{ "ticker": { "uuid": "8ef1022e-eadd-449a-aabf-043fe86330b8", "symbol": "HTZ", "name": "Hertz Global Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Rental & Leasing Services", "page_url": "https://sharemaestro.com/factors/ticker/8ef1022e-eadd-449a-aabf-043fe86330b8/", "api_url": "https://sharemaestro.com/factors/api/tickers/8ef1022e-eadd-449a-aabf-043fe86330b8/" }, "ticker_metadata": { "id": 6490, "uuid": "8ef1022e-eadd-449a-aabf-043fe86330b8", "symbol": "HTZ", "name": "Hertz Global Holdings Inc", "asset_type": "equity", "market_cap": 1733547000, "stock_exchange_id": 2, "industry": "Rental & Leasing Services", "sector": "Industrials", "description": "Hertz Global Holdings, Inc. is a car rental company. The company is headquartered in Estero, Florida.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "8ef1022e-eadd-449a-aabf-043fe86330b8", "symbol": "HTZ", "name": "Hertz Global Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Rental & Leasing Services", "page_url": "https://sharemaestro.com/factors/ticker/8ef1022e-eadd-449a-aabf-043fe86330b8/", "api_url": "https://sharemaestro.com/factors/api/tickers/8ef1022e-eadd-449a-aabf-043fe86330b8/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.55, "value": 0.51, "quality": 0.5, "momentum": 0.5, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 5.09, "market_cap": 1598260000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1312, "shareholder_yield": 0, "roe": 0.8104, "piotroski_f_score": 4, "momentum_12_1": -0.0017, "volatility_252d": 0.7305 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:10.834183+00:00", "batch_id": "" }, "size": { "price_close": 5.09, "market_cap": 1598260000, "market_cap_usd": 1598260000, "enterprise_value": 19976260000, "shares_outstanding": 314000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.1838, "pcf_ratio": 1.1465, "pfcf_ratio": 0.1491, "ev_ebitda": 7.6245, "ev_ebit": 44.7898, "ev_sales": 2.2974, "ev_fcf": 1.8642, "earnings_yield": null, "fcf_yield": 0.5364, "price_to_sales": 0.1838, "price_to_book": null, "price_to_cashflow": 1.1465, "ebitda_to_ev": 0.1312, "sales_yield": 0.4353 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1281, "operating_margin": 0.0513, "net_margin": -0.0733, "ebitda_margin": 0.3013, "fcf_margin": 1.2324, "roe": 0.8104, "roa": -0.0274, "roic": 0.019, "roc_greenblatt": null, "asset_turnover": 0.3734, "cash_conversion": -16.8226, "accruals_ratio": -0.0872, "sbc_to_revenue": 0.0074, "piotroski_f_score": 4, "altman_z_score": 0.1992, "earnings_stability_5y": 0.9706, "revenue_stability_5y": 0.1862, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0478, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -30.6285, "net_debt_to_ebitda": 7.0145, "debt_to_assets": 0.8415, "interest_coverage": 0.4103, "current_ratio": 0.7464, "quick_ratio": 0.7464, "net_debt": 18378000000, "local_beta": 0.0021, "volatility_252d": 0.7305, "volatility_60d": 1.6203, "max_drawdown_12m": -0.4841, "risk_adjusted_momentum": -0.0023 }, "growth": { "revenue_growth_1y": -0.0099, "revenue_growth_3y_cagr": -0.007, "revenue_growth_5y_cagr": 0.1009, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1216, "book_value_growth_1y": -3.8509, "revenue_growth": -0.0099, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1587, "price_return_3m": 0.2354, "price_return_6m": 0.0059, "price_return_9m": -0.0695, "price_return_12m": -0.1601, "price_return_12m_ex1m": -0.0017, "momentum_6m": 0.0059, "momentum_12m": -0.1601, "momentum_12_1": -0.0017, "distance_from_52w_high": -0.3249, "distance_from_52w_low": 0.3085, "relative_strength": -0.318 }, "raw_ttm": { "revenue_ttm": 8695000000, "gross_profit_ttm": 1114000000, "ebit_ttm": 446000000, "ebitda_ttm": 2620000000, "net_income_ttm": -637000000, "eps_diluted_ttm": -2.0287, "operating_cash_flow_ttm": 1394000000, "capital_expenditure_ttm": 9322000000, "fcf_ttm": 10716000000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1087000000, "cash_and_equivalents": 1219000000, "total_current_assets": 3532000000, "total_current_liabilities": 4732000000, "net_ppe": null, "total_assets": 23288000000, "total_debt": 19597000000, "total_equity": -786000000, "net_working_capital": 31000000, "book_value_per_share": -2.5032, "retained_earnings": -3582000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4695000000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 49, "quality_composite": 50, "momentum_composite": 50, "growth_composite": 50, "yield_composite": 49, "svqf_composite": 51, "vc1_composite": 50, "vc2_composite": 50, "vc3_composite": 50, "trending_value_composite": null, "overall_composite": 45, "quality_value_composite": 0.505, "os_score": 0.55, "value_percentile": 0.51, "quality_percentile": 0.5, "momentum_percentile": 0.5, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 64, "small_cap_core_rank": 53, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1423, "ticker_id": 6490, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:10.834183+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.09, "market_cap": 1598260000, "market_cap_usd": 1598260000, "enterprise_value": 19976260000, "shares_outstanding": 314000000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.18381369, "pcf_ratio": 1.14652798, "pfcf_ratio": 0.14914707, "ev_ebitda": 7.62452672, "ev_ebit": 44.78982063, "ev_sales": 2.29744221, "ev_fcf": 1.86415267, "earnings_yield": null, "fcf_yield": 0.53643675, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.12811961, "operating_margin": 0.05129385, "net_margin": -0.07326049, "ebitda_margin": 0.3013226, "fcf_margin": 1.23243243, "roe": 0.81043257, "roa": -0.02735314, "roic": 0.01901432, "roc_greenblatt": null, "asset_turnover": 0.37336826, "cash_conversion": -16.82260597, "accruals_ratio": -0.0872123, "sbc_to_revenue": 0.00736055, "debt_to_equity": -30.62849873, "net_debt_to_ebitda": 7.01450382, "debt_to_assets": 0.84150636, "interest_coverage": 0.41030359, "current_ratio": 0.74640744, "quick_ratio": 0.74640744, "net_debt": 18378000000, "revenue_growth_1y": -0.00990663, "revenue_growth_3y_cagr": -0.00699567, "revenue_growth_5y_cagr": 0.1009321, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.12162445, "book_value_growth_1y": -3.85093168, "piotroski_f_score": 4, "altman_z_score": 0.19922908, "earnings_stability_5y": 0.970566, "revenue_stability_5y": 0.18616, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15867769, "price_return_3m": 0.23543689, "price_return_6m": 0.00592885, "price_return_9m": -0.06946984, "price_return_12m": -0.16006601, "price_return_12m_ex1m": -0.00165017, "distance_from_52w_high": -0.32493369, "distance_from_52w_low": 0.30848329, "relative_strength": -0.31800706, "local_beta": 0.0021, "volatility_252d": 0.730454, "volatility_60d": 1.620329, "max_drawdown_12m": -0.48408488, "revenue_ttm": 8695000000, "gross_profit_ttm": 1114000000, "ebit_ttm": 446000000, "ebitda_ttm": 2620000000, "net_income_ttm": -637000000, "eps_diluted_ttm": -2.02866242, "operating_cash_flow_ttm": 1394000000, "capital_expenditure_ttm": 9322000000, "fcf_ttm": 10716000000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1087000000, "cash_and_equivalents": 1219000000, "total_current_assets": 3532000000, "total_current_liabilities": 4732000000, "net_ppe": null, "total_assets": 23288000000, "total_debt": 19597000000, "total_equity": -786000000, "net_working_capital": 31000000, "book_value_per_share": -2.50318471, "retained_earnings": -3582000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4695000000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 49, "quality_composite": 50, "momentum_composite": 50, "growth_composite": 50, "yield_composite": 49, "svqf_composite": 51, "vc1_composite": 50, "vc2_composite": 50, "vc3_composite": 50, "trending_value_composite": null, "overall_composite": 45, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 64, "small_cap_core_rank": 53, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 5.09, "os": 0.55, "value": 0.51, "quality": 0.5, "momentum": 0.5, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.8104, "momentum_12_1": -0.0017, "complete_fields": { "id": 1423, "ticker_id": 6490, "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": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:10.834183+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.09, "market_cap": 1598260000, "market_cap_usd": 1598260000, "enterprise_value": 19976260000, "shares_outstanding": 314000000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.18381369, "pcf_ratio": 1.14652798, "pfcf_ratio": 0.14914707, "ev_ebitda": 7.62452672, "ev_ebit": 44.78982063, "ev_sales": 2.29744221, "ev_fcf": 1.86415267, "earnings_yield": null, "fcf_yield": 0.53643675, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.12811961, "operating_margin": 0.05129385, "net_margin": -0.07326049, "ebitda_margin": 0.3013226, "fcf_margin": 1.23243243, "roe": 0.81043257, "roa": -0.02735314, "roic": 0.01901432, "roc_greenblatt": null, "asset_turnover": 0.37336826, "cash_conversion": -16.82260597, "accruals_ratio": -0.0872123, "sbc_to_revenue": 0.00736055, "debt_to_equity": -30.62849873, "net_debt_to_ebitda": 7.01450382, "debt_to_assets": 0.84150636, "interest_coverage": 0.41030359, "current_ratio": 0.74640744, "quick_ratio": 0.74640744, "net_debt": 18378000000, "revenue_growth_1y": -0.00990663, "revenue_growth_3y_cagr": -0.00699567, "revenue_growth_5y_cagr": 0.1009321, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.12162445, "book_value_growth_1y": -3.85093168, "piotroski_f_score": 4, "altman_z_score": 0.19922908, "earnings_stability_5y": 0.970566, "revenue_stability_5y": 0.18616, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15867769, "price_return_3m": 0.23543689, "price_return_6m": 0.00592885, "price_return_9m": -0.06946984, "price_return_12m": -0.16006601, "price_return_12m_ex1m": -0.00165017, "distance_from_52w_high": -0.32493369, "distance_from_52w_low": 0.30848329, "relative_strength": -0.31800706, "local_beta": 0.0021, "volatility_252d": 0.730454, "volatility_60d": 1.620329, "max_drawdown_12m": -0.48408488, "revenue_ttm": 8695000000, "gross_profit_ttm": 1114000000, "ebit_ttm": 446000000, "ebitda_ttm": 2620000000, "net_income_ttm": -637000000, "eps_diluted_ttm": -2.02866242, "operating_cash_flow_ttm": 1394000000, "capital_expenditure_ttm": 9322000000, "fcf_ttm": 10716000000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1087000000, "cash_and_equivalents": 1219000000, "total_current_assets": 3532000000, "total_current_liabilities": 4732000000, "net_ppe": null, "total_assets": 23288000000, "total_debt": 19597000000, "total_equity": -786000000, "net_working_capital": 31000000, "book_value_per_share": -2.50318471, "retained_earnings": -3582000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4695000000, "tangible_book_per_share": null, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 49, "quality_composite": 50, "momentum_composite": 50, "growth_composite": 50, "yield_composite": 49, "svqf_composite": 51, "vc1_composite": 50, "vc2_composite": 50, "vc3_composite": 50, "trending_value_composite": null, "overall_composite": 45, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 64, "small_cap_core_rank": 53, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:17.809967+00:00", "is_restated": false, "income_statement": { "revenue": 8504000000, "cost_of_revenue": 7533000000, "gross_profit": 971000000, "ebit": 247000000, "ebitda": 2512000000, "pretax_income": -830000000, "tax_provision": -83000000, "net_income": -747000000, "net_income_to_common": -747000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1167000000, "total_current_assets": 3059000000, "total_assets": 22311000000, "short_term_debt": 3310000000, "long_term_debt": 15980000000, "total_debt": 19290000000, "total_liabilities": 22770000000, "total_equity": -459000000, "shares_outstanding": 322000000, "goodwill_and_intangibles": 3903000000 }, "cash_flow": { "operating_cash_flow": 1625000000, "capital_expenditure": 10280000000, "free_cash_flow": 11905000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91243, "ticker_id": 6490, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:17.809967+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "247000000", "ebitda": "2512000000", "netIncome": "-747000000", "grossProfit": "971000000", "depreciation": "None", "totalRevenue": "8504000000", "costOfRevenue": "7533000000", "interestIncome": "None", "incomeBeforeTax": "-830000000", "interestExpense": "1077000000", "operatingIncome": "14000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-83000000", "reportedCurrency": "USD", "netInterestIncome": "-1077000000", "nonInterestIncome": "None", "operatingExpenses": "957000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7533000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2265000000", "sellingGeneralAndAdministrative": "957000000", "netIncomeFromContinuingOperations": "-747000000" }, "balance": { "goodwill": "1045000000", "inventory": "None", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "22311000000", "longTermDebt": "15980000000", "shortTermDebt": "3310000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2858000000", "reportedCurrency": "USD", "retainedEarnings": "-3249000000", "totalLiabilities": "22770000000", "otherCurrentAssets": "782000000", "totalCurrentAssets": "3059000000", "currentLongTermDebt": "1074000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1110000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19252000000", "currentAccountsPayable": "859000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19197000000", "totalShareholderEquity": "-459000000", "capitalLeaseObligations": "2275000000", "otherCurrentLiabilities": "1362000000", "totalCurrentLiabilities": "5531000000", "otherNonCurrentLiabilities": "648000000", "totalNonCurrentLiabilities": "17239000000", "cashAndShortTermInvestments": "1167000000", "commonStockSharesOutstanding": "322000000", "intangibleAssetsExcludingGoodwill": "2858000000", "cashAndCashEquivalentsAtCarryingValue": "1167000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-747000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1625000000", "capitalExpenditures": "10280000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "372000000", "cashflowFromInvestment": "-1995000000", "stockBasedCompensation": "63000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2265000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8504000000, "cost_of_revenue": 7533000000, "gross_profit": 971000000, "research_and_development": null, "selling_general_admin": 957000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 247000000, "depreciation_amortisation": 2265000000, "ebitda": 2512000000, "interest_expense": 1077000000, "interest_income": null, "other_non_operating": null, "pretax_income": -830000000, "tax_provision": -83000000, "effective_tax_rate": null, "net_income": -747000000, "net_income_continuing_ops": -747000000, "net_income_to_common": -747000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1167000000, "short_term_investments": null, "net_receivables": 1110000000, "inventory": null, "other_current_assets": null, "total_current_assets": 3059000000, "net_ppe": null, "goodwill": 1045000000, "intangible_assets": 2858000000, "goodwill_and_intangibles": 3903000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19252000000, "total_assets": 22311000000, "short_term_debt": 3310000000, "accounts_payable": 859000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5531000000, "long_term_debt": 15980000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17239000000, "total_liabilities": 22770000000, "total_debt": 19290000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3249000000, "total_equity": -459000000, "shares_outstanding": 322000000, "operating_cash_flow": 1625000000, "stock_based_compensation": 63000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10280000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1995000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 372000000, "free_cash_flow": 11905000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "247000000", "ebitda": "2512000000", "netIncome": "-747000000", "grossProfit": "971000000", "depreciation": "None", "totalRevenue": "8504000000", "costOfRevenue": "7533000000", "interestIncome": "None", "incomeBeforeTax": "-830000000", "interestExpense": "1077000000", "operatingIncome": "14000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-83000000", "reportedCurrency": "USD", "netInterestIncome": "-1077000000", "nonInterestIncome": "None", "operatingExpenses": "957000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7533000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2265000000", "sellingGeneralAndAdministrative": "957000000", "netIncomeFromContinuingOperations": "-747000000" }, "balance": { "goodwill": "1045000000", "inventory": "None", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "22311000000", "longTermDebt": "15980000000", "shortTermDebt": "3310000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2858000000", "reportedCurrency": "USD", "retainedEarnings": "-3249000000", "totalLiabilities": "22770000000", "otherCurrentAssets": "782000000", "totalCurrentAssets": "3059000000", "currentLongTermDebt": "1074000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1110000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19252000000", "currentAccountsPayable": "859000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19197000000", "totalShareholderEquity": "-459000000", "capitalLeaseObligations": "2275000000", "otherCurrentLiabilities": "1362000000", "totalCurrentLiabilities": "5531000000", "otherNonCurrentLiabilities": "648000000", "totalNonCurrentLiabilities": "17239000000", "cashAndShortTermInvestments": "1167000000", "commonStockSharesOutstanding": "322000000", "intangibleAssetsExcludingGoodwill": "2858000000", "cashAndCashEquivalentsAtCarryingValue": "1167000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-747000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1625000000", "capitalExpenditures": "10280000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "372000000", "cashflowFromInvestment": "-1995000000", "stockBasedCompensation": "63000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2265000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:17.809967+00:00", "is_restated": false, "income_statement": { "revenue": 9049000000, "cost_of_revenue": 8766000000, "gross_profit": 283000000, "ebit": -2276000000, "ebitda": 1846000000, "pretax_income": -3237000000, "tax_provision": -375000000, "net_income": -2862000000, "net_income_to_common": -2862000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 592000000, "total_current_assets": 2338000000, "total_assets": 21802000000, "short_term_debt": 1190000000, "long_term_debt": 15145000000, "total_debt": 16335000000, "total_liabilities": 21649000000, "total_equity": 153000000, "shares_outstanding": 306000000, "goodwill_and_intangibles": 3896000000 }, "cash_flow": { "operating_cash_flow": 2224000000, "capital_expenditure": 10629000000, "free_cash_flow": 12853000000, "dividends_paid": 7000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91248, "ticker_id": 6490, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:17.809967+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2276000000", "ebitda": "1846000000", "netIncome": "-2862000000", "grossProfit": "283000000", "depreciation": "None", "totalRevenue": "9049000000", "costOfRevenue": "8766000000", "interestIncome": "None", "incomeBeforeTax": "-3237000000", "interestExpense": "961000000", "operatingIncome": "-562000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-375000000", "reportedCurrency": "USD", "netInterestIncome": "-959000000", "nonInterestIncome": "None", "operatingExpenses": "845000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8766000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4122000000", "sellingGeneralAndAdministrative": "539000000", "netIncomeFromContinuingOperations": "-2862000000" }, "balance": { "goodwill": "1044000000", "inventory": "None", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "21802000000", "longTermDebt": "15145000000", "shortTermDebt": "1190000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2852000000", "reportedCurrency": "USD", "retainedEarnings": "-2502000000", "totalLiabilities": "21649000000", "otherCurrentAssets": "541000000", "totalCurrentAssets": "2338000000", "currentLongTermDebt": "1190000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1205000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19464000000", "currentAccountsPayable": "642000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18408000000", "totalShareholderEquity": "153000000", "capitalLeaseObligations": "2073000000", "otherCurrentLiabilities": "1174000000", "totalCurrentLiabilities": "3164000000", "otherNonCurrentLiabilities": "617000000", "totalNonCurrentLiabilities": "18485000000", "cashAndShortTermInvestments": "592000000", "commonStockSharesOutstanding": "306000000", "intangibleAssetsExcludingGoodwill": "2852000000", "cashAndCashEquivalentsAtCarryingValue": "592000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2862000000", "profitLoss": "None", "dividendPayout": "7000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2224000000", "capitalExpenditures": "10629000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "658000000", "cashflowFromInvestment": "-2929000000", "stockBasedCompensation": "-5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4122000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9049000000, "cost_of_revenue": 8766000000, "gross_profit": 283000000, "research_and_development": null, "selling_general_admin": 539000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2276000000, "depreciation_amortisation": 4122000000, "ebitda": 1846000000, "interest_expense": 961000000, "interest_income": null, "other_non_operating": null, "pretax_income": -3237000000, "tax_provision": -375000000, "effective_tax_rate": null, "net_income": -2862000000, "net_income_continuing_ops": -2862000000, "net_income_to_common": -2862000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 592000000, "short_term_investments": null, "net_receivables": 1205000000, "inventory": null, "other_current_assets": null, "total_current_assets": 2338000000, "net_ppe": null, "goodwill": 1044000000, "intangible_assets": 2852000000, "goodwill_and_intangibles": 3896000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19464000000, "total_assets": 21802000000, "short_term_debt": 1190000000, "accounts_payable": 642000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3164000000, "long_term_debt": 15145000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18485000000, "total_liabilities": 21649000000, "total_debt": 16335000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2502000000, "total_equity": 153000000, "shares_outstanding": 306000000, "operating_cash_flow": 2224000000, "stock_based_compensation": -5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10629000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2929000000, "dividends_paid": 7000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 658000000, "free_cash_flow": 12853000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2276000000", "ebitda": "1846000000", "netIncome": "-2862000000", "grossProfit": "283000000", "depreciation": "None", "totalRevenue": "9049000000", "costOfRevenue": "8766000000", "interestIncome": "None", "incomeBeforeTax": "-3237000000", "interestExpense": "961000000", "operatingIncome": "-562000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-375000000", "reportedCurrency": "USD", "netInterestIncome": "-959000000", "nonInterestIncome": "None", "operatingExpenses": "845000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8766000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4122000000", "sellingGeneralAndAdministrative": "539000000", "netIncomeFromContinuingOperations": "-2862000000" }, "balance": { "goodwill": "1044000000", "inventory": "None", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "21802000000", "longTermDebt": "15145000000", "shortTermDebt": "1190000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2852000000", "reportedCurrency": "USD", "retainedEarnings": "-2502000000", "totalLiabilities": "21649000000", "otherCurrentAssets": "541000000", "totalCurrentAssets": "2338000000", "currentLongTermDebt": "1190000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1205000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19464000000", "currentAccountsPayable": "642000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18408000000", "totalShareholderEquity": "153000000", "capitalLeaseObligations": "2073000000", "otherCurrentLiabilities": "1174000000", "totalCurrentLiabilities": "3164000000", "otherNonCurrentLiabilities": "617000000", "totalNonCurrentLiabilities": "18485000000", "cashAndShortTermInvestments": "592000000", "commonStockSharesOutstanding": "306000000", "intangibleAssetsExcludingGoodwill": "2852000000", "cashAndCashEquivalentsAtCarryingValue": "592000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2862000000", "profitLoss": "None", "dividendPayout": "7000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2224000000", "capitalExpenditures": "10629000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "658000000", "cashflowFromInvestment": "-2929000000", "stockBasedCompensation": "-5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4122000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:17.809967+00:00", "is_restated": false, "income_statement": { "revenue": 9371000000, "cost_of_revenue": 7643000000, "gross_profit": 1728000000, "ebit": 1073000000, "ebitda": 3644000000, "pretax_income": 286000000, "tax_provision": -330000000, "net_income": 616000000, "net_income_to_common": 616000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 764000000, "total_current_assets": 2397000000, "total_assets": 24605000000, "short_term_debt": 1378000000, "long_term_debt": 14313000000, "total_debt": 15691000000, "total_liabilities": 21513000000, "total_equity": 3092000000, "shares_outstanding": 326000000, "goodwill_and_intangibles": 3907000000 }, "cash_flow": { "operating_cash_flow": 2474000000, "capital_expenditure": 9702000000, "free_cash_flow": 12176000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91253, "ticker_id": 6490, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:17.809967+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1073000000", "ebitda": "3644000000", "netIncome": "616000000", "grossProfit": "1728000000", "depreciation": "None", "totalRevenue": "9371000000", "costOfRevenue": "7643000000", "interestIncome": "None", "incomeBeforeTax": "286000000", "interestExpense": "787000000", "operatingIncome": "774000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-330000000", "reportedCurrency": "USD", "netInterestIncome": "-703000000", "nonInterestIncome": "None", "operatingExpenses": "954000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7643000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2571000000", "sellingGeneralAndAdministrative": "716000000", "netIncomeFromContinuingOperations": "1080000000" }, "balance": { "goodwill": "1044000000", "inventory": "-284000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "24605000000", "longTermDebt": "14313000000", "shortTermDebt": "1378000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2863000000", "reportedCurrency": "USD", "retainedEarnings": "360000000", "totalLiabilities": "21513000000", "otherCurrentAssets": "442000000", "totalCurrentAssets": "2397000000", "currentLongTermDebt": "1378000000", "longTermInvestments": "None", "shortTermInvestments": "10000000", "currentNetReceivables": "1191000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22208000000", "currentAccountsPayable": "701000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17833000000", "totalShareholderEquity": "3092000000", "capitalLeaseObligations": "2142000000", "otherCurrentLiabilities": "860000000", "totalCurrentLiabilities": "3096000000", "otherNonCurrentLiabilities": "471000000", "totalNonCurrentLiabilities": "18417000000", "cashAndShortTermInvestments": "764000000", "commonStockSharesOutstanding": "326000000", "intangibleAssetsExcludingGoodwill": "2863000000", "cashAndCashEquivalentsAtCarryingValue": "764000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "616000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-155000000", "operatingCashflow": "2474000000", "capitalExpenditures": "9702000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1313000000", "cashflowFromInvestment": "-4024000000", "stockBasedCompensation": "87000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-315000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2571000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9371000000, "cost_of_revenue": 7643000000, "gross_profit": 1728000000, "research_and_development": null, "selling_general_admin": 716000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1073000000, "depreciation_amortisation": 2571000000, "ebitda": 3644000000, "interest_expense": 787000000, "interest_income": null, "other_non_operating": null, "pretax_income": 286000000, "tax_provision": -330000000, "effective_tax_rate": null, "net_income": 616000000, "net_income_continuing_ops": 1080000000, "net_income_to_common": 616000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 764000000, "short_term_investments": 10000000, "net_receivables": 1191000000, "inventory": -284000000, "other_current_assets": null, "total_current_assets": 2397000000, "net_ppe": null, "goodwill": 1044000000, "intangible_assets": 2863000000, "goodwill_and_intangibles": 3907000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22208000000, "total_assets": 24605000000, "short_term_debt": 1378000000, "accounts_payable": 701000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3096000000, "long_term_debt": 14313000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18417000000, "total_liabilities": 21513000000, "total_debt": 15691000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 360000000, "total_equity": 3092000000, "shares_outstanding": 326000000, "operating_cash_flow": 2474000000, "stock_based_compensation": 87000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9702000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4024000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1313000000, "free_cash_flow": 12176000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1073000000", "ebitda": "3644000000", "netIncome": "616000000", "grossProfit": "1728000000", "depreciation": "None", "totalRevenue": "9371000000", "costOfRevenue": "7643000000", "interestIncome": "None", "incomeBeforeTax": "286000000", "interestExpense": "787000000", "operatingIncome": "774000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-330000000", "reportedCurrency": "USD", "netInterestIncome": "-703000000", "nonInterestIncome": "None", "operatingExpenses": "954000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7643000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2571000000", "sellingGeneralAndAdministrative": "716000000", "netIncomeFromContinuingOperations": "1080000000" }, "balance": { "goodwill": "1044000000", "inventory": "-284000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "24605000000", "longTermDebt": "14313000000", "shortTermDebt": "1378000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2863000000", "reportedCurrency": "USD", "retainedEarnings": "360000000", "totalLiabilities": "21513000000", "otherCurrentAssets": "442000000", "totalCurrentAssets": "2397000000", "currentLongTermDebt": "1378000000", "longTermInvestments": "None", "shortTermInvestments": "10000000", "currentNetReceivables": "1191000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22208000000", "currentAccountsPayable": "701000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17833000000", "totalShareholderEquity": "3092000000", "capitalLeaseObligations": "2142000000", "otherCurrentLiabilities": "860000000", "totalCurrentLiabilities": "3096000000", "otherNonCurrentLiabilities": "471000000", "totalNonCurrentLiabilities": "18417000000", "cashAndShortTermInvestments": "764000000", "commonStockSharesOutstanding": "326000000", "intangibleAssetsExcludingGoodwill": "2863000000", "cashAndCashEquivalentsAtCarryingValue": "764000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "616000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-155000000", "operatingCashflow": "2474000000", "capitalExpenditures": "9702000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1313000000", "cashflowFromInvestment": "-4024000000", "stockBasedCompensation": "87000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-315000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2571000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:17.809967+00:00", "is_restated": false, "income_statement": { "revenue": 8685000000, "cost_of_revenue": 5651000000, "gross_profit": 3034000000, "ebit": 2904000000, "ebitda": 3844000000, "pretax_income": 2449000000, "tax_provision": 390000000, "net_income": 2059000000, "net_income_to_common": 2059000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 943000000, "total_current_assets": 2392000000, "total_assets": 22497000000, "short_term_debt": 998000000, "long_term_debt": 13728000000, "total_debt": 14726000000, "total_liabilities": 19852000000, "total_equity": 2645000000, "shares_outstanding": 403000000, "goodwill_and_intangibles": 3931000000 }, "cash_flow": { "operating_cash_flow": 2538000000, "capital_expenditure": 4248000000, "free_cash_flow": 6786000000, "dividends_paid": 3000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91258, "ticker_id": 6490, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:17.809967+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2904000000", "ebitda": "3844000000", "netIncome": "2059000000", "grossProfit": "3034000000", "depreciation": "None", "totalRevenue": "8685000000", "costOfRevenue": "5651000000", "interestIncome": "None", "incomeBeforeTax": "2449000000", "interestExpense": "455000000", "operatingIncome": "2075000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "390000000", "reportedCurrency": "USD", "netInterestIncome": "-328000000", "nonInterestIncome": "None", "operatingExpenses": "959000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "702000000", "costofGoodsAndServicesSold": "5651000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "940000000", "sellingGeneralAndAdministrative": "724000000", "netIncomeFromContinuingOperations": "2839000000" }, "balance": { "goodwill": "1044000000", "inventory": "475000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "22497000000", "longTermDebt": "13728000000", "shortTermDebt": "998000000", "treasuryStock": "-3136000000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2887000000", "reportedCurrency": "USD", "retainedEarnings": "-256000000", "totalLiabilities": "19852000000", "otherCurrentAssets": "475000000", "totalCurrentAssets": "2392000000", "currentLongTermDebt": "135000000", "longTermInvestments": "None", "shortTermInvestments": "140000000", "currentNetReceivables": "974000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20105000000", "currentAccountsPayable": "657000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12495000000", "shortLongTermDebtTotal": "15665000000", "totalShareholderEquity": "2645000000", "capitalLeaseObligations": "1802000000", "otherCurrentLiabilities": "911000000", "totalCurrentLiabilities": "2736000000", "otherNonCurrentLiabilities": "2419000000", "totalNonCurrentLiabilities": "17116000000", "cashAndShortTermInvestments": "943000000", "commonStockSharesOutstanding": "403000000", "intangibleAssetsExcludingGoodwill": "2887000000", "cashAndCashEquivalentsAtCarryingValue": "943000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2059000000", "profitLoss": "None", "dividendPayout": "3000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2538000000", "capitalExpenditures": "4248000000", "changeInReceivables": "-264000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "487000000", "cashflowFromInvestment": "-4233000000", "stockBasedCompensation": "130000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1208000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2461000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1004000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8685000000, "cost_of_revenue": 5651000000, "gross_profit": 3034000000, "research_and_development": null, "selling_general_admin": 724000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2904000000, "depreciation_amortisation": 940000000, "ebitda": 3844000000, "interest_expense": 455000000, "interest_income": null, "other_non_operating": null, "pretax_income": 2449000000, "tax_provision": 390000000, "effective_tax_rate": null, "net_income": 2059000000, "net_income_continuing_ops": 2839000000, "net_income_to_common": 2059000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 943000000, "short_term_investments": 140000000, "net_receivables": 974000000, "inventory": 475000000, "other_current_assets": null, "total_current_assets": 2392000000, "net_ppe": null, "goodwill": 1044000000, "intangible_assets": 2887000000, "goodwill_and_intangibles": 3931000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20105000000, "total_assets": 22497000000, "short_term_debt": 998000000, "accounts_payable": 657000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2736000000, "long_term_debt": 13728000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17116000000, "total_liabilities": 19852000000, "total_debt": 14726000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -256000000, "total_equity": 2645000000, "shares_outstanding": 403000000, "operating_cash_flow": 2538000000, "stock_based_compensation": 130000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4248000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4233000000, "dividends_paid": 3000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 487000000, "free_cash_flow": 6786000000, "net_change_in_cash": -1208000000 }, "raw_data": { "income": { "ebit": "2904000000", "ebitda": "3844000000", "netIncome": "2059000000", "grossProfit": "3034000000", "depreciation": "None", "totalRevenue": "8685000000", "costOfRevenue": "5651000000", "interestIncome": "None", "incomeBeforeTax": "2449000000", "interestExpense": "455000000", "operatingIncome": "2075000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "390000000", "reportedCurrency": "USD", "netInterestIncome": "-328000000", "nonInterestIncome": "None", "operatingExpenses": "959000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "702000000", "costofGoodsAndServicesSold": "5651000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "940000000", "sellingGeneralAndAdministrative": "724000000", "netIncomeFromContinuingOperations": "2839000000" }, "balance": { "goodwill": "1044000000", "inventory": "475000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "22497000000", "longTermDebt": "13728000000", "shortTermDebt": "998000000", "treasuryStock": "-3136000000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2887000000", "reportedCurrency": "USD", "retainedEarnings": "-256000000", "totalLiabilities": "19852000000", "otherCurrentAssets": "475000000", "totalCurrentAssets": "2392000000", "currentLongTermDebt": "135000000", "longTermInvestments": "None", "shortTermInvestments": "140000000", "currentNetReceivables": "974000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20105000000", "currentAccountsPayable": "657000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12495000000", "shortLongTermDebtTotal": "15665000000", "totalShareholderEquity": "2645000000", "capitalLeaseObligations": "1802000000", "otherCurrentLiabilities": "911000000", "totalCurrentLiabilities": "2736000000", "otherNonCurrentLiabilities": "2419000000", "totalNonCurrentLiabilities": "17116000000", "cashAndShortTermInvestments": "943000000", "commonStockSharesOutstanding": "403000000", "intangibleAssetsExcludingGoodwill": "2887000000", "cashAndCashEquivalentsAtCarryingValue": "943000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2059000000", "profitLoss": "None", "dividendPayout": "3000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2538000000", "capitalExpenditures": "4248000000", "changeInReceivables": "-264000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "487000000", "cashflowFromInvestment": "-4233000000", "stockBasedCompensation": "130000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1208000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2461000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1004000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:17.809967+00:00", "is_restated": false, "income_statement": { "revenue": 7336000000, "cost_of_revenue": 4597000000, "gross_profit": 2739000000, "ebit": 1152000000, "ebitda": 1953000000, "pretax_income": 683000000, "tax_provision": 318000000, "net_income": 366000000, "net_income_to_common": 366000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2258000000, "total_current_assets": 4396000000, "total_assets": 19783000000, "short_term_debt": 502000000, "long_term_debt": 10761000000, "total_debt": 11263000000, "total_liabilities": 16806000000, "total_equity": 2977000000, "shares_outstanding": 315000000, "goodwill_and_intangibles": 3957000000 }, "cash_flow": { "operating_cash_flow": 1806000000, "capital_expenditure": 7225000000, "free_cash_flow": 9031000000, "dividends_paid": 239000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91263, "ticker_id": 6490, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:17.809967+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1152000000", "ebitda": "1953000000", "netIncome": "366000000", "grossProfit": "2739000000", "depreciation": "None", "totalRevenue": "7336000000", "costOfRevenue": "4597000000", "interestIncome": "None", "incomeBeforeTax": "683000000", "interestExpense": "469000000", "operatingIncome": "2067000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "318000000", "reportedCurrency": "USD", "netInterestIncome": "-469000000", "nonInterestIncome": "None", "operatingExpenses": "672000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-883000000", "costofGoodsAndServicesSold": "4597000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "801000000", "sellingGeneralAndAdministrative": "493000000", "netIncomeFromContinuingOperations": "1001000000" }, "balance": { "goodwill": "1045000000", "inventory": "393000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "19783000000", "longTermDebt": "10761000000", "shortTermDebt": "502000000", "treasuryStock": "-708000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2912000000", "reportedCurrency": "USD", "retainedEarnings": "-2315000000", "totalLiabilities": "16806000000", "otherCurrentAssets": "1380000000", "totalCurrentAssets": "4396000000", "currentLongTermDebt": "146000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "758000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15387000000", "currentAccountsPayable": "572000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "608000000", "shortLongTermDebtTotal": "4496000000", "totalShareholderEquity": "2977000000", "capitalLeaseObligations": "1510000000", "otherCurrentLiabilities": "1020000000", "totalCurrentLiabilities": "1592000000", "otherNonCurrentLiabilities": "2834000000", "totalNonCurrentLiabilities": "15214000000", "cashAndShortTermInvestments": "2258000000", "commonStockSharesOutstanding": "315000000", "intangibleAssetsExcludingGoodwill": "2912000000", "cashAndCashEquivalentsAtCarryingValue": "2258000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "365000000", "profitLoss": "None", "dividendPayout": "239000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1806000000", "capitalExpenditures": "7225000000", "changeInReceivables": "-210000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2845000000", "cashflowFromInvestment": "-3544000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "239000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1107000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2537000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "796000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7336000000, "cost_of_revenue": 4597000000, "gross_profit": 2739000000, "research_and_development": null, "selling_general_admin": 493000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1152000000, "depreciation_amortisation": 801000000, "ebitda": 1953000000, "interest_expense": 469000000, "interest_income": null, "other_non_operating": null, "pretax_income": 683000000, "tax_provision": 318000000, "effective_tax_rate": null, "net_income": 366000000, "net_income_continuing_ops": 1001000000, "net_income_to_common": 366000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2258000000, "short_term_investments": null, "net_receivables": 758000000, "inventory": 393000000, "other_current_assets": null, "total_current_assets": 4396000000, "net_ppe": null, "goodwill": 1045000000, "intangible_assets": 2912000000, "goodwill_and_intangibles": 3957000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15387000000, "total_assets": 19783000000, "short_term_debt": 502000000, "accounts_payable": 572000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1592000000, "long_term_debt": 10761000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15214000000, "total_liabilities": 16806000000, "total_debt": 11263000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2315000000, "total_equity": 2977000000, "shares_outstanding": 315000000, "operating_cash_flow": 1806000000, "stock_based_compensation": 10000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7225000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3544000000, "dividends_paid": 239000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2845000000, "free_cash_flow": 9031000000, "net_change_in_cash": 1107000000 }, "raw_data": { "income": { "ebit": "1152000000", "ebitda": "1953000000", "netIncome": "366000000", "grossProfit": "2739000000", "depreciation": "None", "totalRevenue": "7336000000", "costOfRevenue": "4597000000", "interestIncome": "None", "incomeBeforeTax": "683000000", "interestExpense": "469000000", "operatingIncome": "2067000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "318000000", "reportedCurrency": "USD", "netInterestIncome": "-469000000", "nonInterestIncome": "None", "operatingExpenses": "672000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-883000000", "costofGoodsAndServicesSold": "4597000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "801000000", "sellingGeneralAndAdministrative": "493000000", "netIncomeFromContinuingOperations": "1001000000" }, "balance": { "goodwill": "1045000000", "inventory": "393000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "19783000000", "longTermDebt": "10761000000", "shortTermDebt": "502000000", "treasuryStock": "-708000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2912000000", "reportedCurrency": "USD", "retainedEarnings": "-2315000000", "totalLiabilities": "16806000000", "otherCurrentAssets": "1380000000", "totalCurrentAssets": "4396000000", "currentLongTermDebt": "146000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "758000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15387000000", "currentAccountsPayable": "572000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "608000000", "shortLongTermDebtTotal": "4496000000", "totalShareholderEquity": "2977000000", "capitalLeaseObligations": "1510000000", "otherCurrentLiabilities": "1020000000", "totalCurrentLiabilities": "1592000000", "otherNonCurrentLiabilities": "2834000000", "totalNonCurrentLiabilities": "15214000000", "cashAndShortTermInvestments": "2258000000", "commonStockSharesOutstanding": "315000000", "intangibleAssetsExcludingGoodwill": "2912000000", "cashAndCashEquivalentsAtCarryingValue": "2258000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "365000000", "profitLoss": "None", "dividendPayout": "239000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1806000000", "capitalExpenditures": "7225000000", "changeInReceivables": "-210000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2845000000", "cashflowFromInvestment": "-3544000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "239000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1107000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2537000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "796000000", "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": "2026-06-06T21:20:17.809967+00:00", "is_restated": false, "income_statement": { "revenue": 5258000000, "cost_of_revenue": 5634000000, "gross_profit": -376000000, "ebit": -1444000000, "ebitda": 1040000000, "pretax_income": -2052000000, "tax_provision": -329000000, "net_income": -1714000000, "net_income_to_common": -1714000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1096000000, "total_current_assets": 4454000000, "total_assets": 16908000000, "short_term_debt": 618000000, "long_term_debt": 6127000000, "total_debt": 6745000000, "total_liabilities": 16815000000, "total_equity": 56000000, "shares_outstanding": 150000000, "goodwill_and_intangibles": 4037000000 }, "cash_flow": { "operating_cash_flow": 953000000, "capital_expenditure": 5640000000, "free_cash_flow": 6593000000, "dividends_paid": 239000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91268, "ticker_id": 6490, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:17.809967+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1444000000", "ebitda": "1040000000", "netIncome": "-1714000000", "grossProfit": "-376000000", "depreciation": "None", "totalRevenue": "5258000000", "costOfRevenue": "5634000000", "interestIncome": "None", "incomeBeforeTax": "-2052000000", "interestExpense": "608000000", "operatingIncome": "-892000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-329000000", "reportedCurrency": "USD", "netInterestIncome": "-608000000", "nonInterestIncome": "None", "operatingExpenses": "516000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5634000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2484000000", "sellingGeneralAndAdministrative": "664000000", "netIncomeFromContinuingOperations": "-1723000000" }, "balance": { "goodwill": "1045000000", "inventory": "2222000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "16908000000", "longTermDebt": "6127000000", "shortTermDebt": "618000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "2992000000", "reportedCurrency": "USD", "retainedEarnings": "-2681000000", "totalLiabilities": "16815000000", "otherCurrentAssets": "2581000000", "totalCurrentAssets": "4454000000", "currentLongTermDebt": "140000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "777000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12454000000", "currentAccountsPayable": "685000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2341000000", "shortLongTermDebtTotal": "6322000000", "totalShareholderEquity": "56000000", "capitalLeaseObligations": "1636000000", "otherCurrentLiabilities": "2668000000", "totalCurrentLiabilities": "3353000000", "otherNonCurrentLiabilities": "5453000000", "totalNonCurrentLiabilities": "13462000000", "cashAndShortTermInvestments": "1096000000", "commonStockSharesOutstanding": "150000000", "intangibleAssetsExcludingGoodwill": "2992000000", "cashAndCashEquivalentsAtCarryingValue": "1096000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1723000000", "profitLoss": "None", "dividendPayout": "239000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-21000000", "operatingCashflow": "953000000", "capitalExpenditures": "5640000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5372000000", "cashflowFromInvestment": "4591000000", "stockBasedCompensation": "-2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "239000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2484000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5258000000, "cost_of_revenue": 5634000000, "gross_profit": -376000000, "research_and_development": null, "selling_general_admin": 664000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1444000000, "depreciation_amortisation": 2484000000, "ebitda": 1040000000, "interest_expense": 608000000, "interest_income": null, "other_non_operating": null, "pretax_income": -2052000000, "tax_provision": -329000000, "effective_tax_rate": null, "net_income": -1714000000, "net_income_continuing_ops": -1723000000, "net_income_to_common": -1714000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1096000000, "short_term_investments": null, "net_receivables": 777000000, "inventory": 2222000000, "other_current_assets": null, "total_current_assets": 4454000000, "net_ppe": null, "goodwill": 1045000000, "intangible_assets": 2992000000, "goodwill_and_intangibles": 4037000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12454000000, "total_assets": 16908000000, "short_term_debt": 618000000, "accounts_payable": 685000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3353000000, "long_term_debt": 6127000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13462000000, "total_liabilities": 16815000000, "total_debt": 6745000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2681000000, "total_equity": 56000000, "shares_outstanding": 150000000, "operating_cash_flow": 953000000, "stock_based_compensation": -2000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5640000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4591000000, "dividends_paid": 239000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5372000000, "free_cash_flow": 6593000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1444000000", "ebitda": "1040000000", "netIncome": "-1714000000", "grossProfit": "-376000000", "depreciation": "None", "totalRevenue": "5258000000", "costOfRevenue": "5634000000", "interestIncome": "None", "incomeBeforeTax": "-2052000000", "interestExpense": "608000000", "operatingIncome": "-892000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-329000000", "reportedCurrency": "USD", "netInterestIncome": "-608000000", "nonInterestIncome": "None", "operatingExpenses": "516000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5634000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2484000000", "sellingGeneralAndAdministrative": "664000000", "netIncomeFromContinuingOperations": "-1723000000" }, "balance": { "goodwill": "1045000000", "inventory": "2222000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "16908000000", "longTermDebt": "6127000000", "shortTermDebt": "618000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "2992000000", "reportedCurrency": "USD", "retainedEarnings": "-2681000000", "totalLiabilities": "16815000000", "otherCurrentAssets": "2581000000", "totalCurrentAssets": "4454000000", "currentLongTermDebt": "140000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "777000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12454000000", "currentAccountsPayable": "685000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2341000000", "shortLongTermDebtTotal": "6322000000", "totalShareholderEquity": "56000000", "capitalLeaseObligations": "1636000000", "otherCurrentLiabilities": "2668000000", "totalCurrentLiabilities": "3353000000", "otherNonCurrentLiabilities": "5453000000", "totalNonCurrentLiabilities": "13462000000", "cashAndShortTermInvestments": "1096000000", "commonStockSharesOutstanding": "150000000", "intangibleAssetsExcludingGoodwill": "2992000000", "cashAndCashEquivalentsAtCarryingValue": "1096000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1723000000", "profitLoss": "None", "dividendPayout": "239000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-21000000", "operatingCashflow": "953000000", "capitalExpenditures": "5640000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5372000000", "cashflowFromInvestment": "4591000000", "stockBasedCompensation": "-2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "239000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2484000000", "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": "2026-06-06T21:20:17.809967+00:00", "is_restated": false, "income_statement": { "revenue": 9779000000, "cost_of_revenue": 8051000000, "gross_profit": 1728000000, "ebit": 775000000, "ebitda": 3769000000, "pretax_income": 13000000, "tax_provision": 63000000, "net_income": -58000000, "net_income_to_common": -58000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 865000000, "total_current_assets": 3864000000, "total_assets": 24627000000, "short_term_debt": 2932000000, "long_term_debt": 16646000000, "total_debt": 19578000000, "total_liabilities": 22739000000, "total_equity": 1769000000, "shares_outstanding": 117000000, "goodwill_and_intangibles": 4321000000 }, "cash_flow": { "operating_cash_flow": 2900000000, "capital_expenditure": 13938000000, "free_cash_flow": 16838000000, "dividends_paid": 239000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91273, "ticker_id": 6490, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:17.809967+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "775000000", "ebitda": "3769000000", "netIncome": "-58000000", "grossProfit": "1728000000", "depreciation": "None", "totalRevenue": "9779000000", "costOfRevenue": "8051000000", "interestIncome": "None", "incomeBeforeTax": "13000000", "interestExpense": "762000000", "operatingIncome": "759000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "63000000", "reportedCurrency": "USD", "netInterestIncome": "-805000000", "nonInterestIncome": "None", "operatingExpenses": "969000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8051000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2994000000", "sellingGeneralAndAdministrative": "651000000", "netIncomeFromContinuingOperations": "-50000000" }, "balance": { "goodwill": "1083000000", "inventory": "495000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "24627000000", "longTermDebt": "16646000000", "shortTermDebt": "2932000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "3238000000", "reportedCurrency": "USD", "retainedEarnings": "-967000000", "totalLiabilities": "22739000000", "otherCurrentAssets": "1159000000", "totalCurrentAssets": "3864000000", "currentLongTermDebt": "443000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1840000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20763000000", "currentAccountsPayable": "943000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2628000000", "shortLongTermDebtTotal": "5569000000", "totalShareholderEquity": "1769000000", "capitalLeaseObligations": "1848000000", "otherCurrentLiabilities": "2817000000", "totalCurrentLiabilities": "3760000000", "otherNonCurrentLiabilities": "399000000", "totalNonCurrentLiabilities": "18979000000", "cashAndShortTermInvestments": "865000000", "commonStockSharesOutstanding": "117000000", "intangibleAssetsExcludingGoodwill": "3238000000", "cashAndCashEquivalentsAtCarryingValue": "865000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50000000", "profitLoss": "None", "dividendPayout": "239000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-108000000", "operatingCashflow": "2900000000", "capitalExpenditures": "13938000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1474000000", "cashflowFromInvestment": "-4425000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "239000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2994000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9779000000, "cost_of_revenue": 8051000000, "gross_profit": 1728000000, "research_and_development": null, "selling_general_admin": 651000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 775000000, "depreciation_amortisation": 2994000000, "ebitda": 3769000000, "interest_expense": 762000000, "interest_income": null, "other_non_operating": null, "pretax_income": 13000000, "tax_provision": 63000000, "effective_tax_rate": null, "net_income": -58000000, "net_income_continuing_ops": -50000000, "net_income_to_common": -58000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 865000000, "short_term_investments": null, "net_receivables": 1840000000, "inventory": 495000000, "other_current_assets": null, "total_current_assets": 3864000000, "net_ppe": null, "goodwill": 1083000000, "intangible_assets": 3238000000, "goodwill_and_intangibles": 4321000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20763000000, "total_assets": 24627000000, "short_term_debt": 2932000000, "accounts_payable": 943000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3760000000, "long_term_debt": 16646000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18979000000, "total_liabilities": 22739000000, "total_debt": 19578000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -967000000, "total_equity": 1769000000, "shares_outstanding": 117000000, "operating_cash_flow": 2900000000, "stock_based_compensation": 18000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13938000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4425000000, "dividends_paid": 239000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1474000000, "free_cash_flow": 16838000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "775000000", "ebitda": "3769000000", "netIncome": "-58000000", "grossProfit": "1728000000", "depreciation": "None", "totalRevenue": "9779000000", "costOfRevenue": "8051000000", "interestIncome": "None", "incomeBeforeTax": "13000000", "interestExpense": "762000000", "operatingIncome": "759000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "63000000", "reportedCurrency": "USD", "netInterestIncome": "-805000000", "nonInterestIncome": "None", "operatingExpenses": "969000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8051000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2994000000", "sellingGeneralAndAdministrative": "651000000", "netIncomeFromContinuingOperations": "-50000000" }, "balance": { "goodwill": "1083000000", "inventory": "495000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "24627000000", "longTermDebt": "16646000000", "shortTermDebt": "2932000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "3238000000", "reportedCurrency": "USD", "retainedEarnings": "-967000000", "totalLiabilities": "22739000000", "otherCurrentAssets": "1159000000", "totalCurrentAssets": "3864000000", "currentLongTermDebt": "443000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1840000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20763000000", "currentAccountsPayable": "943000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2628000000", "shortLongTermDebtTotal": "5569000000", "totalShareholderEquity": "1769000000", "capitalLeaseObligations": "1848000000", "otherCurrentLiabilities": "2817000000", "totalCurrentLiabilities": "3760000000", "otherNonCurrentLiabilities": "399000000", "totalNonCurrentLiabilities": "18979000000", "cashAndShortTermInvestments": "865000000", "commonStockSharesOutstanding": "117000000", "intangibleAssetsExcludingGoodwill": "3238000000", "cashAndCashEquivalentsAtCarryingValue": "865000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50000000", "profitLoss": "None", "dividendPayout": "239000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-108000000", "operatingCashflow": "2900000000", "capitalExpenditures": "13938000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1474000000", "cashflowFromInvestment": "-4425000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "239000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2994000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:17.809967+00:00", "is_restated": false, "income_statement": { "revenue": 9504000000, "cost_of_revenue": 7777000000, "gross_profit": 1727000000, "ebit": 460000000, "ebitda": 3224000000, "pretax_income": -257000000, "tax_provision": -30000000, "net_income": -225000000, "net_income_to_common": -225000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1127000000, "total_current_assets": 3899000000, "total_assets": 21382000000, "short_term_debt": 146000000, "long_term_debt": 15896000000, "total_debt": 16042000000, "total_liabilities": 20262000000, "total_equity": 1120000000, "shares_outstanding": 95989320, "goodwill_and_intangibles": 4286000000 }, "cash_flow": { "operating_cash_flow": 2556000000, "capital_expenditure": 12670000000, "free_cash_flow": 15226000000, "dividends_paid": 239000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91278, "ticker_id": 6490, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:17.809967+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "460000000", "ebitda": "3224000000", "netIncome": "-225000000", "grossProfit": "1727000000", "depreciation": "None", "totalRevenue": "9504000000", "costOfRevenue": "7777000000", "interestIncome": "None", "incomeBeforeTax": "-257000000", "interestExpense": "717000000", "operatingIncome": "584000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-30000000", "reportedCurrency": "USD", "netInterestIncome": "-739000000", "nonInterestIncome": "None", "operatingExpenses": "1143000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7777000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2764000000", "sellingGeneralAndAdministrative": "779000000", "netIncomeFromContinuingOperations": "-227000000" }, "balance": { "goodwill": "1083000000", "inventory": "283000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "21382000000", "longTermDebt": "15896000000", "shortTermDebt": "146000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "3203000000", "reportedCurrency": "USD", "retainedEarnings": "-909000000", "totalLiabilities": "20262000000", "otherCurrentAssets": "902000000", "totalCurrentAssets": "3899000000", "currentLongTermDebt": "428000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1587000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17483000000", "currentAccountsPayable": "988000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "778000000", "shortLongTermDebtTotal": "16324000000", "totalShareholderEquity": "1120000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-136000000", "totalCurrentLiabilities": "2574000000", "otherNonCurrentLiabilities": "418000000", "totalNonCurrentLiabilities": "17688000000", "cashAndShortTermInvestments": "1127000000", "commonStockSharesOutstanding": "95989320", "intangibleAssetsExcludingGoodwill": "3203000000", "cashAndCashEquivalentsAtCarryingValue": "1127000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-227000000", "profitLoss": "None", "dividendPayout": "239000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2556000000", "capitalExpenditures": "12670000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1561000000", "cashflowFromInvestment": "-4197000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "239000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2764000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9504000000, "cost_of_revenue": 7777000000, "gross_profit": 1727000000, "research_and_development": null, "selling_general_admin": 779000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 460000000, "depreciation_amortisation": 2764000000, "ebitda": 3224000000, "interest_expense": 717000000, "interest_income": null, "other_non_operating": null, "pretax_income": -257000000, "tax_provision": -30000000, "effective_tax_rate": null, "net_income": -225000000, "net_income_continuing_ops": -227000000, "net_income_to_common": -225000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1127000000, "short_term_investments": null, "net_receivables": 1587000000, "inventory": 283000000, "other_current_assets": null, "total_current_assets": 3899000000, "net_ppe": null, "goodwill": 1083000000, "intangible_assets": 3203000000, "goodwill_and_intangibles": 4286000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17483000000, "total_assets": 21382000000, "short_term_debt": 146000000, "accounts_payable": 988000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2574000000, "long_term_debt": 15896000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17688000000, "total_liabilities": 20262000000, "total_debt": 16042000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -909000000, "total_equity": 1120000000, "shares_outstanding": 95989320, "operating_cash_flow": 2556000000, "stock_based_compensation": 14000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12670000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4197000000, "dividends_paid": 239000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1561000000, "free_cash_flow": 15226000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "460000000", "ebitda": "3224000000", "netIncome": "-225000000", "grossProfit": "1727000000", "depreciation": "None", "totalRevenue": "9504000000", "costOfRevenue": "7777000000", "interestIncome": "None", "incomeBeforeTax": "-257000000", "interestExpense": "717000000", "operatingIncome": "584000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-30000000", "reportedCurrency": "USD", "netInterestIncome": "-739000000", "nonInterestIncome": "None", "operatingExpenses": "1143000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7777000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2764000000", "sellingGeneralAndAdministrative": "779000000", "netIncomeFromContinuingOperations": "-227000000" }, "balance": { "goodwill": "1083000000", "inventory": "283000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "21382000000", "longTermDebt": "15896000000", "shortTermDebt": "146000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "3203000000", "reportedCurrency": "USD", "retainedEarnings": "-909000000", "totalLiabilities": "20262000000", "otherCurrentAssets": "902000000", "totalCurrentAssets": "3899000000", "currentLongTermDebt": "428000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1587000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17483000000", "currentAccountsPayable": "988000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "778000000", "shortLongTermDebtTotal": "16324000000", "totalShareholderEquity": "1120000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-136000000", "totalCurrentLiabilities": "2574000000", "otherNonCurrentLiabilities": "418000000", "totalNonCurrentLiabilities": "17688000000", "cashAndShortTermInvestments": "1127000000", "commonStockSharesOutstanding": "95989320", "intangibleAssetsExcludingGoodwill": "3203000000", "cashAndCashEquivalentsAtCarryingValue": "1127000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-227000000", "profitLoss": "None", "dividendPayout": "239000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2556000000", "capitalExpenditures": "12670000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1561000000", "cashflowFromInvestment": "-4197000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "239000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2764000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:17.809967+00:00", "is_restated": false, "income_statement": { "revenue": 2004000000, "cost_of_revenue": 1828000000, "gross_profit": 176000000, "ebit": -59000000, "ebitda": 504000000, "pretax_income": -304000000, "tax_provision": 29000000, "net_income": -333000000, "net_income_to_common": -333000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1219000000, "total_current_assets": 3532000000, "total_assets": 23288000000, "short_term_debt": 2450000000, "long_term_debt": 17147000000, "total_debt": 19597000000, "total_liabilities": 24074000000, "total_equity": -786000000, "shares_outstanding": 314000000, "goodwill_and_intangibles": 3909000000 }, "cash_flow": { "operating_cash_flow": 20000000, "capital_expenditure": 3631000000, "free_cash_flow": 3651000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91241, "ticker_id": 6490, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:17.809967+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-59000000", "ebitda": "504000000", "netIncome": "-333000000", "grossProfit": "176000000", "depreciation": "None", "totalRevenue": "2004000000", "costOfRevenue": "1828000000", "interestIncome": "None", "incomeBeforeTax": "-304000000", "interestExpense": "277000000", "operatingIncome": "-59000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "29000000", "reportedCurrency": "USD", "netInterestIncome": "-256000000", "nonInterestIncome": "None", "operatingExpenses": "235000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1828000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "563000000", "sellingGeneralAndAdministrative": "236000000", "netIncomeFromContinuingOperations": "-333000000" }, "balance": { "goodwill": "1045000000", "inventory": "None", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "23288000000", "longTermDebt": "17147000000", "shortTermDebt": "2450000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2864000000", "reportedCurrency": "USD", "retainedEarnings": "-3582000000", "totalLiabilities": "24074000000", "otherCurrentAssets": "1193000000", "totalCurrentAssets": "3532000000", "currentLongTermDebt": "1049000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1120000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19756000000", "currentAccountsPayable": "1146000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20482000000", "totalShareholderEquity": "-786000000", "capitalLeaseObligations": "2389000000", "otherCurrentLiabilities": "1136000000", "totalCurrentLiabilities": "4732000000", "otherNonCurrentLiabilities": "640000000", "totalNonCurrentLiabilities": "19342000000", "cashAndShortTermInvestments": "1219000000", "commonStockSharesOutstanding": "314000000", "intangibleAssetsExcludingGoodwill": "2864000000", "cashAndCashEquivalentsAtCarryingValue": "1219000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-333000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20000000", "capitalExpenditures": "3631000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1136000000", "cashflowFromInvestment": "-1098000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "558000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2004000000, "cost_of_revenue": 1828000000, "gross_profit": 176000000, "research_and_development": null, "selling_general_admin": 236000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -59000000, "depreciation_amortisation": 563000000, "ebitda": 504000000, "interest_expense": 277000000, "interest_income": null, "other_non_operating": null, "pretax_income": -304000000, "tax_provision": 29000000, "effective_tax_rate": null, "net_income": -333000000, "net_income_continuing_ops": -333000000, "net_income_to_common": -333000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1219000000, "short_term_investments": null, "net_receivables": 1120000000, "inventory": null, "other_current_assets": null, "total_current_assets": 3532000000, "net_ppe": null, "goodwill": 1045000000, "intangible_assets": 2864000000, "goodwill_and_intangibles": 3909000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19756000000, "total_assets": 23288000000, "short_term_debt": 2450000000, "accounts_payable": 1146000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4732000000, "long_term_debt": 17147000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19342000000, "total_liabilities": 24074000000, "total_debt": 19597000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3582000000, "total_equity": -786000000, "shares_outstanding": 314000000, "operating_cash_flow": 20000000, "stock_based_compensation": 17000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3631000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1098000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1136000000, "free_cash_flow": 3651000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-59000000", "ebitda": "504000000", "netIncome": "-333000000", "grossProfit": "176000000", "depreciation": "None", "totalRevenue": "2004000000", "costOfRevenue": "1828000000", "interestIncome": "None", "incomeBeforeTax": "-304000000", "interestExpense": "277000000", "operatingIncome": "-59000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "29000000", "reportedCurrency": "USD", "netInterestIncome": "-256000000", "nonInterestIncome": "None", "operatingExpenses": "235000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1828000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "563000000", "sellingGeneralAndAdministrative": "236000000", "netIncomeFromContinuingOperations": "-333000000" }, "balance": { "goodwill": "1045000000", "inventory": "None", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "23288000000", "longTermDebt": "17147000000", "shortTermDebt": "2450000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2864000000", "reportedCurrency": "USD", "retainedEarnings": "-3582000000", "totalLiabilities": "24074000000", "otherCurrentAssets": "1193000000", "totalCurrentAssets": "3532000000", "currentLongTermDebt": "1049000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1120000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19756000000", "currentAccountsPayable": "1146000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20482000000", "totalShareholderEquity": "-786000000", "capitalLeaseObligations": "2389000000", "otherCurrentLiabilities": "1136000000", "totalCurrentLiabilities": "4732000000", "otherNonCurrentLiabilities": "640000000", "totalNonCurrentLiabilities": "19342000000", "cashAndShortTermInvestments": "1219000000", "commonStockSharesOutstanding": "314000000", "intangibleAssetsExcludingGoodwill": "2864000000", "cashAndCashEquivalentsAtCarryingValue": "1219000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-333000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20000000", "capitalExpenditures": "3631000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1136000000", "cashflowFromInvestment": "-1098000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "558000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:17.809967+00:00", "is_restated": false, "income_statement": { "revenue": 2028000000, "cost_of_revenue": 1941000000, "gross_profit": 87000000, "ebit": -44000000, "ebitda": 548000000, "pretax_income": -223000000, "tax_provision": -29000000, "net_income": -194000000, "net_income_to_common": -194000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1167000000, "total_current_assets": 3059000000, "total_assets": 22311000000, "short_term_debt": 3310000000, "long_term_debt": 15980000000, "total_debt": 19290000000, "total_liabilities": 22770000000, "total_equity": -459000000, "shares_outstanding": 322000000, "goodwill_and_intangibles": 3903000000 }, "cash_flow": { "operating_cash_flow": 193000000, "capital_expenditure": 2411000000, "free_cash_flow": 2604000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91242, "ticker_id": 6490, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:17.809967+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-44000000", "ebitda": "548000000", "netIncome": "-194000000", "grossProfit": "87000000", "depreciation": "None", "totalRevenue": "2028000000", "costOfRevenue": "1941000000", "interestIncome": "None", "incomeBeforeTax": "-223000000", "interestExpense": "179000000", "operatingIncome": "-164000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-29000000", "reportedCurrency": "USD", "netInterestIncome": "-179000000", "nonInterestIncome": "None", "operatingExpenses": "251000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1941000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "592000000", "sellingGeneralAndAdministrative": "251000000", "netIncomeFromContinuingOperations": "-194000000" }, "balance": { "goodwill": "1045000000", "inventory": "None", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "22311000000", "longTermDebt": "15980000000", "shortTermDebt": "3310000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2858000000", "reportedCurrency": "USD", "retainedEarnings": "-3249000000", "totalLiabilities": "22770000000", "otherCurrentAssets": "782000000", "totalCurrentAssets": "3059000000", "currentLongTermDebt": "1074000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1110000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19252000000", "currentAccountsPayable": "859000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19197000000", "totalShareholderEquity": "-459000000", "capitalLeaseObligations": "2275000000", "otherCurrentLiabilities": "1362000000", "totalCurrentLiabilities": "5531000000", "otherNonCurrentLiabilities": "648000000", "totalNonCurrentLiabilities": "17239000000", "cashAndShortTermInvestments": "1167000000", "commonStockSharesOutstanding": "322000000", "intangibleAssetsExcludingGoodwill": "2858000000", "cashAndCashEquivalentsAtCarryingValue": "1167000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-194000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "193000000", "capitalExpenditures": "2411000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-305000000", "cashflowFromInvestment": "-273000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "592000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2028000000, "cost_of_revenue": 1941000000, "gross_profit": 87000000, "research_and_development": null, "selling_general_admin": 251000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -44000000, "depreciation_amortisation": 592000000, "ebitda": 548000000, "interest_expense": 179000000, "interest_income": null, "other_non_operating": null, "pretax_income": -223000000, "tax_provision": -29000000, "effective_tax_rate": null, "net_income": -194000000, "net_income_continuing_ops": -194000000, "net_income_to_common": -194000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1167000000, "short_term_investments": null, "net_receivables": 1110000000, "inventory": null, "other_current_assets": null, "total_current_assets": 3059000000, "net_ppe": null, "goodwill": 1045000000, "intangible_assets": 2858000000, "goodwill_and_intangibles": 3903000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19252000000, "total_assets": 22311000000, "short_term_debt": 3310000000, "accounts_payable": 859000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5531000000, "long_term_debt": 15980000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17239000000, "total_liabilities": 22770000000, "total_debt": 19290000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3249000000, "total_equity": -459000000, "shares_outstanding": 322000000, "operating_cash_flow": 193000000, "stock_based_compensation": 17000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2411000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -273000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -305000000, "free_cash_flow": 2604000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-44000000", "ebitda": "548000000", "netIncome": "-194000000", "grossProfit": "87000000", "depreciation": "None", "totalRevenue": "2028000000", "costOfRevenue": "1941000000", "interestIncome": "None", "incomeBeforeTax": "-223000000", "interestExpense": "179000000", "operatingIncome": "-164000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-29000000", "reportedCurrency": "USD", "netInterestIncome": "-179000000", "nonInterestIncome": "None", "operatingExpenses": "251000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1941000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "592000000", "sellingGeneralAndAdministrative": "251000000", "netIncomeFromContinuingOperations": "-194000000" }, "balance": { "goodwill": "1045000000", "inventory": "None", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "22311000000", "longTermDebt": "15980000000", "shortTermDebt": "3310000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2858000000", "reportedCurrency": "USD", "retainedEarnings": "-3249000000", "totalLiabilities": "22770000000", "otherCurrentAssets": "782000000", "totalCurrentAssets": "3059000000", "currentLongTermDebt": "1074000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1110000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19252000000", "currentAccountsPayable": "859000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19197000000", "totalShareholderEquity": "-459000000", "capitalLeaseObligations": "2275000000", "otherCurrentLiabilities": "1362000000", "totalCurrentLiabilities": "5531000000", "otherNonCurrentLiabilities": "648000000", "totalNonCurrentLiabilities": "17239000000", "cashAndShortTermInvestments": "1167000000", "commonStockSharesOutstanding": "322000000", "intangibleAssetsExcludingGoodwill": "2858000000", "cashAndCashEquivalentsAtCarryingValue": "1167000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-194000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "193000000", "capitalExpenditures": "2411000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-305000000", "cashflowFromInvestment": "-273000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "592000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:17.809967+00:00", "is_restated": false, "income_statement": { "revenue": 2478000000, "cost_of_revenue": 1936000000, "gross_profit": 542000000, "ebit": 481000000, "ebitda": 1013000000, "pretax_income": 234000000, "tax_provision": 50000000, "net_income": 184000000, "net_income_to_common": 184000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1095000000, "total_current_assets": 3539000000, "total_assets": 22990000000, "short_term_debt": 160000000, "long_term_debt": 16043000000, "total_debt": 16203000000, "total_liabilities": 23307000000, "total_equity": -317000000, "shares_outstanding": 364000000, "goodwill_and_intangibles": 3900000000 }, "cash_flow": { "operating_cash_flow": 835000000, "capital_expenditure": 209000000, "free_cash_flow": 1044000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91244, "ticker_id": 6490, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:17.809967+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "481000000", "ebitda": "1013000000", "netIncome": "184000000", "grossProfit": "542000000", "depreciation": "None", "totalRevenue": "2478000000", "costOfRevenue": "1936000000", "interestIncome": "None", "incomeBeforeTax": "234000000", "interestExpense": "247000000", "operatingIncome": "301000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "50000000", "reportedCurrency": "USD", "netInterestIncome": "-247000000", "nonInterestIncome": "None", "operatingExpenses": "241000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1936000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "532000000", "sellingGeneralAndAdministrative": "241000000", "netIncomeFromContinuingOperations": "184000000" }, "balance": { "goodwill": "1045000000", "inventory": "None", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "22990000000", "longTermDebt": "16043000000", "shortTermDebt": "160000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2855000000", "reportedCurrency": "USD", "retainedEarnings": "-3055000000", "totalLiabilities": "23307000000", "otherCurrentAssets": "1234000000", "totalCurrentAssets": "3539000000", "currentLongTermDebt": "1365000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1210000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19451000000", "currentAccountsPayable": "830000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7941000000", "totalShareholderEquity": "-317000000", "capitalLeaseObligations": "2292000000", "otherCurrentLiabilities": "2184000000", "totalCurrentLiabilities": "3174000000", "otherNonCurrentLiabilities": "657000000", "totalNonCurrentLiabilities": "20133000000", "cashAndShortTermInvestments": "1095000000", "commonStockSharesOutstanding": "364000000", "intangibleAssetsExcludingGoodwill": "2855000000", "cashAndCashEquivalentsAtCarryingValue": "1095000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "184000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "835000000", "capitalExpenditures": "209000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-256000000", "cashflowFromInvestment": "-158000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "553000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2478000000, "cost_of_revenue": 1936000000, "gross_profit": 542000000, "research_and_development": null, "selling_general_admin": 241000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 481000000, "depreciation_amortisation": 532000000, "ebitda": 1013000000, "interest_expense": 247000000, "interest_income": null, "other_non_operating": null, "pretax_income": 234000000, "tax_provision": 50000000, "effective_tax_rate": null, "net_income": 184000000, "net_income_continuing_ops": 184000000, "net_income_to_common": 184000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1095000000, "short_term_investments": null, "net_receivables": 1210000000, "inventory": null, "other_current_assets": null, "total_current_assets": 3539000000, "net_ppe": null, "goodwill": 1045000000, "intangible_assets": 2855000000, "goodwill_and_intangibles": 3900000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19451000000, "total_assets": 22990000000, "short_term_debt": 160000000, "accounts_payable": 830000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3174000000, "long_term_debt": 16043000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 20133000000, "total_liabilities": 23307000000, "total_debt": 16203000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3055000000, "total_equity": -317000000, "shares_outstanding": 364000000, "operating_cash_flow": 835000000, "stock_based_compensation": 14000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 209000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -158000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -256000000, "free_cash_flow": 1044000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "481000000", "ebitda": "1013000000", "netIncome": "184000000", "grossProfit": "542000000", "depreciation": "None", "totalRevenue": "2478000000", "costOfRevenue": "1936000000", "interestIncome": "None", "incomeBeforeTax": "234000000", "interestExpense": "247000000", "operatingIncome": "301000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "50000000", "reportedCurrency": "USD", "netInterestIncome": "-247000000", "nonInterestIncome": "None", "operatingExpenses": "241000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1936000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "532000000", "sellingGeneralAndAdministrative": "241000000", "netIncomeFromContinuingOperations": "184000000" }, "balance": { "goodwill": "1045000000", "inventory": "None", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "22990000000", "longTermDebt": "16043000000", "shortTermDebt": "160000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2855000000", "reportedCurrency": "USD", "retainedEarnings": "-3055000000", "totalLiabilities": "23307000000", "otherCurrentAssets": "1234000000", "totalCurrentAssets": "3539000000", "currentLongTermDebt": "1365000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1210000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19451000000", "currentAccountsPayable": "830000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7941000000", "totalShareholderEquity": "-317000000", "capitalLeaseObligations": "2292000000", "otherCurrentLiabilities": "2184000000", "totalCurrentLiabilities": "3174000000", "otherNonCurrentLiabilities": "657000000", "totalNonCurrentLiabilities": "20133000000", "cashAndShortTermInvestments": "1095000000", "commonStockSharesOutstanding": "364000000", "intangibleAssetsExcludingGoodwill": "2855000000", "cashAndCashEquivalentsAtCarryingValue": "1095000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "184000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "835000000", "capitalExpenditures": "209000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-256000000", "cashflowFromInvestment": "-158000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "553000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:17.809967+00:00", "is_restated": false, "income_statement": { "revenue": 2185000000, "cost_of_revenue": 1876000000, "gross_profit": 309000000, "ebit": 68000000, "ebitda": 555000000, "pretax_income": -316000000, "tax_provision": -22000000, "net_income": -294000000, "net_income_to_common": -294000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1129000000, "total_current_assets": 3018000000, "total_assets": 23083000000, "short_term_debt": 333000000, "long_term_debt": 16300000000, "total_debt": 16633000000, "total_liabilities": 23587000000, "total_equity": -504000000, "shares_outstanding": 309000000, "goodwill_and_intangibles": 3898000000 }, "cash_flow": { "operating_cash_flow": 346000000, "capital_expenditure": 3071000000, "free_cash_flow": 3417000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91245, "ticker_id": 6490, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:17.809967+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "68000000", "ebitda": "555000000", "netIncome": "-294000000", "grossProfit": "309000000", "depreciation": "None", "totalRevenue": "2185000000", "costOfRevenue": "1876000000", "interestIncome": "None", "incomeBeforeTax": "-316000000", "interestExpense": "384000000", "operatingIncome": "63000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-22000000", "reportedCurrency": "USD", "netInterestIncome": "-384000000", "nonInterestIncome": "None", "operatingExpenses": "246000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1876000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "487000000", "sellingGeneralAndAdministrative": "246000000", "netIncomeFromContinuingOperations": "-294000000" }, "balance": { "goodwill": "1045000000", "inventory": "None", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "23083000000", "longTermDebt": "16300000000", "shortTermDebt": "333000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2853000000", "reportedCurrency": "USD", "retainedEarnings": "-3239000000", "totalLiabilities": "23587000000", "otherCurrentAssets": "739000000", "totalCurrentAssets": "3018000000", "currentLongTermDebt": "1336000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1150000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20065000000", "currentAccountsPayable": "898000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19741000000", "totalShareholderEquity": "-504000000", "capitalLeaseObligations": "2280000000", "otherCurrentLiabilities": "1504000000", "totalCurrentLiabilities": "2735000000", "otherNonCurrentLiabilities": "638000000", "totalNonCurrentLiabilities": "20852000000", "cashAndShortTermInvestments": "1129000000", "commonStockSharesOutstanding": "309000000", "intangibleAssetsExcludingGoodwill": "2853000000", "cashAndCashEquivalentsAtCarryingValue": "1129000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-294000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "346000000", "capitalExpenditures": "3071000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "587000000", "cashflowFromInvestment": "-846000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2185000000, "cost_of_revenue": 1876000000, "gross_profit": 309000000, "research_and_development": null, "selling_general_admin": 246000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 68000000, "depreciation_amortisation": 487000000, "ebitda": 555000000, "interest_expense": 384000000, "interest_income": null, "other_non_operating": null, "pretax_income": -316000000, "tax_provision": -22000000, "effective_tax_rate": null, "net_income": -294000000, "net_income_continuing_ops": -294000000, "net_income_to_common": -294000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1129000000, "short_term_investments": null, "net_receivables": 1150000000, "inventory": null, "other_current_assets": null, "total_current_assets": 3018000000, "net_ppe": null, "goodwill": 1045000000, "intangible_assets": 2853000000, "goodwill_and_intangibles": 3898000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20065000000, "total_assets": 23083000000, "short_term_debt": 333000000, "accounts_payable": 898000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2735000000, "long_term_debt": 16300000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 20852000000, "total_liabilities": 23587000000, "total_debt": 16633000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3239000000, "total_equity": -504000000, "shares_outstanding": 309000000, "operating_cash_flow": 346000000, "stock_based_compensation": 16000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3071000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -846000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 587000000, "free_cash_flow": 3417000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "68000000", "ebitda": "555000000", "netIncome": "-294000000", "grossProfit": "309000000", "depreciation": "None", "totalRevenue": "2185000000", "costOfRevenue": "1876000000", "interestIncome": "None", "incomeBeforeTax": "-316000000", "interestExpense": "384000000", "operatingIncome": "63000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-22000000", "reportedCurrency": "USD", "netInterestIncome": "-384000000", "nonInterestIncome": "None", "operatingExpenses": "246000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1876000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "487000000", "sellingGeneralAndAdministrative": "246000000", "netIncomeFromContinuingOperations": "-294000000" }, "balance": { "goodwill": "1045000000", "inventory": "None", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "23083000000", "longTermDebt": "16300000000", "shortTermDebt": "333000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2853000000", "reportedCurrency": "USD", "retainedEarnings": "-3239000000", "totalLiabilities": "23587000000", "otherCurrentAssets": "739000000", "totalCurrentAssets": "3018000000", "currentLongTermDebt": "1336000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1150000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20065000000", "currentAccountsPayable": "898000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19741000000", "totalShareholderEquity": "-504000000", "capitalLeaseObligations": "2280000000", "otherCurrentLiabilities": "1504000000", "totalCurrentLiabilities": "2735000000", "otherNonCurrentLiabilities": "638000000", "totalNonCurrentLiabilities": "20852000000", "cashAndShortTermInvestments": "1129000000", "commonStockSharesOutstanding": "309000000", "intangibleAssetsExcludingGoodwill": "2853000000", "cashAndCashEquivalentsAtCarryingValue": "1129000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-294000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "346000000", "capitalExpenditures": "3071000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "587000000", "cashflowFromInvestment": "-846000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:17.809967+00:00", "is_restated": false, "income_statement": { "revenue": 1813000000, "cost_of_revenue": 1780000000, "gross_profit": 33000000, "ebit": -258000000, "ebitda": 396000000, "pretax_income": -525000000, "tax_provision": -82000000, "net_income": -443000000, "net_income_to_common": -443000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 626000000, "total_current_assets": 2253000000, "total_assets": 22047000000, "short_term_debt": 1029000000, "long_term_debt": 15743000000, "total_debt": 16772000000, "total_liabilities": 22309000000, "total_equity": -262000000, "shares_outstanding": 307000000, "goodwill_and_intangibles": 3896000000 }, "cash_flow": { "operating_cash_flow": 251000000, "capital_expenditure": 2869000000, "free_cash_flow": 3120000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91246, "ticker_id": 6490, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:17.809967+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-258000000", "ebitda": "396000000", "netIncome": "-443000000", "grossProfit": "33000000", "depreciation": "None", "totalRevenue": "1813000000", "costOfRevenue": "1780000000", "interestIncome": "None", "incomeBeforeTax": "-525000000", "interestExpense": "267000000", "operatingIncome": "-186000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-82000000", "reportedCurrency": "USD", "netInterestIncome": "-267000000", "nonInterestIncome": "None", "operatingExpenses": "219000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1780000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "654000000", "sellingGeneralAndAdministrative": "219000000", "netIncomeFromContinuingOperations": "-443000000" }, "balance": { "goodwill": "1044000000", "inventory": "None", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "22047000000", "longTermDebt": "15743000000", "shortTermDebt": "1029000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2852000000", "reportedCurrency": "USD", "retainedEarnings": "-2945000000", "totalLiabilities": "22309000000", "otherCurrentAssets": "395000000", "totalCurrentAssets": "2253000000", "currentLongTermDebt": "1029000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1232000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19794000000", "currentAccountsPayable": "861000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18897000000", "totalShareholderEquity": "-262000000", "capitalLeaseObligations": "2125000000", "otherCurrentLiabilities": "1191000000", "totalCurrentLiabilities": "3279000000", "otherNonCurrentLiabilities": "627000000", "totalNonCurrentLiabilities": "19030000000", "cashAndShortTermInvestments": "626000000", "commonStockSharesOutstanding": "307000000", "intangibleAssetsExcludingGoodwill": "2852000000", "cashAndCashEquivalentsAtCarryingValue": "626000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-443000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "251000000", "capitalExpenditures": "2869000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "346000000", "cashflowFromInvestment": "-718000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "654000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1813000000, "cost_of_revenue": 1780000000, "gross_profit": 33000000, "research_and_development": null, "selling_general_admin": 219000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -258000000, "depreciation_amortisation": 654000000, "ebitda": 396000000, "interest_expense": 267000000, "interest_income": null, "other_non_operating": null, "pretax_income": -525000000, "tax_provision": -82000000, "effective_tax_rate": null, "net_income": -443000000, "net_income_continuing_ops": -443000000, "net_income_to_common": -443000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 626000000, "short_term_investments": null, "net_receivables": 1232000000, "inventory": null, "other_current_assets": null, "total_current_assets": 2253000000, "net_ppe": null, "goodwill": 1044000000, "intangible_assets": 2852000000, "goodwill_and_intangibles": 3896000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19794000000, "total_assets": 22047000000, "short_term_debt": 1029000000, "accounts_payable": 861000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3279000000, "long_term_debt": 15743000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19030000000, "total_liabilities": 22309000000, "total_debt": 16772000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2945000000, "total_equity": -262000000, "shares_outstanding": 307000000, "operating_cash_flow": 251000000, "stock_based_compensation": 16000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2869000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -718000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 346000000, "free_cash_flow": 3120000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-258000000", "ebitda": "396000000", "netIncome": "-443000000", "grossProfit": "33000000", "depreciation": "None", "totalRevenue": "1813000000", "costOfRevenue": "1780000000", "interestIncome": "None", "incomeBeforeTax": "-525000000", "interestExpense": "267000000", "operatingIncome": "-186000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-82000000", "reportedCurrency": "USD", "netInterestIncome": "-267000000", "nonInterestIncome": "None", "operatingExpenses": "219000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1780000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "654000000", "sellingGeneralAndAdministrative": "219000000", "netIncomeFromContinuingOperations": "-443000000" }, "balance": { "goodwill": "1044000000", "inventory": "None", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "22047000000", "longTermDebt": "15743000000", "shortTermDebt": "1029000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2852000000", "reportedCurrency": "USD", "retainedEarnings": "-2945000000", "totalLiabilities": "22309000000", "otherCurrentAssets": "395000000", "totalCurrentAssets": "2253000000", "currentLongTermDebt": "1029000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1232000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19794000000", "currentAccountsPayable": "861000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18897000000", "totalShareholderEquity": "-262000000", "capitalLeaseObligations": "2125000000", "otherCurrentLiabilities": "1191000000", "totalCurrentLiabilities": "3279000000", "otherNonCurrentLiabilities": "627000000", "totalNonCurrentLiabilities": "19030000000", "cashAndShortTermInvestments": "626000000", "commonStockSharesOutstanding": "307000000", "intangibleAssetsExcludingGoodwill": "2852000000", "cashAndCashEquivalentsAtCarryingValue": "626000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-443000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "251000000", "capitalExpenditures": "2869000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "346000000", "cashflowFromInvestment": "-718000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "654000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:17.809967+00:00", "is_restated": false, "income_statement": { "revenue": 2040000000, "cost_of_revenue": 1997000000, "gross_profit": 43000000, "ebit": -296000000, "ebitda": 500000000, "pretax_income": -563000000, "tax_provision": -84000000, "net_income": -479000000, "net_income_to_common": -479000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 592000000, "total_current_assets": 2338000000, "total_assets": 21802000000, "short_term_debt": 1190000000, "long_term_debt": 15145000000, "total_debt": 16335000000, "total_liabilities": 21649000000, "total_equity": 153000000, "shares_outstanding": 307000000, "goodwill_and_intangibles": 3896000000 }, "cash_flow": { "operating_cash_flow": 414000000, "capital_expenditure": 332000000, "free_cash_flow": 746000000, "dividends_paid": 5000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91247, "ticker_id": 6490, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:17.809967+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-296000000", "ebitda": "500000000", "netIncome": "-479000000", "grossProfit": "43000000", "depreciation": "None", "totalRevenue": "2040000000", "costOfRevenue": "1997000000", "interestIncome": "None", "incomeBeforeTax": "-563000000", "interestExpense": "267000000", "operatingIncome": "-203000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-84000000", "reportedCurrency": "USD", "netInterestIncome": "-260000000", "nonInterestIncome": "None", "operatingExpenses": "246000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1997000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "796000000", "sellingGeneralAndAdministrative": "86000000", "netIncomeFromContinuingOperations": "-479000000" }, "balance": { "goodwill": "1044000000", "inventory": "None", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "21802000000", "longTermDebt": "15145000000", "shortTermDebt": "1190000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2852000000", "reportedCurrency": "USD", "retainedEarnings": "-2502000000", "totalLiabilities": "21649000000", "otherCurrentAssets": "541000000", "totalCurrentAssets": "2338000000", "currentLongTermDebt": "1190000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1205000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19464000000", "currentAccountsPayable": "642000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18408000000", "totalShareholderEquity": "153000000", "capitalLeaseObligations": "2073000000", "otherCurrentLiabilities": "1174000000", "totalCurrentLiabilities": "3164000000", "otherNonCurrentLiabilities": "617000000", "totalNonCurrentLiabilities": "18485000000", "cashAndShortTermInvestments": "592000000", "commonStockSharesOutstanding": "307000000", "intangibleAssetsExcludingGoodwill": "2852000000", "cashAndCashEquivalentsAtCarryingValue": "592000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-479000000", "profitLoss": "None", "dividendPayout": "5000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "414000000", "capitalExpenditures": "332000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-498000000", "cashflowFromInvestment": "338000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "816000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2040000000, "cost_of_revenue": 1997000000, "gross_profit": 43000000, "research_and_development": null, "selling_general_admin": 86000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -296000000, "depreciation_amortisation": 796000000, "ebitda": 500000000, "interest_expense": 267000000, "interest_income": null, "other_non_operating": null, "pretax_income": -563000000, "tax_provision": -84000000, "effective_tax_rate": null, "net_income": -479000000, "net_income_continuing_ops": -479000000, "net_income_to_common": -479000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 592000000, "short_term_investments": null, "net_receivables": 1205000000, "inventory": null, "other_current_assets": null, "total_current_assets": 2338000000, "net_ppe": null, "goodwill": 1044000000, "intangible_assets": 2852000000, "goodwill_and_intangibles": 3896000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19464000000, "total_assets": 21802000000, "short_term_debt": 1190000000, "accounts_payable": 642000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3164000000, "long_term_debt": 15145000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18485000000, "total_liabilities": 21649000000, "total_debt": 16335000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2502000000, "total_equity": 153000000, "shares_outstanding": 307000000, "operating_cash_flow": 414000000, "stock_based_compensation": 15000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 332000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 338000000, "dividends_paid": 5000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -498000000, "free_cash_flow": 746000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-296000000", "ebitda": "500000000", "netIncome": "-479000000", "grossProfit": "43000000", "depreciation": "None", "totalRevenue": "2040000000", "costOfRevenue": "1997000000", "interestIncome": "None", "incomeBeforeTax": "-563000000", "interestExpense": "267000000", "operatingIncome": "-203000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-84000000", "reportedCurrency": "USD", "netInterestIncome": "-260000000", "nonInterestIncome": "None", "operatingExpenses": "246000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1997000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "796000000", "sellingGeneralAndAdministrative": "86000000", "netIncomeFromContinuingOperations": "-479000000" }, "balance": { "goodwill": "1044000000", "inventory": "None", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "21802000000", "longTermDebt": "15145000000", "shortTermDebt": "1190000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2852000000", "reportedCurrency": "USD", "retainedEarnings": "-2502000000", "totalLiabilities": "21649000000", "otherCurrentAssets": "541000000", "totalCurrentAssets": "2338000000", "currentLongTermDebt": "1190000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1205000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19464000000", "currentAccountsPayable": "642000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18408000000", "totalShareholderEquity": "153000000", "capitalLeaseObligations": "2073000000", "otherCurrentLiabilities": "1174000000", "totalCurrentLiabilities": "3164000000", "otherNonCurrentLiabilities": "617000000", "totalNonCurrentLiabilities": "18485000000", "cashAndShortTermInvestments": "592000000", "commonStockSharesOutstanding": "307000000", "intangibleAssetsExcludingGoodwill": "2852000000", "cashAndCashEquivalentsAtCarryingValue": "592000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-479000000", "profitLoss": "None", "dividendPayout": "5000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "414000000", "capitalExpenditures": "332000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-498000000", "cashflowFromInvestment": "338000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "816000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:17.809967+00:00", "is_restated": false, "income_statement": { "revenue": 2576000000, "cost_of_revenue": 2344000000, "gross_profit": 232000000, "ebit": -1377000000, "ebitda": -318000000, "pretax_income": -1620000000, "tax_provision": -288000000, "net_income": -1332000000, "net_income_to_common": -1332000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 501000000, "total_current_assets": 2245000000, "total_assets": 22978000000, "short_term_debt": 2605000000, "long_term_debt": 14351000000, "total_debt": 16956000000, "total_liabilities": 22297000000, "total_equity": 681000000, "shares_outstanding": 307000000, "goodwill_and_intangibles": 3900000000 }, "cash_flow": { "operating_cash_flow": 894000000, "capital_expenditure": 499000000, "free_cash_flow": 1393000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91249, "ticker_id": 6490, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:17.809967+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1377000000", "ebitda": "-318000000", "netIncome": "-1332000000", "grossProfit": "232000000", "depreciation": "None", "totalRevenue": "2576000000", "costOfRevenue": "2344000000", "interestIncome": "None", "incomeBeforeTax": "-1620000000", "interestExpense": "243000000", "operatingIncome": "47000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-288000000", "reportedCurrency": "USD", "netInterestIncome": "-246000000", "nonInterestIncome": "None", "operatingExpenses": "185000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2344000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1059000000", "sellingGeneralAndAdministrative": "189000000", "netIncomeFromContinuingOperations": "-1332000000" }, "balance": { "goodwill": "1044000000", "inventory": "None", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "22978000000", "longTermDebt": "14351000000", "shortTermDebt": "2605000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2856000000", "reportedCurrency": "USD", "retainedEarnings": "-2023000000", "totalLiabilities": "22297000000", "otherCurrentAssets": "404000000", "totalCurrentAssets": "2245000000", "currentLongTermDebt": "2605000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1340000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20733000000", "currentAccountsPayable": "624000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18977000000", "totalShareholderEquity": "681000000", "capitalLeaseObligations": "2021000000", "otherCurrentLiabilities": "1176000000", "totalCurrentLiabilities": "4627000000", "otherNonCurrentLiabilities": "558000000", "totalNonCurrentLiabilities": "17670000000", "cashAndShortTermInvestments": "501000000", "commonStockSharesOutstanding": "307000000", "intangibleAssetsExcludingGoodwill": "2856000000", "cashAndCashEquivalentsAtCarryingValue": "501000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1332000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "894000000", "capitalExpenditures": "499000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-511000000", "cashflowFromInvestment": "-487000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1080000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2576000000, "cost_of_revenue": 2344000000, "gross_profit": 232000000, "research_and_development": null, "selling_general_admin": 189000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1377000000, "depreciation_amortisation": 1059000000, "ebitda": -318000000, "interest_expense": 243000000, "interest_income": null, "other_non_operating": null, "pretax_income": -1620000000, "tax_provision": -288000000, "effective_tax_rate": null, "net_income": -1332000000, "net_income_continuing_ops": -1332000000, "net_income_to_common": -1332000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 501000000, "short_term_investments": null, "net_receivables": 1340000000, "inventory": null, "other_current_assets": null, "total_current_assets": 2245000000, "net_ppe": null, "goodwill": 1044000000, "intangible_assets": 2856000000, "goodwill_and_intangibles": 3900000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20733000000, "total_assets": 22978000000, "short_term_debt": 2605000000, "accounts_payable": 624000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4627000000, "long_term_debt": 14351000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17670000000, "total_liabilities": 22297000000, "total_debt": 16956000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2023000000, "total_equity": 681000000, "shares_outstanding": 307000000, "operating_cash_flow": 894000000, "stock_based_compensation": 16000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 499000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -487000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -511000000, "free_cash_flow": 1393000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1377000000", "ebitda": "-318000000", "netIncome": "-1332000000", "grossProfit": "232000000", "depreciation": "None", "totalRevenue": "2576000000", "costOfRevenue": "2344000000", "interestIncome": "None", "incomeBeforeTax": "-1620000000", "interestExpense": "243000000", "operatingIncome": "47000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-288000000", "reportedCurrency": "USD", "netInterestIncome": "-246000000", "nonInterestIncome": "None", "operatingExpenses": "185000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2344000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1059000000", "sellingGeneralAndAdministrative": "189000000", "netIncomeFromContinuingOperations": "-1332000000" }, "balance": { "goodwill": "1044000000", "inventory": "None", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "22978000000", "longTermDebt": "14351000000", "shortTermDebt": "2605000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2856000000", "reportedCurrency": "USD", "retainedEarnings": "-2023000000", "totalLiabilities": "22297000000", "otherCurrentAssets": "404000000", "totalCurrentAssets": "2245000000", "currentLongTermDebt": "2605000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1340000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20733000000", "currentAccountsPayable": "624000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18977000000", "totalShareholderEquity": "681000000", "capitalLeaseObligations": "2021000000", "otherCurrentLiabilities": "1176000000", "totalCurrentLiabilities": "4627000000", "otherNonCurrentLiabilities": "558000000", "totalNonCurrentLiabilities": "17670000000", "cashAndShortTermInvestments": "501000000", "commonStockSharesOutstanding": "307000000", "intangibleAssetsExcludingGoodwill": "2856000000", "cashAndCashEquivalentsAtCarryingValue": "501000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1332000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "894000000", "capitalExpenditures": "499000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-511000000", "cashflowFromInvestment": "-487000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1080000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:17.809967+00:00", "is_restated": false, "income_statement": { "revenue": 2353000000, "cost_of_revenue": 2334000000, "gross_profit": 19000000, "ebit": -239000000, "ebitda": 926000000, "pretax_income": -473000000, "tax_provision": 392000000, "net_income": -865000000, "net_income_to_common": -865000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 568000000, "total_current_assets": 2261000000, "total_assets": 25185000000, "short_term_debt": null, "long_term_debt": 17369000000, "total_debt": 17369000000, "total_liabilities": 23227000000, "total_equity": 1958000000, "shares_outstanding": 306000000, "goodwill_and_intangibles": 3902000000 }, "cash_flow": { "operating_cash_flow": 546000000, "capital_expenditure": 3749000000, "free_cash_flow": 4295000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91250, "ticker_id": 6490, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:17.809967+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-239000000", "ebitda": "926000000", "netIncome": "-865000000", "grossProfit": "19000000", "depreciation": "None", "totalRevenue": "2353000000", "costOfRevenue": "2334000000", "interestIncome": "None", "incomeBeforeTax": "-473000000", "interestExpense": "234000000", "operatingIncome": "-221000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "392000000", "reportedCurrency": "USD", "netInterestIncome": "-237000000", "nonInterestIncome": "None", "operatingExpenses": "240000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2334000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1165000000", "sellingGeneralAndAdministrative": "243000000", "netIncomeFromContinuingOperations": "-865000000" }, "balance": { "goodwill": "1044000000", "inventory": "-5000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "25185000000", "longTermDebt": "17369000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2858000000", "reportedCurrency": "USD", "retainedEarnings": "-691000000", "totalLiabilities": "23227000000", "otherCurrentAssets": "426000000", "totalCurrentAssets": "2261000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "5000000", "currentNetReceivables": "1267000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22924000000", "currentAccountsPayable": "995000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19477000000", "totalShareholderEquity": "1958000000", "capitalLeaseObligations": "2108000000", "otherCurrentLiabilities": "931000000", "totalCurrentLiabilities": "2134000000", "otherNonCurrentLiabilities": "501000000", "totalNonCurrentLiabilities": "21093000000", "cashAndShortTermInvestments": "568000000", "commonStockSharesOutstanding": "306000000", "intangibleAssetsExcludingGoodwill": "2858000000", "cashAndCashEquivalentsAtCarryingValue": "568000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-865000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "546000000", "capitalExpenditures": "3749000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1582000000", "cashflowFromInvestment": "-2077000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1165000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2353000000, "cost_of_revenue": 2334000000, "gross_profit": 19000000, "research_and_development": null, "selling_general_admin": 243000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -239000000, "depreciation_amortisation": 1165000000, "ebitda": 926000000, "interest_expense": 234000000, "interest_income": null, "other_non_operating": null, "pretax_income": -473000000, "tax_provision": 392000000, "effective_tax_rate": null, "net_income": -865000000, "net_income_continuing_ops": -865000000, "net_income_to_common": -865000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 568000000, "short_term_investments": 5000000, "net_receivables": 1267000000, "inventory": -5000000, "other_current_assets": null, "total_current_assets": 2261000000, "net_ppe": null, "goodwill": 1044000000, "intangible_assets": 2858000000, "goodwill_and_intangibles": 3902000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22924000000, "total_assets": 25185000000, "short_term_debt": null, "accounts_payable": 995000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2134000000, "long_term_debt": 17369000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21093000000, "total_liabilities": 23227000000, "total_debt": 17369000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -691000000, "total_equity": 1958000000, "shares_outstanding": 306000000, "operating_cash_flow": 546000000, "stock_based_compensation": 16000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3749000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2077000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1582000000, "free_cash_flow": 4295000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-239000000", "ebitda": "926000000", "netIncome": "-865000000", "grossProfit": "19000000", "depreciation": "None", "totalRevenue": "2353000000", "costOfRevenue": "2334000000", "interestIncome": "None", "incomeBeforeTax": "-473000000", "interestExpense": "234000000", "operatingIncome": "-221000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "392000000", "reportedCurrency": "USD", "netInterestIncome": "-237000000", "nonInterestIncome": "None", "operatingExpenses": "240000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2334000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1165000000", "sellingGeneralAndAdministrative": "243000000", "netIncomeFromContinuingOperations": "-865000000" }, "balance": { "goodwill": "1044000000", "inventory": "-5000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "25185000000", "longTermDebt": "17369000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2858000000", "reportedCurrency": "USD", "retainedEarnings": "-691000000", "totalLiabilities": "23227000000", "otherCurrentAssets": "426000000", "totalCurrentAssets": "2261000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "5000000", "currentNetReceivables": "1267000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22924000000", "currentAccountsPayable": "995000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19477000000", "totalShareholderEquity": "1958000000", "capitalLeaseObligations": "2108000000", "otherCurrentLiabilities": "931000000", "totalCurrentLiabilities": "2134000000", "otherNonCurrentLiabilities": "501000000", "totalNonCurrentLiabilities": "21093000000", "cashAndShortTermInvestments": "568000000", "commonStockSharesOutstanding": "306000000", "intangibleAssetsExcludingGoodwill": "2858000000", "cashAndCashEquivalentsAtCarryingValue": "568000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-865000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "546000000", "capitalExpenditures": "3749000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1582000000", "cashflowFromInvestment": "-2077000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1165000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:17.809967+00:00", "is_restated": false, "income_statement": { "revenue": 2080000000, "cost_of_revenue": 2091000000, "gross_profit": -11000000, "ebit": -365000000, "ebitda": 737000000, "pretax_income": -581000000, "tax_provision": -395000000, "net_income": -186000000, "net_income_to_common": -186000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 465000000, "total_current_assets": 2158000000, "total_assets": 24310000000, "short_term_debt": 1143000000, "long_term_debt": 14601000000, "total_debt": 15744000000, "total_liabilities": 21498000000, "total_equity": 2812000000, "shares_outstanding": 305000000, "goodwill_and_intangibles": 3906000000 }, "cash_flow": { "operating_cash_flow": 370000000, "capital_expenditure": 704000000, "free_cash_flow": 1074000000, "dividends_paid": 2000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91251, "ticker_id": 6490, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:17.809967+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-365000000", "ebitda": "737000000", "netIncome": "-186000000", "grossProfit": "-11000000", "depreciation": "None", "totalRevenue": "2080000000", "costOfRevenue": "2091000000", "interestIncome": "None", "incomeBeforeTax": "-581000000", "interestExpense": "216000000", "operatingIncome": "-184000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-395000000", "reportedCurrency": "USD", "netInterestIncome": "-216000000", "nonInterestIncome": "None", "operatingExpenses": "173000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2091000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1102000000", "sellingGeneralAndAdministrative": "162000000", "netIncomeFromContinuingOperations": "-186000000" }, "balance": { "goodwill": "1044000000", "inventory": "-6000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "24310000000", "longTermDebt": "14601000000", "shortTermDebt": "1143000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2862000000", "reportedCurrency": "USD", "retainedEarnings": "174000000", "totalLiabilities": "21498000000", "otherCurrentAssets": "480000000", "totalCurrentAssets": "2158000000", "currentLongTermDebt": "1143000000", "longTermInvestments": "None", "shortTermInvestments": "6000000", "currentNetReceivables": "1213000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22152000000", "currentAccountsPayable": "1134000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17844000000", "totalShareholderEquity": "2812000000", "capitalLeaseObligations": "2100000000", "otherCurrentLiabilities": "883000000", "totalCurrentLiabilities": "3337000000", "otherNonCurrentLiabilities": "473000000", "totalNonCurrentLiabilities": "18161000000", "cashAndShortTermInvestments": "465000000", "commonStockSharesOutstanding": "305000000", "intangibleAssetsExcludingGoodwill": "2862000000", "cashAndCashEquivalentsAtCarryingValue": "465000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-186000000", "profitLoss": "None", "dividendPayout": "2000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "370000000", "capitalExpenditures": "704000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "85000000", "cashflowFromInvestment": "-703000000", "stockBasedCompensation": "-52000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1120000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2080000000, "cost_of_revenue": 2091000000, "gross_profit": -11000000, "research_and_development": null, "selling_general_admin": 162000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -365000000, "depreciation_amortisation": 1102000000, "ebitda": 737000000, "interest_expense": 216000000, "interest_income": null, "other_non_operating": null, "pretax_income": -581000000, "tax_provision": -395000000, "effective_tax_rate": null, "net_income": -186000000, "net_income_continuing_ops": -186000000, "net_income_to_common": -186000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 465000000, "short_term_investments": 6000000, "net_receivables": 1213000000, "inventory": -6000000, "other_current_assets": null, "total_current_assets": 2158000000, "net_ppe": null, "goodwill": 1044000000, "intangible_assets": 2862000000, "goodwill_and_intangibles": 3906000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22152000000, "total_assets": 24310000000, "short_term_debt": 1143000000, "accounts_payable": 1134000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3337000000, "long_term_debt": 14601000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18161000000, "total_liabilities": 21498000000, "total_debt": 15744000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 174000000, "total_equity": 2812000000, "shares_outstanding": 305000000, "operating_cash_flow": 370000000, "stock_based_compensation": -52000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 704000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -703000000, "dividends_paid": 2000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 85000000, "free_cash_flow": 1074000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-365000000", "ebitda": "737000000", "netIncome": "-186000000", "grossProfit": "-11000000", "depreciation": "None", "totalRevenue": "2080000000", "costOfRevenue": "2091000000", "interestIncome": "None", "incomeBeforeTax": "-581000000", "interestExpense": "216000000", "operatingIncome": "-184000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-395000000", "reportedCurrency": "USD", "netInterestIncome": "-216000000", "nonInterestIncome": "None", "operatingExpenses": "173000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2091000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1102000000", "sellingGeneralAndAdministrative": "162000000", "netIncomeFromContinuingOperations": "-186000000" }, "balance": { "goodwill": "1044000000", "inventory": "-6000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "24310000000", "longTermDebt": "14601000000", "shortTermDebt": "1143000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2862000000", "reportedCurrency": "USD", "retainedEarnings": "174000000", "totalLiabilities": "21498000000", "otherCurrentAssets": "480000000", "totalCurrentAssets": "2158000000", "currentLongTermDebt": "1143000000", "longTermInvestments": "None", "shortTermInvestments": "6000000", "currentNetReceivables": "1213000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22152000000", "currentAccountsPayable": "1134000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17844000000", "totalShareholderEquity": "2812000000", "capitalLeaseObligations": "2100000000", "otherCurrentLiabilities": "883000000", "totalCurrentLiabilities": "3337000000", "otherNonCurrentLiabilities": "473000000", "totalNonCurrentLiabilities": "18161000000", "cashAndShortTermInvestments": "465000000", "commonStockSharesOutstanding": "305000000", "intangibleAssetsExcludingGoodwill": "2862000000", "cashAndCashEquivalentsAtCarryingValue": "465000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-186000000", "profitLoss": "None", "dividendPayout": "2000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "370000000", "capitalExpenditures": "704000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "85000000", "cashflowFromInvestment": "-703000000", "stockBasedCompensation": "-52000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1120000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:17.809967+00:00", "is_restated": false, "income_statement": { "revenue": 2184000000, "cost_of_revenue": 2265000000, "gross_profit": -81000000, "ebit": -285000000, "ebitda": 696000000, "pretax_income": -493000000, "tax_provision": -145000000, "net_income": -348000000, "net_income_to_common": -348000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 764000000, "total_current_assets": 2397000000, "total_assets": 24605000000, "short_term_debt": 1378000000, "long_term_debt": 14313000000, "total_debt": 15691000000, "total_liabilities": 21513000000, "total_equity": 3092000000, "shares_outstanding": 306000000, "goodwill_and_intangibles": 3907000000 }, "cash_flow": { "operating_cash_flow": 564000000, "capital_expenditure": 1239000000, "free_cash_flow": 1803000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91252, "ticker_id": 6490, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:17.809967+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-285000000", "ebitda": "696000000", "netIncome": "-348000000", "grossProfit": "-81000000", "depreciation": "None", "totalRevenue": "2184000000", "costOfRevenue": "2265000000", "interestIncome": "None", "incomeBeforeTax": "-493000000", "interestExpense": "208000000", "operatingIncome": "-322000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-145000000", "reportedCurrency": "USD", "netInterestIncome": "-218000000", "nonInterestIncome": "None", "operatingExpenses": "241000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2265000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "981000000", "sellingGeneralAndAdministrative": "38000000", "netIncomeFromContinuingOperations": "-348000000" }, "balance": { "goodwill": "1044000000", "inventory": "-284000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "24605000000", "longTermDebt": "14313000000", "shortTermDebt": "1378000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2863000000", "reportedCurrency": "USD", "retainedEarnings": "360000000", "totalLiabilities": "21513000000", "otherCurrentAssets": "442000000", "totalCurrentAssets": "2397000000", "currentLongTermDebt": "1378000000", "longTermInvestments": "None", "shortTermInvestments": "10000000", "currentNetReceivables": "1191000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22208000000", "currentAccountsPayable": "701000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17833000000", "totalShareholderEquity": "3092000000", "capitalLeaseObligations": "2142000000", "otherCurrentLiabilities": "860000000", "totalCurrentLiabilities": "3096000000", "otherNonCurrentLiabilities": "471000000", "totalNonCurrentLiabilities": "18417000000", "cashAndShortTermInvestments": "764000000", "commonStockSharesOutstanding": "306000000", "intangibleAssetsExcludingGoodwill": "2863000000", "cashAndCashEquivalentsAtCarryingValue": "764000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-348000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-113000000", "operatingCashflow": "564000000", "capitalExpenditures": "1239000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-520000000", "cashflowFromInvestment": "84000000", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "981000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2184000000, "cost_of_revenue": 2265000000, "gross_profit": -81000000, "research_and_development": null, "selling_general_admin": 38000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -285000000, "depreciation_amortisation": 981000000, "ebitda": 696000000, "interest_expense": 208000000, "interest_income": null, "other_non_operating": null, "pretax_income": -493000000, "tax_provision": -145000000, "effective_tax_rate": null, "net_income": -348000000, "net_income_continuing_ops": -348000000, "net_income_to_common": -348000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 764000000, "short_term_investments": 10000000, "net_receivables": 1191000000, "inventory": -284000000, "other_current_assets": null, "total_current_assets": 2397000000, "net_ppe": null, "goodwill": 1044000000, "intangible_assets": 2863000000, "goodwill_and_intangibles": 3907000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22208000000, "total_assets": 24605000000, "short_term_debt": 1378000000, "accounts_payable": 701000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3096000000, "long_term_debt": 14313000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18417000000, "total_liabilities": 21513000000, "total_debt": 15691000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 360000000, "total_equity": 3092000000, "shares_outstanding": 306000000, "operating_cash_flow": 564000000, "stock_based_compensation": 22000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1239000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 84000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -520000000, "free_cash_flow": 1803000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-285000000", "ebitda": "696000000", "netIncome": "-348000000", "grossProfit": "-81000000", "depreciation": "None", "totalRevenue": "2184000000", "costOfRevenue": "2265000000", "interestIncome": "None", "incomeBeforeTax": "-493000000", "interestExpense": "208000000", "operatingIncome": "-322000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-145000000", "reportedCurrency": "USD", "netInterestIncome": "-218000000", "nonInterestIncome": "None", "operatingExpenses": "241000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2265000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "981000000", "sellingGeneralAndAdministrative": "38000000", "netIncomeFromContinuingOperations": "-348000000" }, "balance": { "goodwill": "1044000000", "inventory": "-284000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "24605000000", "longTermDebt": "14313000000", "shortTermDebt": "1378000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2863000000", "reportedCurrency": "USD", "retainedEarnings": "360000000", "totalLiabilities": "21513000000", "otherCurrentAssets": "442000000", "totalCurrentAssets": "2397000000", "currentLongTermDebt": "1378000000", "longTermInvestments": "None", "shortTermInvestments": "10000000", "currentNetReceivables": "1191000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22208000000", "currentAccountsPayable": "701000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17833000000", "totalShareholderEquity": "3092000000", "capitalLeaseObligations": "2142000000", "otherCurrentLiabilities": "860000000", "totalCurrentLiabilities": "3096000000", "otherNonCurrentLiabilities": "471000000", "totalNonCurrentLiabilities": "18417000000", "cashAndShortTermInvestments": "764000000", "commonStockSharesOutstanding": "306000000", "intangibleAssetsExcludingGoodwill": "2863000000", "cashAndCashEquivalentsAtCarryingValue": "764000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-348000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-113000000", "operatingCashflow": "564000000", "capitalExpenditures": "1239000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-520000000", "cashflowFromInvestment": "84000000", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "981000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:17.809967+00:00", "is_restated": false, "income_statement": { "revenue": 2703000000, "cost_of_revenue": 2033000000, "gross_profit": 670000000, "ebit": 777000000, "ebitda": 1416000000, "pretax_income": 559000000, "tax_provision": -70000000, "net_income": 629000000, "net_income_to_common": 629000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 594000000, "total_current_assets": 2463000000, "total_assets": 25554000000, "short_term_debt": 1479000000, "long_term_debt": 15832000000, "total_debt": 17311000000, "total_liabilities": 22164000000, "total_equity": 3390000000, "shares_outstanding": 327000000, "goodwill_and_intangibles": 3925000000 }, "cash_flow": { "operating_cash_flow": 851000000, "capital_expenditure": 1797000000, "free_cash_flow": 2648000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91254, "ticker_id": 6490, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:17.809967+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "777000000", "ebitda": "1416000000", "netIncome": "629000000", "grossProfit": "670000000", "depreciation": "None", "totalRevenue": "2703000000", "costOfRevenue": "2033000000", "interestIncome": "None", "incomeBeforeTax": "559000000", "interestExpense": "218000000", "operatingIncome": "453000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-70000000", "reportedCurrency": "USD", "netInterestIncome": "-225000000", "nonInterestIncome": "None", "operatingExpenses": "217000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2033000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "639000000", "sellingGeneralAndAdministrative": "209000000", "netIncomeFromContinuingOperations": "629000000" }, "balance": { "goodwill": "1044000000", "inventory": "462000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "25554000000", "longTermDebt": "15832000000", "shortTermDebt": "1479000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2881000000", "reportedCurrency": "USD", "retainedEarnings": "708000000", "totalLiabilities": "22164000000", "otherCurrentAssets": "462000000", "totalCurrentAssets": "2463000000", "currentLongTermDebt": "181000000", "longTermInvestments": "None", "shortTermInvestments": "24000000", "currentNetReceivables": "1407000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23090000000", "currentAccountsPayable": "790000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18107000000", "totalShareholderEquity": "3390000000", "capitalLeaseObligations": "2094000000", "otherCurrentLiabilities": "896000000", "totalCurrentLiabilities": "3380000000", "otherNonCurrentLiabilities": "472000000", "totalNonCurrentLiabilities": "18784000000", "cashAndShortTermInvestments": "594000000", "commonStockSharesOutstanding": "327000000", "intangibleAssetsExcludingGoodwill": "2881000000", "cashAndCashEquivalentsAtCarryingValue": "594000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "629000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-36000000", "operatingCashflow": "851000000", "capitalExpenditures": "1797000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-568000000", "cashflowFromInvestment": "-383000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "639000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2703000000, "cost_of_revenue": 2033000000, "gross_profit": 670000000, "research_and_development": null, "selling_general_admin": 209000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 777000000, "depreciation_amortisation": 639000000, "ebitda": 1416000000, "interest_expense": 218000000, "interest_income": null, "other_non_operating": null, "pretax_income": 559000000, "tax_provision": -70000000, "effective_tax_rate": null, "net_income": 629000000, "net_income_continuing_ops": 629000000, "net_income_to_common": 629000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 594000000, "short_term_investments": 24000000, "net_receivables": 1407000000, "inventory": 462000000, "other_current_assets": null, "total_current_assets": 2463000000, "net_ppe": null, "goodwill": 1044000000, "intangible_assets": 2881000000, "goodwill_and_intangibles": 3925000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23090000000, "total_assets": 25554000000, "short_term_debt": 1479000000, "accounts_payable": 790000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3380000000, "long_term_debt": 15832000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18784000000, "total_liabilities": 22164000000, "total_debt": 17311000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 708000000, "total_equity": 3390000000, "shares_outstanding": 327000000, "operating_cash_flow": 851000000, "stock_based_compensation": 21000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1797000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -383000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -568000000, "free_cash_flow": 2648000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "777000000", "ebitda": "1416000000", "netIncome": "629000000", "grossProfit": "670000000", "depreciation": "None", "totalRevenue": "2703000000", "costOfRevenue": "2033000000", "interestIncome": "None", "incomeBeforeTax": "559000000", "interestExpense": "218000000", "operatingIncome": "453000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-70000000", "reportedCurrency": "USD", "netInterestIncome": "-225000000", "nonInterestIncome": "None", "operatingExpenses": "217000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2033000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "639000000", "sellingGeneralAndAdministrative": "209000000", "netIncomeFromContinuingOperations": "629000000" }, "balance": { "goodwill": "1044000000", "inventory": "462000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "25554000000", "longTermDebt": "15832000000", "shortTermDebt": "1479000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2881000000", "reportedCurrency": "USD", "retainedEarnings": "708000000", "totalLiabilities": "22164000000", "otherCurrentAssets": "462000000", "totalCurrentAssets": "2463000000", "currentLongTermDebt": "181000000", "longTermInvestments": "None", "shortTermInvestments": "24000000", "currentNetReceivables": "1407000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23090000000", "currentAccountsPayable": "790000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18107000000", "totalShareholderEquity": "3390000000", "capitalLeaseObligations": "2094000000", "otherCurrentLiabilities": "896000000", "totalCurrentLiabilities": "3380000000", "otherNonCurrentLiabilities": "472000000", "totalNonCurrentLiabilities": "18784000000", "cashAndShortTermInvestments": "594000000", "commonStockSharesOutstanding": "327000000", "intangibleAssetsExcludingGoodwill": "2881000000", "cashAndCashEquivalentsAtCarryingValue": "594000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "629000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-36000000", "operatingCashflow": "851000000", "capitalExpenditures": "1797000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-568000000", "cashflowFromInvestment": "-383000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "639000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:17.809967+00:00", "is_restated": false, "income_statement": { "revenue": 2437000000, "cost_of_revenue": 1708000000, "gross_profit": 729000000, "ebit": 353000000, "ebitda": 817000000, "pretax_income": 158000000, "tax_provision": 19000000, "net_income": 139000000, "net_income_to_common": 139000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 681000000, "total_current_assets": 2457000000, "total_assets": 26094000000, "short_term_debt": 1541000000, "long_term_debt": 16070000000, "total_debt": 17611000000, "total_liabilities": 22420000000, "total_equity": 3674000000, "shares_outstanding": 315000000, "goodwill_and_intangibles": 3927000000 }, "cash_flow": { "operating_cash_flow": 497000000, "capital_expenditure": 3797000000, "free_cash_flow": 4294000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 91255, "ticker_id": 6490, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:20:17.809967+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "353000000", "ebitda": "817000000", "netIncome": "139000000", "grossProfit": "729000000", "depreciation": "None", "totalRevenue": "2437000000", "costOfRevenue": "1708000000", "interestIncome": "None", "incomeBeforeTax": "158000000", "interestExpense": "195000000", "operatingIncome": "444000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "19000000", "reportedCurrency": "USD", "netInterestIncome": "-188000000", "nonInterestIncome": "None", "operatingExpenses": "285000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-98000000", "costofGoodsAndServicesSold": "1708000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "464000000", "sellingGeneralAndAdministrative": "285000000", "netIncomeFromContinuingOperations": "139000000" }, "balance": { "goodwill": "1044000000", "inventory": "484000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "26094000000", "longTermDebt": "16070000000", "shortTermDebt": "1541000000", "treasuryStock": "-3338000000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2883000000", "reportedCurrency": "USD", "retainedEarnings": "-717000000", "totalLiabilities": "22420000000", "otherCurrentAssets": "484000000", "totalCurrentAssets": "2457000000", "currentLongTermDebt": "500000000", "longTermInvestments": "None", "shortTermInvestments": "30000000", "currentNetReceivables": "1292000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23637000000", "currentAccountsPayable": "935000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15845000000", "shortLongTermDebtTotal": "18642000000", "totalShareholderEquity": "3674000000", "capitalLeaseObligations": "2072000000", "otherCurrentLiabilities": "969000000", "totalCurrentLiabilities": "3672000000", "otherNonCurrentLiabilities": "2907000000", "totalNonCurrentLiabilities": "18748000000", "cashAndShortTermInvestments": "681000000", "commonStockSharesOutstanding": "315000000", "intangibleAssetsExcludingGoodwill": "2883000000", "cashAndCashEquivalentsAtCarryingValue": "681000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "139000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "63000000", "operatingCashflow": "497000000", "capitalExpenditures": "3797000000", "changeInReceivables": "-284000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1662000000", "cashflowFromInvestment": "-2237000000", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-78000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-104000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "450000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2437000000, "cost_of_revenue": 1708000000, "gross_profit": 729000000, "research_and_development": null, "selling_general_admin": 285000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 353000000, "depreciation_amortisation": 464000000, "ebitda": 817000000, "interest_expense": 195000000, "interest_income": null, "other_non_operating": null, "pretax_income": 158000000, "tax_provision": 19000000, "effective_tax_rate": null, "net_income": 139000000, "net_income_continuing_ops": 139000000, "net_income_to_common": 139000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 681000000, "short_term_investments": 30000000, "net_receivables": 1292000000, "inventory": 484000000, "other_current_assets": null, "total_current_assets": 2457000000, "net_ppe": null, "goodwill": 1044000000, "intangible_assets": 2883000000, "goodwill_and_intangibles": 3927000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23637000000, "total_assets": 26094000000, "short_term_debt": 1541000000, "accounts_payable": 935000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3672000000, "long_term_debt": 16070000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18748000000, "total_liabilities": 22420000000, "total_debt": 17611000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -717000000, "total_equity": 3674000000, "shares_outstanding": 315000000, "operating_cash_flow": 497000000, "stock_based_compensation": 22000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3797000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2237000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1662000000, "free_cash_flow": 4294000000, "net_change_in_cash": -78000000 }, "raw_data": { "income": { "ebit": "353000000", "ebitda": "817000000", "netIncome": "139000000", "grossProfit": "729000000", "depreciation": "None", "totalRevenue": "2437000000", "costOfRevenue": "1708000000", "interestIncome": "None", "incomeBeforeTax": "158000000", "interestExpense": "195000000", "operatingIncome": "444000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "19000000", "reportedCurrency": "USD", "netInterestIncome": "-188000000", "nonInterestIncome": "None", "operatingExpenses": "285000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-98000000", "costofGoodsAndServicesSold": "1708000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "464000000", "sellingGeneralAndAdministrative": "285000000", "netIncomeFromContinuingOperations": "139000000" }, "balance": { "goodwill": "1044000000", "inventory": "484000000", "commonStock": "5000000", "currentDebt": "None", "investments": "None", "totalAssets": "26094000000", "longTermDebt": "16070000000", "shortTermDebt": "1541000000", "treasuryStock": "-3338000000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2883000000", "reportedCurrency": "USD", "retainedEarnings": "-717000000", "totalLiabilities": "22420000000", "otherCurrentAssets": "484000000", "totalCurrentAssets": "2457000000", "currentLongTermDebt": "500000000", "longTermInvestments": "None", "shortTermInvestments": "30000000", "currentNetReceivables": "1292000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23637000000", "currentAccountsPayable": "935000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15845000000", "shortLongTermDebtTotal": "18642000000", "totalShareholderEquity": "3674000000", "capitalLeaseObligations": "2072000000", "otherCurrentLiabilities": "969000000", "totalCurrentLiabilities": "3672000000", "otherNonCurrentLiabilities": "2907000000", "totalNonCurrentLiabilities": "18748000000", "cashAndShortTermInvestments": "681000000", "commonStockSharesOutstanding": "315000000", "intangibleAssetsExcludingGoodwill": "2883000000", "cashAndCashEquivalentsAtCarryingValue": "681000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "139000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "63000000", "operatingCashflow": "497000000", "capitalExpenditures": "3797000000", "changeInReceivables": "-284000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1662000000", "cashflowFromInvestment": "-2237000000", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-78000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-104000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "450000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "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": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }