestIncome": "-55000000", "nonInterestIncome": "None", "operatingExpenses": "146000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5538000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42000000", "sellingGeneralAndAdministrative": "51000000", "netIncomeFromContinuingOperations": "-106000000" }, "balance": { "goodwill": "1599000000", "inventory": "889000000", "commonStock": "978000000", "currentDebt": "None", "investments": "None", "totalAssets": "6850000000", "longTermDebt": "3580000000", "shortTermDebt": "22000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "544000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "5872000000", "otherCurrentAssets": "133000000", "totalCurrentAssets": "1927000000", "currentLongTermDebt": "None", "longTermInvestments": "124000000", "shortTermInvestments": "None", "currentNetReceivables": "876000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4923000000", "currentAccountsPayable": "998000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4113000000", "totalShareholderEquity": "978000000", "capitalLeaseObligations": "533000000", "otherCurrentLiabilities": "171000000", "totalCurrentLiabilities": "1373000000", "otherNonCurrentLiabilities": "20000000", "totalNonCurrentLiabilities": "4499000000", "cashAndShortTermInvestments": "29000000", "commonStockSharesOutstanding": "84139599", "intangibleAssetsExcludingGoodwill": "544000000", "cashAndCashEquivalentsAtCarryingValue": "29000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-126000000", "profitLoss": "None", "dividendPayout": "100000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-207000000", "operatingCashflow": "186000000", "capitalExpenditures": "83000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-336000000", "cashflowFromInvestment": "-77000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5641000000, "cost_of_revenue": 5538000000, "gross_profit": 103000000, "research_and_development": null, "selling_general_admin": 51000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -47000000, "depreciation_amortisation": 42000000, "ebitda": -5000000, "interest_expense": 55000000, "interest_income": null, "other_non_operating": null, "pretax_income": -97000000, "tax_provision": 9000000, "effective_tax_rate": null, "net_income": -126000000, "net_income_continuing_ops": -106000000, "net_income_to_common": -126000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29000000, "short_term_investments": null, "net_receivables": 876000000, "inventory": 889000000, "other_current_assets": null, "total_current_assets": 1927000000, "net_ppe": null, "goodwill": 1599000000, "intangible_assets": 544000000, "goodwill_and_intangibles": 2143000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4923000000, "total_assets": 6850000000, "short_term_debt": 22000000, "accounts_payable": 998000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1373000000, "long_term_debt": 3580000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4499000000, "total_liabilities": 5872000000, "total_debt": 3602000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 978000000, "shares_outstanding": 84139599, "operating_cash_flow": 186000000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77000000, "dividends_paid": 100000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -336000000, "free_cash_flow": 269000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-47000000", "ebitda": "-5000000", "netIncome": "-126000000", "grossProfit": "103000000", "depreciation": "None", "totalRevenue": "5641000000", "costOfRevenue": "5538000000", "interestIncome": "None", "incomeBeforeTax": "-97000000", "interestExpense": "55000000", "operatingIncome": "-43000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9000000", "reportedCurrency": "USD", "netInterestIncome": "-55000000", "nonInterestIncome": "None", "operatingExpenses": "146000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5538000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42000000", "sellingGeneralAndAdministrative": "51000000", "netIncomeFromContinuingOperations": "-106000000" }, "balance": { "goodwill": "1599000000", "inventory": "889000000", "commonStock": "978000000", "currentDebt": "None", "investments": "None", "totalAssets": "6850000000", "longTermDebt": "3580000000", "shortTermDebt": "22000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "544000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "5872000000", "otherCurrentAssets": "133000000", "totalCurrentAssets": "1927000000", "currentLongTermDebt": "None", "longTermInvestments": "124000000", "shortTermInvestments": "None", "currentNetReceivables": "876000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4923000000", "currentAccountsPayable": "998000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4113000000", "totalShareholderEquity": "978000000", "capitalLeaseObligations": "533000000", "otherCurrentLiabilities": "171000000", "totalCurrentLiabilities": "1373000000", "otherNonCurrentLiabilities": "20000000", "totalNonCurrentLiabilities": "4499000000", "cashAndShortTermInvestments": "29000000", "commonStockSharesOutstanding": "84139599", "intangibleAssetsExcludingGoodwill": "544000000", "cashAndCashEquivalentsAtCarryingValue": "29000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-126000000", "profitLoss": "None", "dividendPayout": "100000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-207000000", "operatingCashflow": "186000000", "capitalExpenditures": "83000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-336000000", "cashflowFromInvestment": "-77000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46000000", "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": "2026-06-07T03:31:18.307506+00:00", "is_restated": false, "income_statement": { "revenue": 6320000000, "cost_of_revenue": 5837000000, "gross_profit": 483000000, "ebit": 339000000, "ebitda": 383000000, "pretax_income": 283000000, "tax_provision": 11000000, "net_income": 251000000, "net_income_to_common": 251000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 256000000, "total_current_assets": 2482000000, "total_assets": 7367000000, "short_term_debt": 42000000, "long_term_debt": 3816000000, "total_debt": 3858000000, "total_liabilities": 6187000000, "total_equity": 1180000000, "shares_outstanding": 85132733, "goodwill_and_intangibles": 2153000000 }, "cash_flow": { "operating_cash_flow": -1000000, "capital_expenditure": 45000000, "free_cash_flow": 44000000, "dividends_paid": 91000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335649, "ticker_id": 3829, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:18.307506+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "339000000", "ebitda": "383000000", "netIncome": "251000000", "grossProfit": "483000000", "depreciation": "None", "totalRevenue": "6320000000", "costOfRevenue": "5837000000", "interestIncome": "55000000", "incomeBeforeTax": "283000000", "interestExpense": "56000000", "operatingIncome": "338000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "11000000", "reportedCurrency": "USD", "netInterestIncome": "-56000000", "nonInterestIncome": "None", "operatingExpenses": "145000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5837000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44000000", "sellingGeneralAndAdministrative": "48000000", "netIncomeFromContinuingOperations": "272000000" }, "balance": { "goodwill": "1599000000", "inventory": "909000000", "commonStock": "1180000000", "currentDebt": "None", "investments": "None", "totalAssets": "7367000000", "longTermDebt": "3816000000", "shortTermDebt": "42000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "554000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "6187000000", "otherCurrentAssets": "162000000", "totalCurrentAssets": "2482000000", "currentLongTermDebt": "None", "longTermInvestments": "126000000", "shortTermInvestments": "None", "currentNetReceivables": "1155000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4885000000", "currentAccountsPayable": "1105000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2339000000", "shortLongTermDebtTotal": "4351000000", "totalShareholderEquity": "1180000000", "capitalLeaseObligations": "535000000", "otherCurrentLiabilities": "152000000", "totalCurrentLiabilities": "1476000000", "otherNonCurrentLiabilities": "115000000", "totalNonCurrentLiabilities": "4711000000", "cashAndShortTermInvestments": "256000000", "commonStockSharesOutstanding": "85132733", "intangibleAssetsExcludingGoodwill": "554000000", "cashAndCashEquivalentsAtCarryingValue": "256000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "272000000", "profitLoss": "None", "dividendPayout": "91000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "163000000", "operatingCashflow": "-1000000", "capitalExpenditures": "45000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "61000000", "cashflowFromInvestment": "-43000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6320000000, "cost_of_revenue": 5837000000, "gross_profit": 483000000, "research_and_development": null, "selling_general_admin": 48000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 339000000, "depreciation_amortisation": 44000000, "ebitda": 383000000, "interest_expense": 56000000, "interest_income": null, "other_non_operating": null, "pretax_income": 283000000, "tax_provision": 11000000, "effective_tax_rate": null, "net_income": 251000000, "net_income_continuing_ops": 272000000, "net_income_to_common": 251000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 256000000, "short_term_investments": null, "net_receivables": 1155000000, "inventory": 909000000, "other_current_assets": null, "total_current_assets": 2482000000, "net_ppe": null, "goodwill": 1599000000, "intangible_assets": 554000000, "goodwill_and_intangibles": 2153000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4885000000, "total_assets": 7367000000, "short_term_debt": 42000000, "accounts_payable": 1105000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1476000000, "long_term_debt": 3816000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4711000000, "total_liabilities": 6187000000, "total_debt": 3858000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1180000000, "shares_outstanding": 85132733, "operating_cash_flow": -1000000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -43000000, "dividends_paid": 91000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 61000000, "free_cash_flow": 44000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "339000000", "ebitda": "383000000", "netIncome": "251000000", "grossProfit": "483000000", "depreciation": "None", "totalRevenue": "6320000000", "costOfRevenue": "5837000000", "interestIncome": "55000000", "incomeBeforeTax": "283000000", "interestExpense": "56000000", "operatingIncome": "338000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "11000000", "reportedCurrency": "USD", "netInterestIncome": "-56000000", "nonInterestIncome": "None", "operatingExpenses": "145000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5837000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44000000", "sellingGeneralAndAdministrative": "48000000", "netIncomeFromContinuingOperations": "272000000" }, "balance": { "goodwill": "1599000000", "inventory": "909000000", "commonStock": "1180000000", "currentDebt": "None", "investments": "None", "totalAssets": "7367000000", "longTermDebt": "3816000000", "shortTermDebt": "42000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "554000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "6187000000", "otherCurrentAssets": "162000000", "totalCurrentAssets": "2482000000", "currentLongTermDebt": "None", "longTermInvestments": "126000000", "shortTermInvestments": "None", "currentNetReceivables": "1155000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4885000000", "currentAccountsPayable": "1105000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2339000000", "shortLongTermDebtTotal": "4351000000", "totalShareholderEquity": "1180000000", "capitalLeaseObligations": "535000000", "otherCurrentLiabilities": "152000000", "totalCurrentLiabilities": "1476000000", "otherNonCurrentLiabilities": "115000000", "totalNonCurrentLiabilities": "4711000000", "cashAndShortTermInvestments": "256000000", "commonStockSharesOutstanding": "85132733", "intangibleAssetsExcludingGoodwill": "554000000", "cashAndCashEquivalentsAtCarryingValue": "256000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "272000000", "profitLoss": "None", "dividendPayout": "91000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "163000000", "operatingCashflow": "-1000000", "capitalExpenditures": "45000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "61000000", "cashflowFromInvestment": "-43000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44000000", "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": "2026-06-07T03:31:18.307506+00:00", "is_restated": false, "income_statement": { "revenue": 5745000000, "cost_of_revenue": 5480000000, "gross_profit": 265000000, "ebit": 149000000, "ebitda": 198000000, "pretax_income": 96000000, "tax_provision": 9000000, "net_income": 66000000, "net_income_to_common": 66000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 239000000, "total_current_assets": 1868000000, "total_assets": 6782000000, "short_term_debt": 22000000, "long_term_debt": 3663000000, "total_debt": 3685000000, "total_liabilities": 5783000000, "total_equity": 999000000, "shares_outstanding": 85034268, "goodwill_and_intangibles": 2163000000 }, "cash_flow": { "operating_cash_flow": 91000000, "capital_expenditure": 50000000, "free_cash_flow": 141000000, "dividends_paid": 92000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 335650, "ticker_id": 3829, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:31:18.307506+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "149000000", "ebitda": "198000000", "netIncome": "66000000", "grossProfit": "265000000", "depreciation": "None", "totalRevenue": "5745000000", "costOfRevenue": "5480000000", "interestIncome": "52000000", "incomeBeforeTax": "96000000", "interestExpense": "53000000", "operatingIncome": "141000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "9000000", "reportedCurrency": "USD", "netInterestIncome": "-53000000", "nonInterestIncome": "None", "operatingExpenses": "124000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "8000000", "costofGoodsAndServicesSold": "5480000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49000000", "sellingGeneralAndAdministrative": "50000000", "netIncomeFromContinuingOperations": "87000000" }, "balance": { "goodwill": "1599000000", "inventory": "931000000", "commonStock": "999000000", "currentDebt": "None", "investments": "None", "totalAssets": "6782000000", "longTermDebt": "3663000000", "shortTermDebt": "22000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "564000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "5783000000", "otherCurrentAssets": "144000000", "totalCurrentAssets": "1868000000", "currentLongTermDebt": "None", "longTermInvestments": "127000000", "shortTermInvestments": "None", "currentNetReceivables": "554000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4914000000", "currentAccountsPayable": "852000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1822000000", "shortLongTermDebtTotal": "4212000000", "totalShareholderEquity": "999000000", "capitalLeaseObligations": "549000000", "otherCurrentLiabilities": "142000000", "totalCurrentLiabilities": "1217000000", "otherNonCurrentLiabilities": "113000000", "totalNonCurrentLiabilities": "4566000000", "cashAndShortTermInvestments": "239000000", "commonStockSharesOutstanding": "85034268", "intangibleAssetsExcludingGoodwill": "564000000", "cashAndCashEquivalentsAtCarryingValue": "239000000", "accumulatedDepreciationAmortizationPPE": "-1097000000" }, "cashflow": { "netIncome": "87000000", "profitLoss": "None", "dividendPayout": "92000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-220000000", "operatingCashflow": "91000000", "capitalExpenditures": "50000000", "changeInReceivables": "36000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "98000000", "cashflowFromInvestment": "-139000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "50000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5745000000, "cost_of_revenue": 5480000000, "gross_profit": 265000000, "research_and_development": null, "selling_general_admin": 50000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 149000000, "depreciation_amortisation": 49000000, "ebitda": 198000000, "interest_expense": 53000000, "interest_income": null, "other_non_operating": null, "pretax_income": 96000000, "tax_provision": 9000000, "effective_tax_rate": null, "net_income": 66000000, "net_income_continuing_ops": 87000000, "net_income_to_common": 66000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 239000000, "short_term_investments": null, "net_receivables": 554000000, "inventory": 931000000, "other_current_assets": null, "total_current_assets": 1868000000, "net_ppe": null, "goodwill": 1599000000, "intangible_assets": 564000000, "goodwill_and_intangibles": 2163000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4914000000, "total_assets": 6782000000, "short_term_debt": 22000000, "accounts_payable": 852000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1217000000, "long_term_debt": 3663000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4566000000, "total_liabilities": 5783000000, "total_debt": 3685000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 999000000, "shares_outstanding": 85034268, "operating_cash_flow": 91000000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -139000000, "dividends_paid": 92000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 98000000, "free_cash_flow": 141000000, "net_change_in_cash": 50000000 }, "raw_data": { "income": { "ebit": "149000000", "ebitda": "198000000", "netIncome": "66000000", "grossProfit": "265000000", "depreciation": "None", "totalRevenue": "5745000000", "costOfRevenue": "5480000000", "interestIncome": "52000000", "incomeBeforeTax": "96000000", "interestExpense": "53000000", "operatingIncome": "141000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "9000000", "reportedCurrency": "USD", "netInterestIncome": "-53000000", "nonInterestIncome": "None", "operatingExpenses": "124000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "8000000", "costofGoodsAndServicesSold": "5480000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49000000", "sellingGeneralAndAdministrative": "50000000", "netIncomeFromContinuingOperations": "87000000" }, "balance": { "goodwill": "1599000000", "inventory": "931000000", "commonStock": "999000000", "currentDebt": "None", "investments": "None", "totalAssets": "6782000000", "longTermDebt": "3663000000", "shortTermDebt": "22000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "564000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "5783000000", "otherCurrentAssets": "144000000", "totalCurrentAssets": "1868000000", "currentLongTermDebt": "None", "longTermInvestments": "127000000", "shortTermInvestments": "None", "currentNetReceivables": "554000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4914000000", "currentAccountsPayable": "852000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1822000000", "shortLongTermDebtTotal": "4212000000", "totalShareholderEquity": "999000000", "capitalLeaseObligations": "549000000", "otherCurrentLiabilities": "142000000", "totalCurrentLiabilities": "1217000000", "otherNonCurrentLiabilities": "113000000", "totalNonCurrentLiabilities": "4566000000", "cashAndShortTermInvestments": "239000000", "commonStockSharesOutstanding": "85034268", "intangibleAssetsExcludingGoodwill": "564000000", "cashAndCashEquivalentsAtCarryingValue": "239000000", "accumulatedDepreciationAmortizationPPE": "-1097000000" }, "cashflow": { "netIncome": "87000000", "profitLoss": "None", "dividendPayout": "92000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-220000000", "operatingCashflow": "91000000", "capitalExpenditures": "50000000", "changeInReceivables": "36000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "98000000", "cashflowFromInvestment": "-139000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "50000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49000000", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "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": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/", "rank_field": "cornerstone_growth_rank" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "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" ] } } }