{ "ticker": { "uuid": "8f15905c-482b-48df-9490-e6ffc63a1494", "symbol": "TROX", "name": "Tronox Holdings PLC", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/8f15905c-482b-48df-9490-e6ffc63a1494/", "api_url": "https://sharemaestro.com/factors/api/tickers/8f15905c-482b-48df-9490-e6ffc63a1494/" }, "ticker_metadata": { "id": 4028, "uuid": "8f15905c-482b-48df-9490-e6ffc63a1494", "symbol": "TROX", "name": "Tronox Holdings PLC", "asset_type": "equity", "market_cap": 1268217000, "stock_exchange_id": 3, "industry": "Chemicals", "sector": "Basic Materials", "description": "Tronox Holdings plc is a vertically integrated manufacturer of TiO2 pigment in North America, South and Central America, Europe, the Middle East, Africa and Asia Pacific. The company is headquartered in Stamford, Connecticut.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "8f15905c-482b-48df-9490-e6ffc63a1494", "symbol": "TROX", "name": "Tronox Holdings PLC", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/8f15905c-482b-48df-9490-e6ffc63a1494/", "api_url": "https://sharemaestro.com/factors/api/tickers/8f15905c-482b-48df-9490-e6ffc63a1494/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.73, "value": 0.79, "quality": 0.04, "momentum": 0.8, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 7.34, "market_cap": 1166245260, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0674, "shareholder_yield": 0.048, "roe": -0.3584, "piotroski_f_score": 2, "momentum_12_1": 0.5588, "volatility_252d": 0.938 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:56.151063+00:00", "batch_id": "" }, "size": { "price_close": 7.34, "market_cap": 1166245260, "market_cap_usd": 1166245260, "enterprise_value": 4358245260, "shares_outstanding": 158889000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.9048, "ptbv_ratio": 1.0789, "ps_ratio": 0.4001, "pcf_ratio": 50.7063, "pfcf_ratio": 3.6332, "ev_ebitda": 14.8378, "ev_ebit": -187.2581, "ev_sales": 1.4951, "ev_fcf": 13.5771, "earnings_yield": null, "fcf_yield": 0.0737, "price_to_sales": 0.4001, "price_to_book": 0.9048, "price_to_cashflow": 50.7063, "ebitda_to_ev": 0.0674, "sales_yield": 0.6688 }, "yield": { "dividend_yield": 0.048, "buyback_yield": 0, "shareholder_yield": 0.048, "debt_paydown_yield": null, "total_yield": 0.048 }, "quality": { "gross_margin": 0.0642, "operating_margin": -0.008, "net_margin": -0.1585, "ebitda_margin": 0.1008, "fcf_margin": 0.1101, "roe": -0.3584, "roa": -0.0763, "roic": -0.0039, "roc_greenblatt": null, "asset_turnover": 0.4813, "cash_conversion": -0.6948, "accruals_ratio": -0.0801, "sbc_to_revenue": 0.0072, "piotroski_f_score": 2, "altman_z_score": 0.8513, "earnings_stability_5y": 0.7925, "revenue_stability_5y": 0.1167, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0309, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.6742, "net_debt_to_ebitda": 10.8673, "debt_to_assets": 0.5478, "interest_coverage": -0.1164, "current_ratio": 2.4201, "quick_ratio": 0.6581, "net_debt": 3192000000, "local_beta": 0.0056, "volatility_252d": 0.938, "volatility_60d": 2.005, "max_drawdown_12m": -0.4605, "risk_adjusted_momentum": 0.5957 }, "growth": { "revenue_growth_1y": -0.0405, "revenue_growth_3y_cagr": -0.058, "revenue_growth_5y_cagr": 0.0092, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.5421, "book_value_growth_1y": -0.1982, "revenue_growth": -0.0405, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1633, "price_return_3m": 0.1283, "price_return_6m": 0.9356, "price_return_9m": 0.6821, "price_return_12m": 0.3041, "price_return_12m_ex1m": 0.5588, "momentum_6m": 0.9356, "momentum_12m": 0.3041, "momentum_12_1": 0.5588, "distance_from_52w_high": -0.2856, "distance_from_52w_low": 1.4381, "relative_strength": 0.2042 }, "raw_ttm": { "revenue_ttm": 2915000000, "gross_profit_ttm": 187000000, "ebit_ttm": -23274000, "ebitda_ttm": 293726000, "net_income_ttm": -462000000, "eps_diluted_ttm": -2.9077, "operating_cash_flow_ttm": 23000000, "capital_expenditure_ttm": 298000000, "fcf_ttm": 321000000, "dividends_paid_ttm": 56000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 200000000, "cash_and_equivalents": 126000000, "total_current_assets": 2166000000, "total_current_liabilities": 895000000, "net_ppe": null, "total_assets": 6057000000, "total_debt": 3318000000, "total_equity": 1289000000, "net_working_capital": 1339000000, "book_value_per_share": 8.1126, "retained_earnings": -73000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1081000000, "tangible_book_per_share": 6.8035 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 17, "rank_ptbv": 19, "rank_ps": 11, "rank_pcf": 93, "rank_ev_ebitda": 63, "rank_ev_ebit": 3, "rank_earnings_yield": 50, "rank_fcf_yield": 54, "rank_dividend_yield": 15, "rank_shareholder_yield": 16, "rank_total_yield": 16, "rank_roe": 89, "rank_roc": 50, "rank_roic": 80, "rank_gross_margin": 95, "rank_fcf_margin": 67, "rank_piotroski": 98, "rank_accruals": 28, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 84, "rank_momentum_12m": 36, "rank_momentum_12m_ex1m": 21, "rank_relative_strength": 34 }, "composites": { "value_composite": 21, "quality_composite": 96, "momentum_composite": 20, "growth_composite": 82, "yield_composite": 11, "svqf_composite": 34, "vc1_composite": 31, "vc2_composite": 25, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 27, "quality_value_composite": 0.1778, "os_score": 0.73, "value_percentile": 0.79, "quality_percentile": 0.04, "momentum_percentile": 0.8, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 33, "small_cap_core_rank": 30, "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": 5126, "ticker_id": 4028, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:56.151063+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.34, "market_cap": 1166245260, "market_cap_usd": 1166245260, "enterprise_value": 4358245260, "shares_outstanding": 158889000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.90476746, "ptbv_ratio": 1.07885778, "ps_ratio": 0.40008414, "pcf_ratio": 50.70631565, "pfcf_ratio": 3.6331628, "ev_ebitda": 14.83779189, "ev_ebit": -187.25811034, "ev_sales": 1.49510987, "ev_fcf": 13.57708804, "earnings_yield": null, "fcf_yield": 0.0736535, "dividend_yield": 0.04801734, "buyback_yield": 0, "shareholder_yield": 0.04801734, "debt_paydown_yield": null, "total_yield": 0.04801734, "gross_margin": 0.06415094, "operating_margin": -0.00798422, "net_margin": -0.15849057, "ebitda_margin": 0.10076364, "fcf_margin": 0.11012007, "roe": -0.35841738, "roa": -0.07627538, "roic": -0.00389545, "roc_greenblatt": null, "asset_turnover": 0.48126135, "cash_conversion": -0.69480519, "accruals_ratio": -0.08007264, "sbc_to_revenue": 0.00720412, "debt_to_equity": 3.67416602, "net_debt_to_ebitda": 10.86727086, "debt_to_assets": 0.54779594, "interest_coverage": -0.11637, "current_ratio": 2.42011173, "quick_ratio": 0.65810056, "net_debt": 3192000000, "revenue_growth_1y": -0.04048716, "revenue_growth_3y_cagr": -0.05802043, "revenue_growth_5y_cagr": 0.00918434, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.54208274, "book_value_growth_1y": -0.19815442, "piotroski_f_score": 2, "altman_z_score": 0.85126657, "earnings_stability_5y": 0.792457, "revenue_stability_5y": 0.116749, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.16334207, "price_return_3m": 0.12834545, "price_return_6m": 0.93560296, "price_return_9m": 0.68209735, "price_return_12m": 0.30414697, "price_return_12m_ex1m": 0.55875768, "distance_from_52w_high": -0.28563782, "distance_from_52w_low": 1.43805222, "relative_strength": 0.20418339, "local_beta": 0.0056, "volatility_252d": 0.937972, "volatility_60d": 2.005032, "max_drawdown_12m": -0.46048529, "revenue_ttm": 2915000000, "gross_profit_ttm": 187000000, "ebit_ttm": -23274000, "ebitda_ttm": 293726000, "net_income_ttm": -462000000, "eps_diluted_ttm": -2.90769027, "operating_cash_flow_ttm": 23000000, "capital_expenditure_ttm": 298000000, "fcf_ttm": 321000000, "dividends_paid_ttm": 56000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 200000000, "cash_and_equivalents": 126000000, "total_current_assets": 2166000000, "total_current_liabilities": 895000000, "net_ppe": null, "total_assets": 6057000000, "total_debt": 3318000000, "total_equity": 1289000000, "net_working_capital": 1339000000, "book_value_per_share": 8.11258174, "retained_earnings": -73000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1081000000, "tangible_book_per_share": 6.80349175, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 17, "rank_ptbv": 19, "rank_ps": 11, "rank_pcf": 93, "rank_ev_ebitda": 63, "rank_ev_ebit": 3, "rank_earnings_yield": 50, "rank_fcf_yield": 54, "rank_dividend_yield": 15, "rank_shareholder_yield": 16, "rank_total_yield": 16, "rank_roe": 89, "rank_roc": 50, "rank_roic": 80, "rank_gross_margin": 95, "rank_fcf_margin": 67, "rank_piotroski": 98, "rank_accruals": 28, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 84, "rank_momentum_12m": 36, "rank_momentum_12m_ex1m": 21, "rank_relative_strength": 34, "value_composite": 21, "quality_composite": 96, "momentum_composite": 20, "growth_composite": 82, "yield_composite": 11, "svqf_composite": 34, "vc1_composite": 31, "vc2_composite": 25, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 27, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 33, "small_cap_core_rank": 30, "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": 7.34, "os": 0.73, "value": 0.79, "quality": 0.04, "momentum": 0.8, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.048, "roe": -0.3584, "momentum_12_1": 0.5588, "complete_fields": { "id": 5126, "ticker_id": 4028, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:56.151063+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.34, "market_cap": 1166245260, "market_cap_usd": 1166245260, "enterprise_value": 4358245260, "shares_outstanding": 158889000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.90476746, "ptbv_ratio": 1.07885778, "ps_ratio": 0.40008414, "pcf_ratio": 50.70631565, "pfcf_ratio": 3.6331628, "ev_ebitda": 14.83779189, "ev_ebit": -187.25811034, "ev_sales": 1.49510987, "ev_fcf": 13.57708804, "earnings_yield": null, "fcf_yield": 0.0736535, "dividend_yield": 0.04801734, "buyback_yield": 0, "shareholder_yield": 0.04801734, "debt_paydown_yield": null, "total_yield": 0.04801734, "gross_margin": 0.06415094, "operating_margin": -0.00798422, "net_margin": -0.15849057, "ebitda_margin": 0.10076364, "fcf_margin": 0.11012007, "roe": -0.35841738, "roa": -0.07627538, "roic": -0.00389545, "roc_greenblatt": null, "asset_turnover": 0.48126135, "cash_conversion": -0.69480519, "accruals_ratio": -0.08007264, "sbc_to_revenue": 0.00720412, "debt_to_equity": 3.67416602, "net_debt_to_ebitda": 10.86727086, "debt_to_assets": 0.54779594, "interest_coverage": -0.11637, "current_ratio": 2.42011173, "quick_ratio": 0.65810056, "net_debt": 3192000000, "revenue_growth_1y": -0.04048716, "revenue_growth_3y_cagr": -0.05802043, "revenue_growth_5y_cagr": 0.00918434, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.54208274, "book_value_growth_1y": -0.19815442, "piotroski_f_score": 2, "altman_z_score": 0.85126657, "earnings_stability_5y": 0.792457, "revenue_stability_5y": 0.116749, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.16334207, "price_return_3m": 0.12834545, "price_return_6m": 0.93560296, "price_return_9m": 0.68209735, "price_return_12m": 0.30414697, "price_return_12m_ex1m": 0.55875768, "distance_from_52w_high": -0.28563782, "distance_from_52w_low": 1.43805222, "relative_strength": 0.20418339, "local_beta": 0.0056, "volatility_252d": 0.937972, "volatility_60d": 2.005032, "max_drawdown_12m": -0.46048529, "revenue_ttm": 2915000000, "gross_profit_ttm": 187000000, "ebit_ttm": -23274000, "ebitda_ttm": 293726000, "net_income_ttm": -462000000, "eps_diluted_ttm": -2.90769027, "operating_cash_flow_ttm": 23000000, "capital_expenditure_ttm": 298000000, "fcf_ttm": 321000000, "dividends_paid_ttm": 56000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 200000000, "cash_and_equivalents": 126000000, "total_current_assets": 2166000000, "total_current_liabilities": 895000000, "net_ppe": null, "total_assets": 6057000000, "total_debt": 3318000000, "total_equity": 1289000000, "net_working_capital": 1339000000, "book_value_per_share": 8.11258174, "retained_earnings": -73000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1081000000, "tangible_book_per_share": 6.80349175, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 17, "rank_ptbv": 19, "rank_ps": 11, "rank_pcf": 93, "rank_ev_ebitda": 63, "rank_ev_ebit": 3, "rank_earnings_yield": 50, "rank_fcf_yield": 54, "rank_dividend_yield": 15, "rank_shareholder_yield": 16, "rank_total_yield": 16, "rank_roe": 89, "rank_roc": 50, "rank_roic": 80, "rank_gross_margin": 95, "rank_fcf_margin": 67, "rank_piotroski": 98, "rank_accruals": 28, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 84, "rank_momentum_12m": 36, "rank_momentum_12m_ex1m": 21, "rank_relative_strength": 34, "value_composite": 21, "quality_composite": 96, "momentum_composite": 20, "growth_composite": 82, "yield_composite": 11, "svqf_composite": 34, "vc1_composite": 31, "vc2_composite": 25, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 27, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 33, "small_cap_core_rank": 30, "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": "2026-06-07T03:40:20.915995+00:00", "is_restated": false, "income_statement": { "revenue": 2887000000, "cost_of_revenue": 2658000000, "gross_profit": 229000000, "ebit": -30000000, "ebitda": 293000000, "pretax_income": -458000000, "tax_provision": 15000000, "net_income": -470000000, "net_income_to_common": -470000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 211000000, "total_current_assets": 2265000000, "total_assets": 6217000000, "short_term_debt": 162000000, "long_term_debt": 3132000000, "total_debt": 3294000000, "total_liabilities": 4768000000, "total_equity": 1418000000, "shares_outstanding": 158484000, "goodwill_and_intangibles": 214000000 }, "cash_flow": { "operating_cash_flow": 60000, "capital_expenditure": 341000, "free_cash_flow": 401000, "dividends_paid": 48000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343079, "ticker_id": 4028, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:20.915995+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-30000000", "ebitda": "293000000", "netIncome": "-470000000", "grossProfit": "229000000", "depreciation": "None", "totalRevenue": "2887000000", "costOfRevenue": "2658000000", "interestIncome": "6000000", "incomeBeforeTax": "-458000000", "interestExpense": "189000000", "operatingIncome": "-30000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "15000000", "reportedCurrency": "USD", "netInterestIncome": "-183000000", "nonInterestIncome": "None", "operatingExpenses": "259000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2658000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "323000000", "sellingGeneralAndAdministrative": "290000000", "netIncomeFromContinuingOperations": "-473000000" }, "balance": { "goodwill": "None", "inventory": "1652000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6217000000", "longTermDebt": "3132000000", "shortTermDebt": "162000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "214000000", "reportedCurrency": "USD", "retainedEarnings": "30000000", "totalLiabilities": "4768000000", "otherCurrentAssets": "112000000", "totalCurrentAssets": "2265000000", "currentLongTermDebt": "90000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "290000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3952000000", "currentAccountsPayable": "481000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3590000000", "totalShareholderEquity": "1418000000", "capitalLeaseObligations": "170000000", "otherCurrentLiabilities": "275998000", "totalCurrentLiabilities": "919000000", "otherNonCurrentLiabilities": "82000000", "totalNonCurrentLiabilities": "3849000000", "cashAndShortTermInvestments": "211000000", "commonStockSharesOutstanding": "158484000", "intangibleAssetsExcludingGoodwill": "214000000", "cashAndCashEquivalentsAtCarryingValue": "211000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-473000", "profitLoss": "None", "dividendPayout": "48000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-26000000", "operatingCashflow": "60000", "capitalExpenditures": "341000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "321000", "cashflowFromInvestment": "-328000", "stockBasedCompensation": "20000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "302000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2887000000, "cost_of_revenue": 2658000000, "gross_profit": 229000000, "research_and_development": 15000000, "selling_general_admin": 290000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -30000000, "depreciation_amortisation": 323000000, "ebitda": 293000000, "interest_expense": 189000000, "interest_income": null, "other_non_operating": null, "pretax_income": -458000000, "tax_provision": 15000000, "effective_tax_rate": null, "net_income": -470000000, "net_income_continuing_ops": -473000000, "net_income_to_common": -470000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 211000000, "short_term_investments": null, "net_receivables": 290000000, "inventory": 1652000000, "other_current_assets": null, "total_current_assets": 2265000000, "net_ppe": null, "goodwill": null, "intangible_assets": 214000000, "goodwill_and_intangibles": 214000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3952000000, "total_assets": 6217000000, "short_term_debt": 162000000, "accounts_payable": 481000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 919000000, "long_term_debt": 3132000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3849000000, "total_liabilities": 4768000000, "total_debt": 3294000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 30000000, "total_equity": 1418000000, "shares_outstanding": 158484000, "operating_cash_flow": 60000, "stock_based_compensation": 20000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 341000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -328000, "dividends_paid": 48000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 321000, "free_cash_flow": 401000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-30000000", "ebitda": "293000000", "netIncome": "-470000000", "grossProfit": "229000000", "depreciation": "None", "totalRevenue": "2887000000", "costOfRevenue": "2658000000", "interestIncome": "6000000", "incomeBeforeTax": "-458000000", "interestExpense": "189000000", "operatingIncome": "-30000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "15000000", "reportedCurrency": "USD", "netInterestIncome": "-183000000", "nonInterestIncome": "None", "operatingExpenses": "259000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2658000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "323000000", "sellingGeneralAndAdministrative": "290000000", "netIncomeFromContinuingOperations": "-473000000" }, "balance": { "goodwill": "None", "inventory": "1652000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6217000000", "longTermDebt": "3132000000", "shortTermDebt": "162000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "214000000", "reportedCurrency": "USD", "retainedEarnings": "30000000", "totalLiabilities": "4768000000", "otherCurrentAssets": "112000000", "totalCurrentAssets": "2265000000", "currentLongTermDebt": "90000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "290000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3952000000", "currentAccountsPayable": "481000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3590000000", "totalShareholderEquity": "1418000000", "capitalLeaseObligations": "170000000", "otherCurrentLiabilities": "275998000", "totalCurrentLiabilities": "919000000", "otherNonCurrentLiabilities": "82000000", "totalNonCurrentLiabilities": "3849000000", "cashAndShortTermInvestments": "211000000", "commonStockSharesOutstanding": "158484000", "intangibleAssetsExcludingGoodwill": "214000000", "cashAndCashEquivalentsAtCarryingValue": "211000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-473000", "profitLoss": "None", "dividendPayout": "48000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-26000000", "operatingCashflow": "60000", "capitalExpenditures": "341000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "321000", "cashflowFromInvestment": "-328000", "stockBasedCompensation": "20000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "302000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:20.915995+00:00", "is_restated": false, "income_statement": { "revenue": 3074000000, "cost_of_revenue": 2559000000, "gross_profit": 515000000, "ebit": 240000000, "ebitda": 525000000, "pretax_income": 73000000, "tax_provision": 127000000, "net_income": -48000000, "net_income_to_common": -48000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151000000, "total_current_assets": 2155000000, "total_assets": 6038000000, "short_term_debt": 124000000, "long_term_debt": 2759000000, "total_debt": 2883000000, "total_liabilities": 4247000000, "total_equity": 1761000000, "shares_outstanding": 157819000, "goodwill_and_intangibles": 244000000 }, "cash_flow": { "operating_cash_flow": 300000000, "capital_expenditure": 370000000, "free_cash_flow": 670000000, "dividends_paid": 80000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343084, "ticker_id": 4028, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:20.915995+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "240000000", "ebitda": "525000000", "netIncome": "-48000000", "grossProfit": "515000000", "depreciation": "None", "totalRevenue": "3074000000", "costOfRevenue": "2559000000", "interestIncome": "10000000", "incomeBeforeTax": "73000000", "interestExpense": "167000000", "operatingIncome": "219000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "127000000", "reportedCurrency": "USD", "netInterestIncome": "-157000000", "nonInterestIncome": "None", "operatingExpenses": "296000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2559000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "285000000", "sellingGeneralAndAdministrative": "296000000", "netIncomeFromContinuingOperations": "-54000000" }, "balance": { "goodwill": "None", "inventory": "1551000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6038000000", "longTermDebt": "2759000000", "shortTermDebt": "124000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "244000000", "reportedCurrency": "USD", "retainedEarnings": "555000000", "totalLiabilities": "4247000000", "otherCurrentAssets": "185000000", "totalCurrentAssets": "2155000000", "currentLongTermDebt": "100000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "268000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3883000000", "currentAccountsPayable": "499000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2990000000", "totalShareholderEquity": "1761000000", "capitalLeaseObligations": "131000000", "otherCurrentLiabilities": "238000000", "totalCurrentLiabilities": "874000000", "otherNonCurrentLiabilities": "76000000", "totalNonCurrentLiabilities": "3373000000", "cashAndShortTermInvestments": "151000000", "commonStockSharesOutstanding": "157819000", "intangibleAssetsExcludingGoodwill": "244000000", "cashAndCashEquivalentsAtCarryingValue": "151000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48000000", "profitLoss": "None", "dividendPayout": "80000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-115000000", "operatingCashflow": "300000000", "capitalExpenditures": "370000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71000000", "cashflowFromInvestment": "-343000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "254000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3074000000, "cost_of_revenue": 2559000000, "gross_profit": 515000000, "research_and_development": 14000000, "selling_general_admin": 296000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 240000000, "depreciation_amortisation": 285000000, "ebitda": 525000000, "interest_expense": 167000000, "interest_income": null, "other_non_operating": null, "pretax_income": 73000000, "tax_provision": 127000000, "effective_tax_rate": null, "net_income": -48000000, "net_income_continuing_ops": -54000000, "net_income_to_common": -48000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 151000000, "short_term_investments": null, "net_receivables": 268000000, "inventory": 1551000000, "other_current_assets": null, "total_current_assets": 2155000000, "net_ppe": null, "goodwill": null, "intangible_assets": 244000000, "goodwill_and_intangibles": 244000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3883000000, "total_assets": 6038000000, "short_term_debt": 124000000, "accounts_payable": 499000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 874000000, "long_term_debt": 2759000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3373000000, "total_liabilities": 4247000000, "total_debt": 2883000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 555000000, "total_equity": 1761000000, "shares_outstanding": 157819000, "operating_cash_flow": 300000000, "stock_based_compensation": 21000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 370000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -343000000, "dividends_paid": 80000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -71000000, "free_cash_flow": 670000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "240000000", "ebitda": "525000000", "netIncome": "-48000000", "grossProfit": "515000000", "depreciation": "None", "totalRevenue": "3074000000", "costOfRevenue": "2559000000", "interestIncome": "10000000", "incomeBeforeTax": "73000000", "interestExpense": "167000000", "operatingIncome": "219000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "127000000", "reportedCurrency": "USD", "netInterestIncome": "-157000000", "nonInterestIncome": "None", "operatingExpenses": "296000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2559000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "285000000", "sellingGeneralAndAdministrative": "296000000", "netIncomeFromContinuingOperations": "-54000000" }, "balance": { "goodwill": "None", "inventory": "1551000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6038000000", "longTermDebt": "2759000000", "shortTermDebt": "124000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "244000000", "reportedCurrency": "USD", "retainedEarnings": "555000000", "totalLiabilities": "4247000000", "otherCurrentAssets": "185000000", "totalCurrentAssets": "2155000000", "currentLongTermDebt": "100000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "268000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3883000000", "currentAccountsPayable": "499000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2990000000", "totalShareholderEquity": "1761000000", "capitalLeaseObligations": "131000000", "otherCurrentLiabilities": "238000000", "totalCurrentLiabilities": "874000000", "otherNonCurrentLiabilities": "76000000", "totalNonCurrentLiabilities": "3373000000", "cashAndShortTermInvestments": "151000000", "commonStockSharesOutstanding": "157819000", "intangibleAssetsExcludingGoodwill": "244000000", "cashAndCashEquivalentsAtCarryingValue": "151000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48000000", "profitLoss": "None", "dividendPayout": "80000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-115000000", "operatingCashflow": "300000000", "capitalExpenditures": "370000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71000000", "cashflowFromInvestment": "-343000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "254000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:20.915995+00:00", "is_restated": false, "income_statement": { "revenue": 2850000000, "cost_of_revenue": 2388000000, "gross_profit": 462000000, "ebit": 198000000, "ebitda": 473000000, "pretax_income": 49000000, "tax_provision": 334000000, "net_income": -316000000, "net_income_to_common": -316000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 273000000, "total_current_assets": 2135000000, "total_assets": 6134000000, "short_term_debt": 62000000, "long_term_debt": 2786000000, "total_debt": 2848000000, "total_liabilities": 4154000000, "total_equity": 1936000000, "shares_outstanding": 156397000, "goodwill_and_intangibles": 243000000 }, "cash_flow": { "operating_cash_flow": 184000000, "capital_expenditure": 261000000, "free_cash_flow": 445000000, "dividends_paid": 89000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343089, "ticker_id": 4028, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:20.915995+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "198000000", "ebitda": "473000000", "netIncome": "-316000000", "grossProfit": "462000000", "depreciation": "None", "totalRevenue": "2850000000", "costOfRevenue": "2388000000", "interestIncome": "13000000", "incomeBeforeTax": "49000000", "interestExpense": "158000000", "operatingIncome": "186000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "334000000", "reportedCurrency": "USD", "netInterestIncome": "-133000000", "nonInterestIncome": "None", "operatingExpenses": "276000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2388000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "275000000", "sellingGeneralAndAdministrative": "276000000", "netIncomeFromContinuingOperations": "-272000000" }, "balance": { "goodwill": "None", "inventory": "1421000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6134000000", "longTermDebt": "2786000000", "shortTermDebt": "62000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "243000000", "reportedCurrency": "USD", "retainedEarnings": "684000000", "totalLiabilities": "4154000000", "otherCurrentAssets": "141000000", "totalCurrentAssets": "2135000000", "currentLongTermDebt": "38000000", "longTermInvestments": "None", "shortTermInvestments": "18000000", "currentNetReceivables": "300000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3999000000", "currentAccountsPayable": "461000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2951000000", "totalShareholderEquity": "1936000000", "capitalLeaseObligations": "127000000", "otherCurrentLiabilities": "224000000", "totalCurrentLiabilities": "753000000", "otherNonCurrentLiabilities": "87000000", "totalNonCurrentLiabilities": "3401000000", "cashAndShortTermInvestments": "273000000", "commonStockSharesOutstanding": "156397000", "intangibleAssetsExcludingGoodwill": "243000000", "cashAndCashEquivalentsAtCarryingValue": "273000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-316000000", "profitLoss": "None", "dividendPayout": "89000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-151000000", "operatingCashflow": "184000000", "capitalExpenditures": "261000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "176000000", "cashflowFromInvestment": "-255000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "245000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2850000000, "cost_of_revenue": 2388000000, "gross_profit": 462000000, "research_and_development": 12000000, "selling_general_admin": 276000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 198000000, "depreciation_amortisation": 275000000, "ebitda": 473000000, "interest_expense": 158000000, "interest_income": null, "other_non_operating": null, "pretax_income": 49000000, "tax_provision": 334000000, "effective_tax_rate": null, "net_income": -316000000, "net_income_continuing_ops": -272000000, "net_income_to_common": -316000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 273000000, "short_term_investments": 18000000, "net_receivables": 300000000, "inventory": 1421000000, "other_current_assets": null, "total_current_assets": 2135000000, "net_ppe": null, "goodwill": null, "intangible_assets": 243000000, "goodwill_and_intangibles": 243000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3999000000, "total_assets": 6134000000, "short_term_debt": 62000000, "accounts_payable": 461000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 753000000, "long_term_debt": 2786000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3401000000, "total_liabilities": 4154000000, "total_debt": 2848000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 684000000, "total_equity": 1936000000, "shares_outstanding": 156397000, "operating_cash_flow": 184000000, "stock_based_compensation": 21000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 261000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -255000000, "dividends_paid": 89000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 176000000, "free_cash_flow": 445000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "198000000", "ebitda": "473000000", "netIncome": "-316000000", "grossProfit": "462000000", "depreciation": "None", "totalRevenue": "2850000000", "costOfRevenue": "2388000000", "interestIncome": "13000000", "incomeBeforeTax": "49000000", "interestExpense": "158000000", "operatingIncome": "186000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "334000000", "reportedCurrency": "USD", "netInterestIncome": "-133000000", "nonInterestIncome": "None", "operatingExpenses": "276000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2388000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "275000000", "sellingGeneralAndAdministrative": "276000000", "netIncomeFromContinuingOperations": "-272000000" }, "balance": { "goodwill": "None", "inventory": "1421000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6134000000", "longTermDebt": "2786000000", "shortTermDebt": "62000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "243000000", "reportedCurrency": "USD", "retainedEarnings": "684000000", "totalLiabilities": "4154000000", "otherCurrentAssets": "141000000", "totalCurrentAssets": "2135000000", "currentLongTermDebt": "38000000", "longTermInvestments": "None", "shortTermInvestments": "18000000", "currentNetReceivables": "300000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3999000000", "currentAccountsPayable": "461000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2951000000", "totalShareholderEquity": "1936000000", "capitalLeaseObligations": "127000000", "otherCurrentLiabilities": "224000000", "totalCurrentLiabilities": "753000000", "otherNonCurrentLiabilities": "87000000", "totalNonCurrentLiabilities": "3401000000", "cashAndShortTermInvestments": "273000000", "commonStockSharesOutstanding": "156397000", "intangibleAssetsExcludingGoodwill": "243000000", "cashAndCashEquivalentsAtCarryingValue": "273000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-316000000", "profitLoss": "None", "dividendPayout": "89000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-151000000", "operatingCashflow": "184000000", "capitalExpenditures": "261000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "176000000", "cashflowFromInvestment": "-255000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "245000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:20.915995+00:00", "is_restated": false, "income_statement": { "revenue": 3454000000, "cost_of_revenue": 2622000000, "gross_profit": 832000000, "ebit": 433000000, "ebitda": 714000000, "pretax_income": 308000000, "tax_provision": -192000000, "net_income": 497000000, "net_income_to_common": 497000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164000000, "total_current_assets": 1960000000, "total_assets": 6306000000, "short_term_debt": 94000000, "long_term_debt": 2464000000, "total_debt": 2558000000, "total_liabilities": 3903000000, "total_equity": 2357000000, "shares_outstanding": 157110000, "goodwill_and_intangibles": 250000000 }, "cash_flow": { "operating_cash_flow": 598000000, "capital_expenditure": 428000000, "free_cash_flow": 1026000000, "dividends_paid": 87000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343094, "ticker_id": 4028, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:20.915995+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "433000000", "ebitda": "714000000", "netIncome": "497000000", "grossProfit": "832000000", "depreciation": "None", "totalRevenue": "3454000000", "costOfRevenue": "2622000000", "interestIncome": "9000000", "incomeBeforeTax": "308000000", "interestExpense": "125000000", "operatingIncome": "458000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-192000000", "reportedCurrency": "USD", "netInterestIncome": "-116000000", "nonInterestIncome": "None", "operatingExpenses": "374000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12000000", "otherNonOperatingIncome": "-25000000", "costofGoodsAndServicesSold": "2622000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "281000000", "sellingGeneralAndAdministrative": "289000000", "netIncomeFromContinuingOperations": "500000000" }, "balance": { "goodwill": "None", "inventory": "1278000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6306000000", "longTermDebt": "2464000000", "shortTermDebt": "94000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "250000000", "reportedCurrency": "USD", "retainedEarnings": "1080000000", "totalLiabilities": "3903000000", "otherCurrentAssets": "135000000", "totalCurrentAssets": "1960000000", "currentLongTermDebt": "74000000", "longTermInvestments": "None", "shortTermInvestments": "30000000", "currentNetReceivables": "383000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4346000000", "currentAccountsPayable": "415000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2531000000", "shortLongTermDebtTotal": "2668000000", "totalShareholderEquity": "2357000000", "capitalLeaseObligations": "130000000", "otherCurrentLiabilities": "323000000", "totalCurrentLiabilities": "850000000", "otherNonCurrentLiabilities": "436000000", "totalNonCurrentLiabilities": "3053000000", "cashAndShortTermInvestments": "164000000", "commonStockSharesOutstanding": "157110000", "intangibleAssetsExcludingGoodwill": "250000000", "cashAndCashEquivalentsAtCarryingValue": "164000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "500000000", "profitLoss": "None", "dividendPayout": "87000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-255000000", "operatingCashflow": "598000000", "capitalExpenditures": "428000000", "changeInReceivables": "233000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-250000000", "cashflowFromInvestment": "-415000000", "stockBasedCompensation": "26000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-67000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "240000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3454000000, "cost_of_revenue": 2622000000, "gross_profit": 832000000, "research_and_development": 12000000, "selling_general_admin": 289000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 433000000, "depreciation_amortisation": 281000000, "ebitda": 714000000, "interest_expense": 125000000, "interest_income": null, "other_non_operating": null, "pretax_income": 308000000, "tax_provision": -192000000, "effective_tax_rate": null, "net_income": 497000000, "net_income_continuing_ops": 500000000, "net_income_to_common": 497000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 164000000, "short_term_investments": 30000000, "net_receivables": 383000000, "inventory": 1278000000, "other_current_assets": null, "total_current_assets": 1960000000, "net_ppe": null, "goodwill": null, "intangible_assets": 250000000, "goodwill_and_intangibles": 250000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4346000000, "total_assets": 6306000000, "short_term_debt": 94000000, "accounts_payable": 415000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 850000000, "long_term_debt": 2464000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3053000000, "total_liabilities": 3903000000, "total_debt": 2558000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1080000000, "total_equity": 2357000000, "shares_outstanding": 157110000, "operating_cash_flow": 598000000, "stock_based_compensation": 26000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 428000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -415000000, "dividends_paid": 87000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -250000000, "free_cash_flow": 1026000000, "net_change_in_cash": -67000000 }, "raw_data": { "income": { "ebit": "433000000", "ebitda": "714000000", "netIncome": "497000000", "grossProfit": "832000000", "depreciation": "None", "totalRevenue": "3454000000", "costOfRevenue": "2622000000", "interestIncome": "9000000", "incomeBeforeTax": "308000000", "interestExpense": "125000000", "operatingIncome": "458000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-192000000", "reportedCurrency": "USD", "netInterestIncome": "-116000000", "nonInterestIncome": "None", "operatingExpenses": "374000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12000000", "otherNonOperatingIncome": "-25000000", "costofGoodsAndServicesSold": "2622000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "281000000", "sellingGeneralAndAdministrative": "289000000", "netIncomeFromContinuingOperations": "500000000" }, "balance": { "goodwill": "None", "inventory": "1278000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6306000000", "longTermDebt": "2464000000", "shortTermDebt": "94000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "250000000", "reportedCurrency": "USD", "retainedEarnings": "1080000000", "totalLiabilities": "3903000000", "otherCurrentAssets": "135000000", "totalCurrentAssets": "1960000000", "currentLongTermDebt": "74000000", "longTermInvestments": "None", "shortTermInvestments": "30000000", "currentNetReceivables": "383000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4346000000", "currentAccountsPayable": "415000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2531000000", "shortLongTermDebtTotal": "2668000000", "totalShareholderEquity": "2357000000", "capitalLeaseObligations": "130000000", "otherCurrentLiabilities": "323000000", "totalCurrentLiabilities": "850000000", "otherNonCurrentLiabilities": "436000000", "totalNonCurrentLiabilities": "3053000000", "cashAndShortTermInvestments": "164000000", "commonStockSharesOutstanding": "157110000", "intangibleAssetsExcludingGoodwill": "250000000", "cashAndCashEquivalentsAtCarryingValue": "164000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "500000000", "profitLoss": "None", "dividendPayout": "87000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-255000000", "operatingCashflow": "598000000", "capitalExpenditures": "428000000", "changeInReceivables": "233000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-250000000", "cashflowFromInvestment": "-415000000", "stockBasedCompensation": "26000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-67000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "240000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:20.915995+00:00", "is_restated": false, "income_statement": { "revenue": 3572000000, "cost_of_revenue": 2677000000, "gross_profit": 895000000, "ebit": 531000000, "ebitda": 840000000, "pretax_income": 374000000, "tax_provision": 71000000, "net_income": 286000000, "net_income_to_common": 286000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 228000000, "total_current_assets": 2049000000, "total_assets": 5987000000, "short_term_debt": 44000000, "long_term_debt": 2558000000, "total_debt": 2602000000, "total_liabilities": 3945000000, "total_equity": 1994000000, "shares_outstanding": 157945000, "goodwill_and_intangibles": 217000000 }, "cash_flow": { "operating_cash_flow": 740000000, "capital_expenditure": 272000000, "free_cash_flow": 1012000000, "dividends_paid": 65000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343099, "ticker_id": 4028, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:20.915995+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "531000000", "ebitda": "840000000", "netIncome": "286000000", "grossProfit": "895000000", "depreciation": "None", "totalRevenue": "3572000000", "costOfRevenue": "2677000000", "interestIncome": "7000000", "incomeBeforeTax": "374000000", "interestExpense": "157000000", "operatingIncome": "577000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "71000000", "reportedCurrency": "USD", "netInterestIncome": "-150000000", "nonInterestIncome": "None", "operatingExpenses": "318000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13000000", "otherNonOperatingIncome": "-46000000", "costofGoodsAndServicesSold": "2677000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "309000000", "sellingGeneralAndAdministrative": "318000000", "netIncomeFromContinuingOperations": "303000000" }, "balance": { "goodwill": "None", "inventory": "1048000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "5987000000", "longTermDebt": "2558000000", "shortTermDebt": "44000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "217000000", "reportedCurrency": "USD", "retainedEarnings": "663000000", "totalLiabilities": "3945000000", "otherCurrentAssets": "136000000", "totalCurrentAssets": "2049000000", "currentLongTermDebt": "18000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "637000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3938000000", "currentAccountsPayable": "438000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2542000000", "shortLongTermDebtTotal": "2657000000", "totalShareholderEquity": "1994000000", "capitalLeaseObligations": "81000000", "otherCurrentLiabilities": "310000000", "totalCurrentLiabilities": "822000000", "otherNonCurrentLiabilities": "98000000", "totalNonCurrentLiabilities": "3123000000", "cashAndShortTermInvestments": "228000000", "commonStockSharesOutstanding": "157945000", "intangibleAssetsExcludingGoodwill": "217000000", "cashAndCashEquivalentsAtCarryingValue": "228000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "303000000", "profitLoss": "None", "dividendPayout": "65000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "53000000", "operatingCashflow": "740000000", "capitalExpenditures": "272000000", "changeInReceivables": "-108000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-877000000", "cashflowFromInvestment": "-269000000", "stockBasedCompensation": "31000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-406000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "362000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3572000000, "cost_of_revenue": 2677000000, "gross_profit": 895000000, "research_and_development": 13000000, "selling_general_admin": 318000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 531000000, "depreciation_amortisation": 309000000, "ebitda": 840000000, "interest_expense": 157000000, "interest_income": null, "other_non_operating": null, "pretax_income": 374000000, "tax_provision": 71000000, "effective_tax_rate": null, "net_income": 286000000, "net_income_continuing_ops": 303000000, "net_income_to_common": 286000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 228000000, "short_term_investments": null, "net_receivables": 637000000, "inventory": 1048000000, "other_current_assets": null, "total_current_assets": 2049000000, "net_ppe": null, "goodwill": null, "intangible_assets": 217000000, "goodwill_and_intangibles": 217000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3938000000, "total_assets": 5987000000, "short_term_debt": 44000000, "accounts_payable": 438000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 822000000, "long_term_debt": 2558000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3123000000, "total_liabilities": 3945000000, "total_debt": 2602000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 663000000, "total_equity": 1994000000, "shares_outstanding": 157945000, "operating_cash_flow": 740000000, "stock_based_compensation": 31000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 272000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -269000000, "dividends_paid": 65000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -877000000, "free_cash_flow": 1012000000, "net_change_in_cash": -406000000 }, "raw_data": { "income": { "ebit": "531000000", "ebitda": "840000000", "netIncome": "286000000", "grossProfit": "895000000", "depreciation": "None", "totalRevenue": "3572000000", "costOfRevenue": "2677000000", "interestIncome": "7000000", "incomeBeforeTax": "374000000", "interestExpense": "157000000", "operatingIncome": "577000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "71000000", "reportedCurrency": "USD", "netInterestIncome": "-150000000", "nonInterestIncome": "None", "operatingExpenses": "318000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13000000", "otherNonOperatingIncome": "-46000000", "costofGoodsAndServicesSold": "2677000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "309000000", "sellingGeneralAndAdministrative": "318000000", "netIncomeFromContinuingOperations": "303000000" }, "balance": { "goodwill": "None", "inventory": "1048000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "5987000000", "longTermDebt": "2558000000", "shortTermDebt": "44000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "217000000", "reportedCurrency": "USD", "retainedEarnings": "663000000", "totalLiabilities": "3945000000", "otherCurrentAssets": "136000000", "totalCurrentAssets": "2049000000", "currentLongTermDebt": "18000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "637000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3938000000", "currentAccountsPayable": "438000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2542000000", "shortLongTermDebtTotal": "2657000000", "totalShareholderEquity": "1994000000", "capitalLeaseObligations": "81000000", "otherCurrentLiabilities": "310000000", "totalCurrentLiabilities": "822000000", "otherNonCurrentLiabilities": "98000000", "totalNonCurrentLiabilities": "3123000000", "cashAndShortTermInvestments": "228000000", "commonStockSharesOutstanding": "157945000", "intangibleAssetsExcludingGoodwill": "217000000", "cashAndCashEquivalentsAtCarryingValue": "228000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "303000000", "profitLoss": "None", "dividendPayout": "65000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "53000000", "operatingCashflow": "740000000", "capitalExpenditures": "272000000", "changeInReceivables": "-108000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-877000000", "cashflowFromInvestment": "-269000000", "stockBasedCompensation": "31000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-406000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "362000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:20.915995+00:00", "is_restated": false, "income_statement": { "revenue": 2758000000, "cost_of_revenue": 2137000000, "gross_profit": 621000000, "ebit": 293000000, "ebitda": 597000000, "pretax_income": 114000000, "tax_provision": -881000000, "net_income": 969000000, "net_income_to_common": 969000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 648000000, "total_current_assets": 2529000000, "total_assets": 6568000000, "short_term_debt": 97000000, "long_term_debt": 3263000000, "total_debt": 3360000000, "total_liabilities": 4697000000, "total_equity": 1698000000, "shares_outstanding": 144906000, "goodwill_and_intangibles": 402000000 }, "cash_flow": { "operating_cash_flow": 355000000, "capital_expenditure": 195000000, "free_cash_flow": 550000000, "dividends_paid": 40000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343104, "ticker_id": 4028, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:20.915995+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "293000000", "ebitda": "597000000", "netIncome": "969000000", "grossProfit": "621000000", "depreciation": "None", "totalRevenue": "2758000000", "costOfRevenue": "2137000000", "interestIncome": "8000000", "incomeBeforeTax": "114000000", "interestExpense": "189000000", "operatingIncome": "271000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-881000000", "reportedCurrency": "USD", "netInterestIncome": "-181000000", "nonInterestIncome": "None", "operatingExpenses": "350000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12000000", "otherNonOperatingIncome": "32000000", "costofGoodsAndServicesSold": "2137000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "304000000", "sellingGeneralAndAdministrative": "347000000", "netIncomeFromContinuingOperations": "995000000" }, "balance": { "goodwill": "201000000", "inventory": "1137000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "6568000000", "longTermDebt": "3263000000", "shortTermDebt": "97000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "201000000", "reportedCurrency": "USD", "retainedEarnings": "434000000", "totalLiabilities": "4697000000", "otherCurrentAssets": "183000000", "totalCurrentAssets": "2529000000", "currentLongTermDebt": "58000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "561000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4039000000", "currentAccountsPayable": "356000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2562000000", "shortLongTermDebtTotal": "3401000000", "totalShareholderEquity": "1698000000", "capitalLeaseObligations": "80000000", "otherCurrentLiabilities": "350000000", "totalCurrentLiabilities": "805000000", "otherNonCurrentLiabilities": "453000000", "totalNonCurrentLiabilities": "3892000000", "cashAndShortTermInvestments": "648000000", "commonStockSharesOutstanding": "144906000", "intangibleAssetsExcludingGoodwill": "201000000", "cashAndCashEquivalentsAtCarryingValue": "648000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "995000000", "profitLoss": "None", "dividendPayout": "40000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-21000000", "operatingCashflow": "355000000", "capitalExpenditures": "195000000", "changeInReceivables": "-49000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "214000000", "cashflowFromInvestment": "-229000000", "stockBasedCompensation": "30000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "340000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "306000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2758000000, "cost_of_revenue": 2137000000, "gross_profit": 621000000, "research_and_development": 12000000, "selling_general_admin": 347000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 293000000, "depreciation_amortisation": 304000000, "ebitda": 597000000, "interest_expense": 189000000, "interest_income": null, "other_non_operating": null, "pretax_income": 114000000, "tax_provision": -881000000, "effective_tax_rate": null, "net_income": 969000000, "net_income_continuing_ops": 995000000, "net_income_to_common": 969000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 648000000, "short_term_investments": null, "net_receivables": 561000000, "inventory": 1137000000, "other_current_assets": null, "total_current_assets": 2529000000, "net_ppe": null, "goodwill": 201000000, "intangible_assets": 201000000, "goodwill_and_intangibles": 402000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4039000000, "total_assets": 6568000000, "short_term_debt": 97000000, "accounts_payable": 356000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 805000000, "long_term_debt": 3263000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3892000000, "total_liabilities": 4697000000, "total_debt": 3360000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 434000000, "total_equity": 1698000000, "shares_outstanding": 144906000, "operating_cash_flow": 355000000, "stock_based_compensation": 30000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 195000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -229000000, "dividends_paid": 40000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 214000000, "free_cash_flow": 550000000, "net_change_in_cash": 340000000 }, "raw_data": { "income": { "ebit": "293000000", "ebitda": "597000000", "netIncome": "969000000", "grossProfit": "621000000", "depreciation": "None", "totalRevenue": "2758000000", "costOfRevenue": "2137000000", "interestIncome": "8000000", "incomeBeforeTax": "114000000", "interestExpense": "189000000", "operatingIncome": "271000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-881000000", "reportedCurrency": "USD", "netInterestIncome": "-181000000", "nonInterestIncome": "None", "operatingExpenses": "350000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12000000", "otherNonOperatingIncome": "32000000", "costofGoodsAndServicesSold": "2137000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "304000000", "sellingGeneralAndAdministrative": "347000000", "netIncomeFromContinuingOperations": "995000000" }, "balance": { "goodwill": "201000000", "inventory": "1137000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "6568000000", "longTermDebt": "3263000000", "shortTermDebt": "97000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "201000000", "reportedCurrency": "USD", "retainedEarnings": "434000000", "totalLiabilities": "4697000000", "otherCurrentAssets": "183000000", "totalCurrentAssets": "2529000000", "currentLongTermDebt": "58000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "561000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4039000000", "currentAccountsPayable": "356000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2562000000", "shortLongTermDebtTotal": "3401000000", "totalShareholderEquity": "1698000000", "capitalLeaseObligations": "80000000", "otherCurrentLiabilities": "350000000", "totalCurrentLiabilities": "805000000", "otherNonCurrentLiabilities": "453000000", "totalNonCurrentLiabilities": "3892000000", "cashAndShortTermInvestments": "648000000", "commonStockSharesOutstanding": "144906000", "intangibleAssetsExcludingGoodwill": "201000000", "cashAndCashEquivalentsAtCarryingValue": "648000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "995000000", "profitLoss": "None", "dividendPayout": "40000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-21000000", "operatingCashflow": "355000000", "capitalExpenditures": "195000000", "changeInReceivables": "-49000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "214000000", "cashflowFromInvestment": "-229000000", "stockBasedCompensation": "30000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "340000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "306000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:20.915995+00:00", "is_restated": false, "income_statement": { "revenue": 2642000000, "cost_of_revenue": 2178000000, "gross_profit": 464000000, "ebit": 105000000, "ebitda": 385000000, "pretax_income": -88000000, "tax_provision": 14000000, "net_income": -109000000, "net_income_to_common": -109000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 302000000, "total_current_assets": 2073000000, "total_assets": 5268000000, "short_term_debt": 76000000, "long_term_debt": 2988000000, "total_debt": 3064000000, "total_liabilities": 4352000000, "total_equity": 748000000, "shares_outstanding": 139859000, "goodwill_and_intangibles": 416000000 }, "cash_flow": { "operating_cash_flow": 441000000, "capital_expenditure": 198000000, "free_cash_flow": 639000000, "dividends_paid": 27000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343109, "ticker_id": 4028, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:20.915995+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "105000000", "ebitda": "385000000", "netIncome": "-109000000", "grossProfit": "464000000", "depreciation": "None", "totalRevenue": "2642000000", "costOfRevenue": "2178000000", "interestIncome": "18000000", "incomeBeforeTax": "-88000000", "interestExpense": "201000000", "operatingIncome": "95000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "14000000", "reportedCurrency": "USD", "netInterestIncome": "-183000000", "nonInterestIncome": "None", "operatingExpenses": "369000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17000000", "otherNonOperatingIncome": "18000000", "costofGoodsAndServicesSold": "2178000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "280000000", "sellingGeneralAndAdministrative": "347000000", "netIncomeFromContinuingOperations": "-102000000" }, "balance": { "goodwill": "208000000", "inventory": "1131000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5268000000", "longTermDebt": "2988000000", "shortTermDebt": "76000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "208000000", "reportedCurrency": "USD", "retainedEarnings": "-493000000", "totalLiabilities": "4352000000", "otherCurrentAssets": "152000000", "totalCurrentAssets": "2073000000", "currentLongTermDebt": "38000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "488000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3195000000", "currentAccountsPayable": "342000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2715000000", "shortLongTermDebtTotal": "3126000000", "totalShareholderEquity": "748000000", "capitalLeaseObligations": "100000000", "otherCurrentLiabilities": "277000000", "totalCurrentLiabilities": "702000000", "otherNonCurrentLiabilities": "114000000", "totalNonCurrentLiabilities": "3650000000", "cashAndShortTermInvestments": "302000000", "commonStockSharesOutstanding": "139859000", "intangibleAssetsExcludingGoodwill": "208000000", "cashAndCashEquivalentsAtCarryingValue": "302000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-102000000", "profitLoss": "None", "dividendPayout": "27000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-59000000", "operatingCashflow": "441000000", "capitalExpenditures": "198000000", "changeInReceivables": "78000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-638000000", "cashflowFromInvestment": "-1185000000", "stockBasedCompensation": "32000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1411000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-288000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "312000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2642000000, "cost_of_revenue": 2178000000, "gross_profit": 464000000, "research_and_development": 17000000, "selling_general_admin": 347000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 105000000, "depreciation_amortisation": 280000000, "ebitda": 385000000, "interest_expense": 201000000, "interest_income": null, "other_non_operating": null, "pretax_income": -88000000, "tax_provision": 14000000, "effective_tax_rate": null, "net_income": -109000000, "net_income_continuing_ops": -102000000, "net_income_to_common": -109000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 302000000, "short_term_investments": null, "net_receivables": 488000000, "inventory": 1131000000, "other_current_assets": null, "total_current_assets": 2073000000, "net_ppe": null, "goodwill": 208000000, "intangible_assets": 208000000, "goodwill_and_intangibles": 416000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3195000000, "total_assets": 5268000000, "short_term_debt": 76000000, "accounts_payable": 342000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 702000000, "long_term_debt": 2988000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3650000000, "total_liabilities": 4352000000, "total_debt": 3064000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -493000000, "total_equity": 748000000, "shares_outstanding": 139859000, "operating_cash_flow": 441000000, "stock_based_compensation": 32000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 198000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1185000000, "dividends_paid": 27000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -638000000, "free_cash_flow": 639000000, "net_change_in_cash": -1411000000 }, "raw_data": { "income": { "ebit": "105000000", "ebitda": "385000000", "netIncome": "-109000000", "grossProfit": "464000000", "depreciation": "None", "totalRevenue": "2642000000", "costOfRevenue": "2178000000", "interestIncome": "18000000", "incomeBeforeTax": "-88000000", "interestExpense": "201000000", "operatingIncome": "95000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "14000000", "reportedCurrency": "USD", "netInterestIncome": "-183000000", "nonInterestIncome": "None", "operatingExpenses": "369000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17000000", "otherNonOperatingIncome": "18000000", "costofGoodsAndServicesSold": "2178000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "280000000", "sellingGeneralAndAdministrative": "347000000", "netIncomeFromContinuingOperations": "-102000000" }, "balance": { "goodwill": "208000000", "inventory": "1131000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5268000000", "longTermDebt": "2988000000", "shortTermDebt": "76000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "208000000", "reportedCurrency": "USD", "retainedEarnings": "-493000000", "totalLiabilities": "4352000000", "otherCurrentAssets": "152000000", "totalCurrentAssets": "2073000000", "currentLongTermDebt": "38000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "488000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3195000000", "currentAccountsPayable": "342000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2715000000", "shortLongTermDebtTotal": "3126000000", "totalShareholderEquity": "748000000", "capitalLeaseObligations": "100000000", "otherCurrentLiabilities": "277000000", "totalCurrentLiabilities": "702000000", "otherNonCurrentLiabilities": "114000000", "totalNonCurrentLiabilities": "3650000000", "cashAndShortTermInvestments": "302000000", "commonStockSharesOutstanding": "139859000", "intangibleAssetsExcludingGoodwill": "208000000", "cashAndCashEquivalentsAtCarryingValue": "302000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-102000000", "profitLoss": "None", "dividendPayout": "27000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-59000000", "operatingCashflow": "441000000", "capitalExpenditures": "198000000", "changeInReceivables": "78000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-638000000", "cashflowFromInvestment": "-1185000000", "stockBasedCompensation": "32000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1411000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-288000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "312000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:20.915995+00:00", "is_restated": false, "income_statement": { "revenue": 1819000000, "cost_of_revenue": 1321000000, "gross_profit": 498000000, "ebit": 236000000, "ebitda": 436000000, "pretax_income": 43000000, "tax_provision": 13000000, "net_income": -7000000, "net_income_to_common": -7000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1034000000, "total_current_assets": 2544000000, "total_assets": 4642000000, "short_term_debt": 22000000, "long_term_debt": 3139000000, "total_debt": 3161000000, "total_liabilities": 3780000000, "total_equity": 683000000, "shares_outstanding": 122881000, "goodwill_and_intangibles": 352000000 }, "cash_flow": { "operating_cash_flow": 170000000, "capital_expenditure": 117000000, "free_cash_flow": 287000000, "dividends_paid": 23000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343114, "ticker_id": 4028, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:20.915995+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "236000000", "ebitda": "436000000", "netIncome": "-7000000", "grossProfit": "498000000", "depreciation": "None", "totalRevenue": "1819000000", "costOfRevenue": "1321000000", "interestIncome": "33000000", "incomeBeforeTax": "43000000", "interestExpense": "193000000", "operatingIncome": "200000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "13000000", "reportedCurrency": "USD", "netInterestIncome": "-160000000", "nonInterestIncome": "None", "operatingExpenses": "298000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11000000", "otherNonOperatingIncome": "36000000", "costofGoodsAndServicesSold": "1321000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "200000000", "sellingGeneralAndAdministrative": "267000000", "netIncomeFromContinuingOperations": "30000000" }, "balance": { "goodwill": "176000000", "inventory": "479000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "4642000000", "longTermDebt": "3139000000", "shortTermDebt": "22000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "176000000", "reportedCurrency": "USD", "retainedEarnings": "-357000000", "totalLiabilities": "3780000000", "otherCurrentAssets": "712000000", "totalCurrentAssets": "2544000000", "currentLongTermDebt": "22000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "319000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2098000000", "currentAccountsPayable": "133000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1800000000", "shortLongTermDebtTotal": "3161000000", "totalShareholderEquity": "683000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "140000000", "totalCurrentLiabilities": "300000000", "otherNonCurrentLiabilities": "17000000", "totalNonCurrentLiabilities": "3480000000", "cashAndShortTermInvestments": "1034000000", "commonStockSharesOutstanding": "122881000", "intangibleAssetsExcludingGoodwill": "176000000", "cashAndCashEquivalentsAtCarryingValue": "1034000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30000000", "profitLoss": "None", "dividendPayout": "23000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-47000000", "operatingCashflow": "170000000", "capitalExpenditures": "117000000", "changeInReceivables": "-11000000", "changeInExchangeRate": "-23000000", "cashflowFromFinancing": "-46000000", "cashflowFromInvestment": "-174000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-73000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "195000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1819000000, "cost_of_revenue": 1321000000, "gross_profit": 498000000, "research_and_development": 11000000, "selling_general_admin": 267000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 236000000, "depreciation_amortisation": 200000000, "ebitda": 436000000, "interest_expense": 193000000, "interest_income": null, "other_non_operating": null, "pretax_income": 43000000, "tax_provision": 13000000, "effective_tax_rate": null, "net_income": -7000000, "net_income_continuing_ops": 30000000, "net_income_to_common": -7000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1034000000, "short_term_investments": null, "net_receivables": 319000000, "inventory": 479000000, "other_current_assets": null, "total_current_assets": 2544000000, "net_ppe": null, "goodwill": 176000000, "intangible_assets": 176000000, "goodwill_and_intangibles": 352000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2098000000, "total_assets": 4642000000, "short_term_debt": 22000000, "accounts_payable": 133000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 300000000, "long_term_debt": 3139000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3480000000, "total_liabilities": 3780000000, "total_debt": 3161000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -357000000, "total_equity": 683000000, "shares_outstanding": 122881000, "operating_cash_flow": 170000000, "stock_based_compensation": 21000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 117000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -174000000, "dividends_paid": 23000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -46000000, "free_cash_flow": 287000000, "net_change_in_cash": -73000000 }, "raw_data": { "income": { "ebit": "236000000", "ebitda": "436000000", "netIncome": "-7000000", "grossProfit": "498000000", "depreciation": "None", "totalRevenue": "1819000000", "costOfRevenue": "1321000000", "interestIncome": "33000000", "incomeBeforeTax": "43000000", "interestExpense": "193000000", "operatingIncome": "200000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "13000000", "reportedCurrency": "USD", "netInterestIncome": "-160000000", "nonInterestIncome": "None", "operatingExpenses": "298000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11000000", "otherNonOperatingIncome": "36000000", "costofGoodsAndServicesSold": "1321000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "200000000", "sellingGeneralAndAdministrative": "267000000", "netIncomeFromContinuingOperations": "30000000" }, "balance": { "goodwill": "176000000", "inventory": "479000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "4642000000", "longTermDebt": "3139000000", "shortTermDebt": "22000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "176000000", "reportedCurrency": "USD", "retainedEarnings": "-357000000", "totalLiabilities": "3780000000", "otherCurrentAssets": "712000000", "totalCurrentAssets": "2544000000", "currentLongTermDebt": "22000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "319000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2098000000", "currentAccountsPayable": "133000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1800000000", "shortLongTermDebtTotal": "3161000000", "totalShareholderEquity": "683000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "140000000", "totalCurrentLiabilities": "300000000", "otherNonCurrentLiabilities": "17000000", "totalNonCurrentLiabilities": "3480000000", "cashAndShortTermInvestments": "1034000000", "commonStockSharesOutstanding": "122881000", "intangibleAssetsExcludingGoodwill": "176000000", "cashAndCashEquivalentsAtCarryingValue": "1034000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30000000", "profitLoss": "None", "dividendPayout": "23000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-47000000", "operatingCashflow": "170000000", "capitalExpenditures": "117000000", "changeInReceivables": "-11000000", "changeInExchangeRate": "-23000000", "cashflowFromFinancing": "-46000000", "cashflowFromInvestment": "-174000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-73000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "195000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:20.915995+00:00", "is_restated": false, "income_statement": { "revenue": 760000000, "cost_of_revenue": 722000000, "gross_profit": 38000000, "ebit": -28000000, "ebitda": 47000000, "pretax_income": -104000000, "tax_provision": -1000, "net_income": -103000000, "net_income_to_common": -103000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126000000, "total_current_assets": 2166000000, "total_assets": 6057000000, "short_term_debt": 194000000, "long_term_debt": 3124000000, "total_debt": 3318000000, "total_liabilities": 4736000000, "total_equity": 1289000000, "shares_outstanding": 158889000, "goodwill_and_intangibles": 208000000 }, "cash_flow": { "operating_cash_flow": -70000000, "capital_expenditure": 67000000, "free_cash_flow": -3000000, "dividends_paid": 8000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343077, "ticker_id": 4028, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:20.915995+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-28000000", "ebitda": "47000000", "netIncome": "-103000000", "grossProfit": "38000000", "depreciation": "None", "totalRevenue": "760000000", "costOfRevenue": "722000000", "interestIncome": "2000000", "incomeBeforeTax": "-104000000", "interestExpense": "53000000", "operatingIncome": "-28000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-1000", "reportedCurrency": "USD", "netInterestIncome": "-51000000", "nonInterestIncome": "None", "operatingExpenses": "66000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "722000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75000000", "sellingGeneralAndAdministrative": "71000000", "netIncomeFromContinuingOperations": "-104000000" }, "balance": { "goodwill": "None", "inventory": "1577000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6057000000", "longTermDebt": "3124000000", "shortTermDebt": "194000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "208000000", "reportedCurrency": "USD", "retainedEarnings": "-73000000", "totalLiabilities": "4736000000", "otherCurrentAssets": "132000000", "totalCurrentAssets": "2166000000", "currentLongTermDebt": "172000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "331000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3891000000", "currentAccountsPayable": "419000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "340000000", "totalShareholderEquity": "1289000000", "capitalLeaseObligations": "168000000", "otherCurrentLiabilities": "281999000", "totalCurrentLiabilities": "895000000", "otherNonCurrentLiabilities": "80000000", "totalNonCurrentLiabilities": "3841000000", "cashAndShortTermInvestments": "126000000", "commonStockSharesOutstanding": "158889000", "intangibleAssetsExcludingGoodwill": "208000000", "cashAndCashEquivalentsAtCarryingValue": "126000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-103000000", "profitLoss": "None", "dividendPayout": "8000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "67000000", "operatingCashflow": "-70000000", "capitalExpenditures": "67000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "69000000", "cashflowFromInvestment": "-67000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 760000000, "cost_of_revenue": 722000000, "gross_profit": 38000000, "research_and_development": null, "selling_general_admin": 71000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -28000000, "depreciation_amortisation": 75000000, "ebitda": 47000000, "interest_expense": 53000000, "interest_income": null, "other_non_operating": null, "pretax_income": -104000000, "tax_provision": -1000, "effective_tax_rate": null, "net_income": -103000000, "net_income_continuing_ops": -104000000, "net_income_to_common": -103000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 126000000, "short_term_investments": null, "net_receivables": 331000000, "inventory": 1577000000, "other_current_assets": null, "total_current_assets": 2166000000, "net_ppe": null, "goodwill": null, "intangible_assets": 208000000, "goodwill_and_intangibles": 208000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3891000000, "total_assets": 6057000000, "short_term_debt": 194000000, "accounts_payable": 419000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 895000000, "long_term_debt": 3124000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3841000000, "total_liabilities": 4736000000, "total_debt": 3318000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -73000000, "total_equity": 1289000000, "shares_outstanding": 158889000, "operating_cash_flow": -70000000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 67000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67000000, "dividends_paid": 8000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 69000000, "free_cash_flow": -3000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-28000000", "ebitda": "47000000", "netIncome": "-103000000", "grossProfit": "38000000", "depreciation": "None", "totalRevenue": "760000000", "costOfRevenue": "722000000", "interestIncome": "2000000", "incomeBeforeTax": "-104000000", "interestExpense": "53000000", "operatingIncome": "-28000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-1000", "reportedCurrency": "USD", "netInterestIncome": "-51000000", "nonInterestIncome": "None", "operatingExpenses": "66000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "722000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75000000", "sellingGeneralAndAdministrative": "71000000", "netIncomeFromContinuingOperations": "-104000000" }, "balance": { "goodwill": "None", "inventory": "1577000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6057000000", "longTermDebt": "3124000000", "shortTermDebt": "194000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "208000000", "reportedCurrency": "USD", "retainedEarnings": "-73000000", "totalLiabilities": "4736000000", "otherCurrentAssets": "132000000", "totalCurrentAssets": "2166000000", "currentLongTermDebt": "172000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "331000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3891000000", "currentAccountsPayable": "419000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "340000000", "totalShareholderEquity": "1289000000", "capitalLeaseObligations": "168000000", "otherCurrentLiabilities": "281999000", "totalCurrentLiabilities": "895000000", "otherNonCurrentLiabilities": "80000000", "totalNonCurrentLiabilities": "3841000000", "cashAndShortTermInvestments": "126000000", "commonStockSharesOutstanding": "158889000", "intangibleAssetsExcludingGoodwill": "208000000", "cashAndCashEquivalentsAtCarryingValue": "126000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-103000000", "profitLoss": "None", "dividendPayout": "8000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "67000000", "operatingCashflow": "-70000000", "capitalExpenditures": "67000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "69000000", "cashflowFromInvestment": "-67000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:20.915995+00:00", "is_restated": false, "income_statement": { "revenue": 725000000, "cost_of_revenue": 699000000, "gross_profit": 26000000, "ebit": -40000000, "ebitda": 48000000, "pretax_income": -179000000, "tax_provision": -2000000, "net_income": -176000000, "net_income_to_common": -176000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 211000000, "total_current_assets": 2265000000, "total_assets": 6217000000, "short_term_debt": 162000000, "long_term_debt": 3132000000, "total_debt": 3294000000, "total_liabilities": 4768000000, "total_equity": 1418000000, "shares_outstanding": 158617000, "goodwill_and_intangibles": 214000000 }, "cash_flow": { "operating_cash_flow": 121000000, "capital_expenditure": 68000000, "free_cash_flow": 189000000, "dividends_paid": 8000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343078, "ticker_id": 4028, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:20.915995+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-40000000", "ebitda": "48000000", "netIncome": "-176000000", "grossProfit": "26000000", "depreciation": "None", "totalRevenue": "725000000", "costOfRevenue": "699000000", "interestIncome": "2000000", "incomeBeforeTax": "-179000000", "interestExpense": "54000000", "operatingIncome": "-40000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2000000", "reportedCurrency": "USD", "netInterestIncome": "-52000000", "nonInterestIncome": "None", "operatingExpenses": "66000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "699000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88000000", "sellingGeneralAndAdministrative": "74000000", "netIncomeFromContinuingOperations": "-177000000" }, "balance": { "goodwill": "None", "inventory": "1652000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6217000000", "longTermDebt": "3132000000", "shortTermDebt": "162000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "214000000", "reportedCurrency": "USD", "retainedEarnings": "30000000", "totalLiabilities": "4768000000", "otherCurrentAssets": "112000000", "totalCurrentAssets": "2265000000", "currentLongTermDebt": "90000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "290000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3952000000", "currentAccountsPayable": "481000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3590000000", "totalShareholderEquity": "1418000000", "capitalLeaseObligations": "170000000", "otherCurrentLiabilities": "275998000", "totalCurrentLiabilities": "919000000", "otherNonCurrentLiabilities": "82000000", "totalNonCurrentLiabilities": "3849000000", "cashAndShortTermInvestments": "211000000", "commonStockSharesOutstanding": "158617000", "intangibleAssetsExcludingGoodwill": "214000000", "cashAndCashEquivalentsAtCarryingValue": "211000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-176000000", "profitLoss": "None", "dividendPayout": "8000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "47000000", "operatingCashflow": "121000000", "capitalExpenditures": "68000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24000000", "cashflowFromInvestment": "-73000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 725000000, "cost_of_revenue": 699000000, "gross_profit": 26000000, "research_and_development": null, "selling_general_admin": 74000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -40000000, "depreciation_amortisation": 88000000, "ebitda": 48000000, "interest_expense": 54000000, "interest_income": null, "other_non_operating": null, "pretax_income": -179000000, "tax_provision": -2000000, "effective_tax_rate": null, "net_income": -176000000, "net_income_continuing_ops": -177000000, "net_income_to_common": -176000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 211000000, "short_term_investments": null, "net_receivables": 290000000, "inventory": 1652000000, "other_current_assets": null, "total_current_assets": 2265000000, "net_ppe": null, "goodwill": null, "intangible_assets": 214000000, "goodwill_and_intangibles": 214000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3952000000, "total_assets": 6217000000, "short_term_debt": 162000000, "accounts_payable": 481000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 919000000, "long_term_debt": 3132000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3849000000, "total_liabilities": 4768000000, "total_debt": 3294000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 30000000, "total_equity": 1418000000, "shares_outstanding": 158617000, "operating_cash_flow": 121000000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -73000000, "dividends_paid": 8000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24000000, "free_cash_flow": 189000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-40000000", "ebitda": "48000000", "netIncome": "-176000000", "grossProfit": "26000000", "depreciation": "None", "totalRevenue": "725000000", "costOfRevenue": "699000000", "interestIncome": "2000000", "incomeBeforeTax": "-179000000", "interestExpense": "54000000", "operatingIncome": "-40000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2000000", "reportedCurrency": "USD", "netInterestIncome": "-52000000", "nonInterestIncome": "None", "operatingExpenses": "66000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "699000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88000000", "sellingGeneralAndAdministrative": "74000000", "netIncomeFromContinuingOperations": "-177000000" }, "balance": { "goodwill": "None", "inventory": "1652000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6217000000", "longTermDebt": "3132000000", "shortTermDebt": "162000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "214000000", "reportedCurrency": "USD", "retainedEarnings": "30000000", "totalLiabilities": "4768000000", "otherCurrentAssets": "112000000", "totalCurrentAssets": "2265000000", "currentLongTermDebt": "90000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "290000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3952000000", "currentAccountsPayable": "481000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3590000000", "totalShareholderEquity": "1418000000", "capitalLeaseObligations": "170000000", "otherCurrentLiabilities": "275998000", "totalCurrentLiabilities": "919000000", "otherNonCurrentLiabilities": "82000000", "totalNonCurrentLiabilities": "3849000000", "cashAndShortTermInvestments": "211000000", "commonStockSharesOutstanding": "158617000", "intangibleAssetsExcludingGoodwill": "214000000", "cashAndCashEquivalentsAtCarryingValue": "211000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-176000000", "profitLoss": "None", "dividendPayout": "8000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "47000000", "operatingCashflow": "121000000", "capitalExpenditures": "68000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24000000", "cashflowFromInvestment": "-73000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:20.915995+00:00", "is_restated": false, "income_statement": { "revenue": 699000000, "cost_of_revenue": 655000000, "gross_profit": 44000000, "ebit": -19000000, "ebitda": 61000000, "pretax_income": -92000000, "tax_provision": 8000000, "net_income": -99000000, "net_income_to_common": -99000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 185000000, "total_current_assets": 2308000000, "total_assets": 6303000000, "short_term_debt": 124000000, "long_term_debt": 3136000000, "total_debt": 3260000000, "total_liabilities": 4710000000, "total_equity": 1561000000, "shares_outstanding": 158600000, "goodwill_and_intangibles": 221000000 }, "cash_flow": { "operating_cash_flow": -56000000, "capital_expenditure": 80000000, "free_cash_flow": 24000000, "dividends_paid": 20000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343080, "ticker_id": 4028, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:20.915995+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-19000000", "ebitda": "61000000", "netIncome": "-99000000", "grossProfit": "44000000", "depreciation": "None", "totalRevenue": "699000000", "costOfRevenue": "655000000", "interestIncome": "1000000", "incomeBeforeTax": "-92000000", "interestExpense": "48000000", "operatingIncome": "-19000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "8000000", "reportedCurrency": "USD", "netInterestIncome": "-47000000", "nonInterestIncome": "None", "operatingExpenses": "63000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "655000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80000000", "sellingGeneralAndAdministrative": "70000000", "netIncomeFromContinuingOperations": "-100000000" }, "balance": { "goodwill": "None", "inventory": "1688000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6303000000", "longTermDebt": "3136000000", "shortTermDebt": "124000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "221000000", "reportedCurrency": "USD", "retainedEarnings": "213000000", "totalLiabilities": "4710000000", "otherCurrentAssets": "132000000", "totalCurrentAssets": "2308000000", "currentLongTermDebt": "97000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "303000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3995000000", "currentAccountsPayable": "433000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3407000000", "totalShareholderEquity": "1561000000", "capitalLeaseObligations": "174000000", "otherCurrentLiabilities": "289998000", "totalCurrentLiabilities": "847000000", "otherNonCurrentLiabilities": "76000000", "totalNonCurrentLiabilities": "3863000000", "cashAndShortTermInvestments": "185000000", "commonStockSharesOutstanding": "158600000", "intangibleAssetsExcludingGoodwill": "221000000", "cashAndCashEquivalentsAtCarryingValue": "185000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-99000000", "profitLoss": "None", "dividendPayout": "20000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "3000000", "operatingCashflow": "-56000000", "capitalExpenditures": "80000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "188000000", "cashflowFromInvestment": "-79000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 699000000, "cost_of_revenue": 655000000, "gross_profit": 44000000, "research_and_development": null, "selling_general_admin": 70000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19000000, "depreciation_amortisation": 80000000, "ebitda": 61000000, "interest_expense": 48000000, "interest_income": null, "other_non_operating": null, "pretax_income": -92000000, "tax_provision": 8000000, "effective_tax_rate": null, "net_income": -99000000, "net_income_continuing_ops": -100000000, "net_income_to_common": -99000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 185000000, "short_term_investments": null, "net_receivables": 303000000, "inventory": 1688000000, "other_current_assets": null, "total_current_assets": 2308000000, "net_ppe": null, "goodwill": null, "intangible_assets": 221000000, "goodwill_and_intangibles": 221000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3995000000, "total_assets": 6303000000, "short_term_debt": 124000000, "accounts_payable": 433000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 847000000, "long_term_debt": 3136000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3863000000, "total_liabilities": 4710000000, "total_debt": 3260000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 213000000, "total_equity": 1561000000, "shares_outstanding": 158600000, "operating_cash_flow": -56000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79000000, "dividends_paid": 20000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 188000000, "free_cash_flow": 24000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-19000000", "ebitda": "61000000", "netIncome": "-99000000", "grossProfit": "44000000", "depreciation": "None", "totalRevenue": "699000000", "costOfRevenue": "655000000", "interestIncome": "1000000", "incomeBeforeTax": "-92000000", "interestExpense": "48000000", "operatingIncome": "-19000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "8000000", "reportedCurrency": "USD", "netInterestIncome": "-47000000", "nonInterestIncome": "None", "operatingExpenses": "63000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "655000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80000000", "sellingGeneralAndAdministrative": "70000000", "netIncomeFromContinuingOperations": "-100000000" }, "balance": { "goodwill": "None", "inventory": "1688000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6303000000", "longTermDebt": "3136000000", "shortTermDebt": "124000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "221000000", "reportedCurrency": "USD", "retainedEarnings": "213000000", "totalLiabilities": "4710000000", "otherCurrentAssets": "132000000", "totalCurrentAssets": "2308000000", "currentLongTermDebt": "97000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "303000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3995000000", "currentAccountsPayable": "433000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3407000000", "totalShareholderEquity": "1561000000", "capitalLeaseObligations": "174000000", "otherCurrentLiabilities": "289998000", "totalCurrentLiabilities": "847000000", "otherNonCurrentLiabilities": "76000000", "totalNonCurrentLiabilities": "3863000000", "cashAndShortTermInvestments": "185000000", "commonStockSharesOutstanding": "158600000", "intangibleAssetsExcludingGoodwill": "221000000", "cashAndCashEquivalentsAtCarryingValue": "185000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-99000000", "profitLoss": "None", "dividendPayout": "20000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "3000000", "operatingCashflow": "-56000000", "capitalExpenditures": "80000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "188000000", "cashflowFromInvestment": "-79000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:20.915995+00:00", "is_restated": false, "income_statement": { "revenue": 731000000, "cost_of_revenue": 652000000, "gross_profit": 79000000, "ebit": 63726000, "ebitda": 137726000, "pretax_income": -81000000, "tax_provision": -5009000, "net_income": -84000000, "net_income_to_common": -84000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 132000000, "total_current_assets": 2238000000, "total_assets": 6186000000, "short_term_debt": 329000000, "long_term_debt": 2749000000, "total_debt": 3078000000, "total_liabilities": 4507000000, "total_equity": 1646000000, "shares_outstanding": 158462071, "goodwill_and_intangibles": 227000000 }, "cash_flow": { "operating_cash_flow": 28000000, "capital_expenditure": 83000000, "free_cash_flow": 111000000, "dividends_paid": 20000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343081, "ticker_id": 4028, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:20.915995+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "63726000", "ebitda": "137726000", "netIncome": "-84000000", "grossProfit": "79000000", "depreciation": "None", "totalRevenue": "731000000", "costOfRevenue": "652000000", "interestIncome": "1000000", "incomeBeforeTax": "-81000000", "interestExpense": "45000000", "operatingIncome": "7000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-5009000", "reportedCurrency": "USD", "netInterestIncome": "-44000000", "nonInterestIncome": "None", "operatingExpenses": "724000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "652000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74000000", "sellingGeneralAndAdministrative": "72000000", "netIncomeFromContinuingOperations": "-85000000" }, "balance": { "goodwill": "None", "inventory": "1685000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6186000000", "longTermDebt": "2749000000", "shortTermDebt": "329000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "227000000", "reportedCurrency": "USD", "retainedEarnings": "321000000", "totalLiabilities": "4507000000", "otherCurrentAssets": "124000000", "totalCurrentAssets": "2238000000", "currentLongTermDebt": "304000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "294000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3948000000", "currentAccountsPayable": "500000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4430000000", "totalShareholderEquity": "1646000000", "capitalLeaseObligations": "139000000", "otherCurrentLiabilities": "261000000", "totalCurrentLiabilities": "1068000000", "otherNonCurrentLiabilities": "93000000", "totalNonCurrentLiabilities": "3439000000", "cashAndShortTermInvestments": "132000000", "commonStockSharesOutstanding": "158462071", "intangibleAssetsExcludingGoodwill": "227000000", "cashAndCashEquivalentsAtCarryingValue": "132000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-85000000", "profitLoss": "None", "dividendPayout": "20000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-41000000", "operatingCashflow": "28000000", "capitalExpenditures": "83000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48000000", "cashflowFromInvestment": "-81000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 731000000, "cost_of_revenue": 652000000, "gross_profit": 79000000, "research_and_development": null, "selling_general_admin": 72000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63726000, "depreciation_amortisation": 74000000, "ebitda": 137726000, "interest_expense": 45000000, "interest_income": null, "other_non_operating": null, "pretax_income": -81000000, "tax_provision": -5009000, "effective_tax_rate": null, "net_income": -84000000, "net_income_continuing_ops": -85000000, "net_income_to_common": -84000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 132000000, "short_term_investments": null, "net_receivables": 294000000, "inventory": 1685000000, "other_current_assets": null, "total_current_assets": 2238000000, "net_ppe": null, "goodwill": null, "intangible_assets": 227000000, "goodwill_and_intangibles": 227000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3948000000, "total_assets": 6186000000, "short_term_debt": 329000000, "accounts_payable": 500000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1068000000, "long_term_debt": 2749000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3439000000, "total_liabilities": 4507000000, "total_debt": 3078000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 321000000, "total_equity": 1646000000, "shares_outstanding": 158462071, "operating_cash_flow": 28000000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -81000000, "dividends_paid": 20000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 48000000, "free_cash_flow": 111000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "63726000", "ebitda": "137726000", "netIncome": "-84000000", "grossProfit": "79000000", "depreciation": "None", "totalRevenue": "731000000", "costOfRevenue": "652000000", "interestIncome": "1000000", "incomeBeforeTax": "-81000000", "interestExpense": "45000000", "operatingIncome": "7000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-5009000", "reportedCurrency": "USD", "netInterestIncome": "-44000000", "nonInterestIncome": "None", "operatingExpenses": "724000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "652000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74000000", "sellingGeneralAndAdministrative": "72000000", "netIncomeFromContinuingOperations": "-85000000" }, "balance": { "goodwill": "None", "inventory": "1685000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6186000000", "longTermDebt": "2749000000", "shortTermDebt": "329000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "227000000", "reportedCurrency": "USD", "retainedEarnings": "321000000", "totalLiabilities": "4507000000", "otherCurrentAssets": "124000000", "totalCurrentAssets": "2238000000", "currentLongTermDebt": "304000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "294000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3948000000", "currentAccountsPayable": "500000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4430000000", "totalShareholderEquity": "1646000000", "capitalLeaseObligations": "139000000", "otherCurrentLiabilities": "261000000", "totalCurrentLiabilities": "1068000000", "otherNonCurrentLiabilities": "93000000", "totalNonCurrentLiabilities": "3439000000", "cashAndShortTermInvestments": "132000000", "commonStockSharesOutstanding": "158462071", "intangibleAssetsExcludingGoodwill": "227000000", "cashAndCashEquivalentsAtCarryingValue": "132000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-85000000", "profitLoss": "None", "dividendPayout": "20000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-41000000", "operatingCashflow": "28000000", "capitalExpenditures": "83000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48000000", "cashflowFromInvestment": "-81000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:20.915995+00:00", "is_restated": false, "income_statement": { "revenue": 738000000, "cost_of_revenue": 647000000, "gross_profit": 91000000, "ebit": -61000000, "ebitda": 15000000, "pretax_income": -106000000, "tax_provision": 5000000, "net_income": -111000000, "net_income_to_common": -111000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138000000, "total_current_assets": 2193000000, "total_assets": 6069000000, "short_term_debt": 244000000, "long_term_debt": 2753000000, "total_debt": 2997000000, "total_liabilities": 4363000000, "total_equity": 1674000000, "shares_outstanding": 158138000, "goodwill_and_intangibles": 243000000 }, "cash_flow": { "operating_cash_flow": -32000000, "capital_expenditure": 110000000, "free_cash_flow": 78000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343082, "ticker_id": 4028, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:20.915995+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-61000000", "ebitda": "15000000", "netIncome": "-111000000", "grossProfit": "91000000", "depreciation": "None", "totalRevenue": "738000000", "costOfRevenue": "647000000", "interestIncome": "2000000", "incomeBeforeTax": "-106000000", "interestExpense": "42000000", "operatingIncome": "-61000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "5000000", "reportedCurrency": "USD", "netInterestIncome": "-40000000", "nonInterestIncome": "None", "operatingExpenses": "152000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "86000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "647000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76000000", "sellingGeneralAndAdministrative": "74000000", "netIncomeFromContinuingOperations": "-111000000" }, "balance": { "goodwill": "None", "inventory": "1605000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6069000000", "longTermDebt": "2753000000", "shortTermDebt": "244000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "243000000", "reportedCurrency": "USD", "retainedEarnings": "425000000", "totalLiabilities": "4363000000", "otherCurrentAssets": "129000000", "totalCurrentAssets": "2193000000", "currentLongTermDebt": "221000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "321000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3876000000", "currentAccountsPayable": "478000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3103000000", "totalShareholderEquity": "1674000000", "capitalLeaseObligations": "129000000", "otherCurrentLiabilities": "245000000", "totalCurrentLiabilities": "961000000", "otherNonCurrentLiabilities": "85000000", "totalNonCurrentLiabilities": "3402000000", "cashAndShortTermInvestments": "138000000", "commonStockSharesOutstanding": "158138000", "intangibleAssetsExcludingGoodwill": "243000000", "cashAndCashEquivalentsAtCarryingValue": "138000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-111000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-35000000", "operatingCashflow": "-32000000", "capitalExpenditures": "110000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "108000000", "cashflowFromInvestment": "-95000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 738000000, "cost_of_revenue": 647000000, "gross_profit": 91000000, "research_and_development": 86000000, "selling_general_admin": 74000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -61000000, "depreciation_amortisation": 76000000, "ebitda": 15000000, "interest_expense": 42000000, "interest_income": null, "other_non_operating": null, "pretax_income": -106000000, "tax_provision": 5000000, "effective_tax_rate": null, "net_income": -111000000, "net_income_continuing_ops": -111000000, "net_income_to_common": -111000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 138000000, "short_term_investments": null, "net_receivables": 321000000, "inventory": 1605000000, "other_current_assets": null, "total_current_assets": 2193000000, "net_ppe": null, "goodwill": null, "intangible_assets": 243000000, "goodwill_and_intangibles": 243000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3876000000, "total_assets": 6069000000, "short_term_debt": 244000000, "accounts_payable": 478000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 961000000, "long_term_debt": 2753000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3402000000, "total_liabilities": 4363000000, "total_debt": 2997000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 425000000, "total_equity": 1674000000, "shares_outstanding": 158138000, "operating_cash_flow": -32000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 110000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -95000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 108000000, "free_cash_flow": 78000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-61000000", "ebitda": "15000000", "netIncome": "-111000000", "grossProfit": "91000000", "depreciation": "None", "totalRevenue": "738000000", "costOfRevenue": "647000000", "interestIncome": "2000000", "incomeBeforeTax": "-106000000", "interestExpense": "42000000", "operatingIncome": "-61000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "5000000", "reportedCurrency": "USD", "netInterestIncome": "-40000000", "nonInterestIncome": "None", "operatingExpenses": "152000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "86000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "647000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76000000", "sellingGeneralAndAdministrative": "74000000", "netIncomeFromContinuingOperations": "-111000000" }, "balance": { "goodwill": "None", "inventory": "1605000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6069000000", "longTermDebt": "2753000000", "shortTermDebt": "244000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "243000000", "reportedCurrency": "USD", "retainedEarnings": "425000000", "totalLiabilities": "4363000000", "otherCurrentAssets": "129000000", "totalCurrentAssets": "2193000000", "currentLongTermDebt": "221000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "321000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3876000000", "currentAccountsPayable": "478000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3103000000", "totalShareholderEquity": "1674000000", "capitalLeaseObligations": "129000000", "otherCurrentLiabilities": "245000000", "totalCurrentLiabilities": "961000000", "otherNonCurrentLiabilities": "85000000", "totalNonCurrentLiabilities": "3402000000", "cashAndShortTermInvestments": "138000000", "commonStockSharesOutstanding": "158138000", "intangibleAssetsExcludingGoodwill": "243000000", "cashAndCashEquivalentsAtCarryingValue": "138000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-111000000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-35000000", "operatingCashflow": "-32000000", "capitalExpenditures": "110000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "108000000", "cashflowFromInvestment": "-95000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:20.915995+00:00", "is_restated": false, "income_statement": { "revenue": 676000000, "cost_of_revenue": 559000000, "gross_profit": 117000000, "ebit": 56000000, "ebitda": 127000000, "pretax_income": 15000000, "tax_provision": 45000000, "net_income": -30000000, "net_income_to_common": -30000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151000000, "total_current_assets": 2155000000, "total_assets": 6038000000, "short_term_debt": 124000000, "long_term_debt": 2759000000, "total_debt": 2883000000, "total_liabilities": 4247000000, "total_equity": 1761000000, "shares_outstanding": 158038000, "goodwill_and_intangibles": 244000000 }, "cash_flow": { "operating_cash_flow": 82000000, "capital_expenditure": 117000000, "free_cash_flow": 199000000, "dividends_paid": 19000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343083, "ticker_id": 4028, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:20.915995+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56000000", "ebitda": "127000000", "netIncome": "-30000000", "grossProfit": "117000000", "depreciation": "None", "totalRevenue": "676000000", "costOfRevenue": "559000000", "interestIncome": "1000000", "incomeBeforeTax": "15000000", "interestExpense": "41000000", "operatingIncome": "48000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "45000000", "reportedCurrency": "USD", "netInterestIncome": "-40000000", "nonInterestIncome": "None", "operatingExpenses": "69000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "559000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71000000", "sellingGeneralAndAdministrative": "69000000", "netIncomeFromContinuingOperations": "-30000000" }, "balance": { "goodwill": "None", "inventory": "1551000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6038000000", "longTermDebt": "2759000000", "shortTermDebt": "124000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "244000000", "reportedCurrency": "USD", "retainedEarnings": "555000000", "totalLiabilities": "4247000000", "otherCurrentAssets": "185000000", "totalCurrentAssets": "2155000000", "currentLongTermDebt": "100000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "268000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3883000000", "currentAccountsPayable": "499000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2990000000", "totalShareholderEquity": "1761000000", "capitalLeaseObligations": "131000000", "otherCurrentLiabilities": "247000000", "totalCurrentLiabilities": "874000000", "otherNonCurrentLiabilities": "76000000", "totalNonCurrentLiabilities": "3373000000", "cashAndShortTermInvestments": "151000000", "commonStockSharesOutstanding": "158038000", "intangibleAssetsExcludingGoodwill": "244000000", "cashAndCashEquivalentsAtCarryingValue": "151000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30000000", "profitLoss": "None", "dividendPayout": "19000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-104000000", "operatingCashflow": "82000000", "capitalExpenditures": "117000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26000000", "cashflowFromInvestment": "-117000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 676000000, "cost_of_revenue": 559000000, "gross_profit": 117000000, "research_and_development": 14000000, "selling_general_admin": 69000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56000000, "depreciation_amortisation": 71000000, "ebitda": 127000000, "interest_expense": 41000000, "interest_income": null, "other_non_operating": null, "pretax_income": 15000000, "tax_provision": 45000000, "effective_tax_rate": null, "net_income": -30000000, "net_income_continuing_ops": -30000000, "net_income_to_common": -30000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 151000000, "short_term_investments": null, "net_receivables": 268000000, "inventory": 1551000000, "other_current_assets": null, "total_current_assets": 2155000000, "net_ppe": null, "goodwill": null, "intangible_assets": 244000000, "goodwill_and_intangibles": 244000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3883000000, "total_assets": 6038000000, "short_term_debt": 124000000, "accounts_payable": 499000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 874000000, "long_term_debt": 2759000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3373000000, "total_liabilities": 4247000000, "total_debt": 2883000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 555000000, "total_equity": 1761000000, "shares_outstanding": 158038000, "operating_cash_flow": 82000000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 117000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -117000000, "dividends_paid": 19000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 26000000, "free_cash_flow": 199000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56000000", "ebitda": "127000000", "netIncome": "-30000000", "grossProfit": "117000000", "depreciation": "None", "totalRevenue": "676000000", "costOfRevenue": "559000000", "interestIncome": "1000000", "incomeBeforeTax": "15000000", "interestExpense": "41000000", "operatingIncome": "48000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "45000000", "reportedCurrency": "USD", "netInterestIncome": "-40000000", "nonInterestIncome": "None", "operatingExpenses": "69000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "559000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71000000", "sellingGeneralAndAdministrative": "69000000", "netIncomeFromContinuingOperations": "-30000000" }, "balance": { "goodwill": "None", "inventory": "1551000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6038000000", "longTermDebt": "2759000000", "shortTermDebt": "124000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "244000000", "reportedCurrency": "USD", "retainedEarnings": "555000000", "totalLiabilities": "4247000000", "otherCurrentAssets": "185000000", "totalCurrentAssets": "2155000000", "currentLongTermDebt": "100000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "268000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3883000000", "currentAccountsPayable": "499000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2990000000", "totalShareholderEquity": "1761000000", "capitalLeaseObligations": "131000000", "otherCurrentLiabilities": "247000000", "totalCurrentLiabilities": "874000000", "otherNonCurrentLiabilities": "76000000", "totalNonCurrentLiabilities": "3373000000", "cashAndShortTermInvestments": "151000000", "commonStockSharesOutstanding": "158038000", "intangibleAssetsExcludingGoodwill": "244000000", "cashAndCashEquivalentsAtCarryingValue": "151000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30000000", "profitLoss": "None", "dividendPayout": "19000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-104000000", "operatingCashflow": "82000000", "capitalExpenditures": "117000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26000000", "cashflowFromInvestment": "-117000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:20.915995+00:00", "is_restated": false, "income_statement": { "revenue": 804000000, "cost_of_revenue": 685000000, "gross_profit": 119000000, "ebit": 43000000, "ebitda": 119000000, "pretax_income": 1000000, "tax_provision": 26000000, "net_income": -25000000, "net_income_to_common": -25000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 167000000, "total_current_assets": 2219000000, "total_assets": 6191000000, "short_term_debt": 71000000, "long_term_debt": 2767000000, "total_debt": 2838000000, "total_liabilities": 4245000000, "total_equity": 1913000000, "shares_outstanding": 158095000, "goodwill_and_intangibles": 247000000 }, "cash_flow": { "operating_cash_flow": 87000000, "capital_expenditure": 101000000, "free_cash_flow": 188000000, "dividends_paid": 20000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343085, "ticker_id": 4028, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:20.915995+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43000000", "ebitda": "119000000", "netIncome": "-25000000", "grossProfit": "119000000", "depreciation": "None", "totalRevenue": "804000000", "costOfRevenue": "685000000", "interestIncome": "3000000", "incomeBeforeTax": "1000000", "interestExpense": "42000000", "operatingIncome": "54000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "26000000", "reportedCurrency": "USD", "netInterestIncome": "-39000000", "nonInterestIncome": "None", "operatingExpenses": "65000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "685000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76000000", "sellingGeneralAndAdministrative": "74000000", "netIncomeFromContinuingOperations": "-25000000" }, "balance": { "goodwill": "None", "inventory": "1482000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6191000000", "longTermDebt": "2767000000", "shortTermDebt": "71000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "247000000", "reportedCurrency": "USD", "retainedEarnings": "606000000", "totalLiabilities": "4245000000", "otherCurrentAssets": "188000000", "totalCurrentAssets": "2219000000", "currentLongTermDebt": "51000000", "longTermInvestments": "None", "shortTermInvestments": "1000000", "currentNetReceivables": "382000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3972000000", "currentAccountsPayable": "492000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2940000000", "totalShareholderEquity": "1913000000", "capitalLeaseObligations": "122000000", "otherCurrentLiabilities": "232000000", "totalCurrentLiabilities": "817000000", "otherNonCurrentLiabilities": "79000000", "totalNonCurrentLiabilities": "3428000000", "cashAndShortTermInvestments": "167000000", "commonStockSharesOutstanding": "158095000", "intangibleAssetsExcludingGoodwill": "247000000", "cashAndCashEquivalentsAtCarryingValue": "167000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25000000", "profitLoss": "None", "dividendPayout": "20000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-19000000", "operatingCashflow": "87000000", "capitalExpenditures": "101000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34000000", "cashflowFromInvestment": "-90000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 804000000, "cost_of_revenue": 685000000, "gross_profit": 119000000, "research_and_development": null, "selling_general_admin": 74000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43000000, "depreciation_amortisation": 76000000, "ebitda": 119000000, "interest_expense": 42000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1000000, "tax_provision": 26000000, "effective_tax_rate": null, "net_income": -25000000, "net_income_continuing_ops": -25000000, "net_income_to_common": -25000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 167000000, "short_term_investments": 1000000, "net_receivables": 382000000, "inventory": 1482000000, "other_current_assets": null, "total_current_assets": 2219000000, "net_ppe": null, "goodwill": null, "intangible_assets": 247000000, "goodwill_and_intangibles": 247000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3972000000, "total_assets": 6191000000, "short_term_debt": 71000000, "accounts_payable": 492000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 817000000, "long_term_debt": 2767000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3428000000, "total_liabilities": 4245000000, "total_debt": 2838000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 606000000, "total_equity": 1913000000, "shares_outstanding": 158095000, "operating_cash_flow": 87000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 101000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -90000000, "dividends_paid": 20000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34000000, "free_cash_flow": 188000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43000000", "ebitda": "119000000", "netIncome": "-25000000", "grossProfit": "119000000", "depreciation": "None", "totalRevenue": "804000000", "costOfRevenue": "685000000", "interestIncome": "3000000", "incomeBeforeTax": "1000000", "interestExpense": "42000000", "operatingIncome": "54000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "26000000", "reportedCurrency": "USD", "netInterestIncome": "-39000000", "nonInterestIncome": "None", "operatingExpenses": "65000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "685000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76000000", "sellingGeneralAndAdministrative": "74000000", "netIncomeFromContinuingOperations": "-25000000" }, "balance": { "goodwill": "None", "inventory": "1482000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6191000000", "longTermDebt": "2767000000", "shortTermDebt": "71000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "247000000", "reportedCurrency": "USD", "retainedEarnings": "606000000", "totalLiabilities": "4245000000", "otherCurrentAssets": "188000000", "totalCurrentAssets": "2219000000", "currentLongTermDebt": "51000000", "longTermInvestments": "None", "shortTermInvestments": "1000000", "currentNetReceivables": "382000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3972000000", "currentAccountsPayable": "492000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2940000000", "totalShareholderEquity": "1913000000", "capitalLeaseObligations": "122000000", "otherCurrentLiabilities": "232000000", "totalCurrentLiabilities": "817000000", "otherNonCurrentLiabilities": "79000000", "totalNonCurrentLiabilities": "3428000000", "cashAndShortTermInvestments": "167000000", "commonStockSharesOutstanding": "158095000", "intangibleAssetsExcludingGoodwill": "247000000", "cashAndCashEquivalentsAtCarryingValue": "167000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25000000", "profitLoss": "None", "dividendPayout": "20000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-19000000", "operatingCashflow": "87000000", "capitalExpenditures": "101000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34000000", "cashflowFromInvestment": "-90000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:20.915995+00:00", "is_restated": false, "income_statement": { "revenue": 820000000, "cost_of_revenue": 677000000, "gross_profit": 143000000, "ebit": 97000000, "ebitda": 174000000, "pretax_income": 55000000, "tax_provision": 45000000, "net_income": 16000000, "net_income_to_common": 16000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201000000, "total_current_assets": 2226000000, "total_assets": 6096000000, "short_term_debt": 46000000, "long_term_debt": 2781000000, "total_debt": 2827000000, "total_liabilities": 4165000000, "total_equity": 1898000000, "shares_outstanding": 159288000, "goodwill_and_intangibles": 246000000 }, "cash_flow": { "operating_cash_flow": 160000000, "capital_expenditure": 76000000, "free_cash_flow": 236000000, "dividends_paid": 40000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343086, "ticker_id": 4028, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:20.915995+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "97000000", "ebitda": "174000000", "netIncome": "16000000", "grossProfit": "143000000", "depreciation": "None", "totalRevenue": "820000000", "costOfRevenue": "677000000", "interestIncome": "2000000", "incomeBeforeTax": "55000000", "interestExpense": "42000000", "operatingIncome": "76000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "45000000", "reportedCurrency": "USD", "netInterestIncome": "-40000000", "nonInterestIncome": "None", "operatingExpenses": "67000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "677000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77000000", "sellingGeneralAndAdministrative": "74000000", "netIncomeFromContinuingOperations": "10000000" }, "balance": { "goodwill": "None", "inventory": "1424000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6096000000", "longTermDebt": "2781000000", "shortTermDebt": "46000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "246000000", "reportedCurrency": "USD", "retainedEarnings": "651000000", "totalLiabilities": "4165000000", "otherCurrentAssets": "210000000", "totalCurrentAssets": "2226000000", "currentLongTermDebt": "26000000", "longTermInvestments": "None", "shortTermInvestments": "27000000", "currentNetReceivables": "391000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3870000000", "currentAccountsPayable": "457000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2930000000", "totalShareholderEquity": "1898000000", "capitalLeaseObligations": "123000000", "otherCurrentLiabilities": "234000000", "totalCurrentLiabilities": "746000000", "otherNonCurrentLiabilities": "81000000", "totalNonCurrentLiabilities": "3419000000", "cashAndShortTermInvestments": "201000000", "commonStockSharesOutstanding": "159288000", "intangibleAssetsExcludingGoodwill": "246000000", "cashAndCashEquivalentsAtCarryingValue": "201000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10000000", "profitLoss": "None", "dividendPayout": "40000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-3000000", "operatingCashflow": "160000000", "capitalExpenditures": "76000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51000000", "cashflowFromInvestment": "-60000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 820000000, "cost_of_revenue": 677000000, "gross_profit": 143000000, "research_and_development": null, "selling_general_admin": 74000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 97000000, "depreciation_amortisation": 77000000, "ebitda": 174000000, "interest_expense": 42000000, "interest_income": null, "other_non_operating": null, "pretax_income": 55000000, "tax_provision": 45000000, "effective_tax_rate": null, "net_income": 16000000, "net_income_continuing_ops": 10000000, "net_income_to_common": 16000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 201000000, "short_term_investments": 27000000, "net_receivables": 391000000, "inventory": 1424000000, "other_current_assets": null, "total_current_assets": 2226000000, "net_ppe": null, "goodwill": null, "intangible_assets": 246000000, "goodwill_and_intangibles": 246000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3870000000, "total_assets": 6096000000, "short_term_debt": 46000000, "accounts_payable": 457000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 746000000, "long_term_debt": 2781000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3419000000, "total_liabilities": 4165000000, "total_debt": 2827000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 651000000, "total_equity": 1898000000, "shares_outstanding": 159288000, "operating_cash_flow": 160000000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60000000, "dividends_paid": 40000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -51000000, "free_cash_flow": 236000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "97000000", "ebitda": "174000000", "netIncome": "16000000", "grossProfit": "143000000", "depreciation": "None", "totalRevenue": "820000000", "costOfRevenue": "677000000", "interestIncome": "2000000", "incomeBeforeTax": "55000000", "interestExpense": "42000000", "operatingIncome": "76000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "45000000", "reportedCurrency": "USD", "netInterestIncome": "-40000000", "nonInterestIncome": "None", "operatingExpenses": "67000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "677000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77000000", "sellingGeneralAndAdministrative": "74000000", "netIncomeFromContinuingOperations": "10000000" }, "balance": { "goodwill": "None", "inventory": "1424000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6096000000", "longTermDebt": "2781000000", "shortTermDebt": "46000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "246000000", "reportedCurrency": "USD", "retainedEarnings": "651000000", "totalLiabilities": "4165000000", "otherCurrentAssets": "210000000", "totalCurrentAssets": "2226000000", "currentLongTermDebt": "26000000", "longTermInvestments": "None", "shortTermInvestments": "27000000", "currentNetReceivables": "391000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3870000000", "currentAccountsPayable": "457000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2930000000", "totalShareholderEquity": "1898000000", "capitalLeaseObligations": "123000000", "otherCurrentLiabilities": "234000000", "totalCurrentLiabilities": "746000000", "otherNonCurrentLiabilities": "81000000", "totalNonCurrentLiabilities": "3419000000", "cashAndShortTermInvestments": "201000000", "commonStockSharesOutstanding": "159288000", "intangibleAssetsExcludingGoodwill": "246000000", "cashAndCashEquivalentsAtCarryingValue": "201000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10000000", "profitLoss": "None", "dividendPayout": "40000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-3000000", "operatingCashflow": "160000000", "capitalExpenditures": "76000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51000000", "cashflowFromInvestment": "-60000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:20.915995+00:00", "is_restated": false, "income_statement": { "revenue": 774000000, "cost_of_revenue": 654000000, "gross_profit": 120000000, "ebit": 44000000, "ebitda": 116000000, "pretax_income": 2000000, "tax_provision": 11000000, "net_income": -9000000, "net_income_to_common": -9000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 152000000, "total_current_assets": 2159000000, "total_assets": 6022000000, "short_term_debt": 53000000, "long_term_debt": 2780000000, "total_debt": 2833000000, "total_liabilities": 4097000000, "total_equity": 1882000000, "shares_outstanding": 157331000, "goodwill_and_intangibles": 243000000 }, "cash_flow": { "operating_cash_flow": -29000000, "capital_expenditure": 76000000, "free_cash_flow": 47000000, "dividends_paid": 1000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343087, "ticker_id": 4028, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:20.915995+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44000000", "ebitda": "116000000", "netIncome": "-9000000", "grossProfit": "120000000", "depreciation": "None", "totalRevenue": "774000000", "costOfRevenue": "654000000", "interestIncome": "4000000", "incomeBeforeTax": "2000000", "interestExpense": "42000000", "operatingIncome": "41000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "11000000", "reportedCurrency": "USD", "netInterestIncome": "-38000000", "nonInterestIncome": "None", "operatingExpenses": "79000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "654000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72000000", "sellingGeneralAndAdministrative": "79000000", "netIncomeFromContinuingOperations": "-9000000" }, "balance": { "goodwill": "None", "inventory": "1403000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6022000000", "longTermDebt": "2780000000", "shortTermDebt": "53000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "243000000", "reportedCurrency": "USD", "retainedEarnings": "655000000", "totalLiabilities": "4097000000", "otherCurrentAssets": "216000000", "totalCurrentAssets": "2159000000", "currentLongTermDebt": "31000000", "longTermInvestments": "None", "shortTermInvestments": "28000000", "currentNetReceivables": "388000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3863000000", "currentAccountsPayable": "398000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2938000000", "totalShareholderEquity": "1882000000", "capitalLeaseObligations": "127000000", "otherCurrentLiabilities": "228000000", "totalCurrentLiabilities": "691000000", "otherNonCurrentLiabilities": "86000000", "totalNonCurrentLiabilities": "3406000000", "cashAndShortTermInvestments": "152000000", "commonStockSharesOutstanding": "157331000", "intangibleAssetsExcludingGoodwill": "243000000", "cashAndCashEquivalentsAtCarryingValue": "152000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9000000", "profitLoss": "None", "dividendPayout": "1000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "11000000", "operatingCashflow": "-29000000", "capitalExpenditures": "76000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12000000", "cashflowFromInvestment": "-76000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 774000000, "cost_of_revenue": 654000000, "gross_profit": 120000000, "research_and_development": null, "selling_general_admin": 79000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44000000, "depreciation_amortisation": 72000000, "ebitda": 116000000, "interest_expense": 42000000, "interest_income": null, "other_non_operating": null, "pretax_income": 2000000, "tax_provision": 11000000, "effective_tax_rate": null, "net_income": -9000000, "net_income_continuing_ops": -9000000, "net_income_to_common": -9000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 152000000, "short_term_investments": 28000000, "net_receivables": 388000000, "inventory": 1403000000, "other_current_assets": null, "total_current_assets": 2159000000, "net_ppe": null, "goodwill": null, "intangible_assets": 243000000, "goodwill_and_intangibles": 243000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3863000000, "total_assets": 6022000000, "short_term_debt": 53000000, "accounts_payable": 398000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 691000000, "long_term_debt": 2780000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3406000000, "total_liabilities": 4097000000, "total_debt": 2833000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 655000000, "total_equity": 1882000000, "shares_outstanding": 157331000, "operating_cash_flow": -29000000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -76000000, "dividends_paid": 1000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12000000, "free_cash_flow": 47000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44000000", "ebitda": "116000000", "netIncome": "-9000000", "grossProfit": "120000000", "depreciation": "None", "totalRevenue": "774000000", "costOfRevenue": "654000000", "interestIncome": "4000000", "incomeBeforeTax": "2000000", "interestExpense": "42000000", "operatingIncome": "41000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "11000000", "reportedCurrency": "USD", "netInterestIncome": "-38000000", "nonInterestIncome": "None", "operatingExpenses": "79000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "654000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72000000", "sellingGeneralAndAdministrative": "79000000", "netIncomeFromContinuingOperations": "-9000000" }, "balance": { "goodwill": "None", "inventory": "1403000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6022000000", "longTermDebt": "2780000000", "shortTermDebt": "53000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "243000000", "reportedCurrency": "USD", "retainedEarnings": "655000000", "totalLiabilities": "4097000000", "otherCurrentAssets": "216000000", "totalCurrentAssets": "2159000000", "currentLongTermDebt": "31000000", "longTermInvestments": "None", "shortTermInvestments": "28000000", "currentNetReceivables": "388000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3863000000", "currentAccountsPayable": "398000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2938000000", "totalShareholderEquity": "1882000000", "capitalLeaseObligations": "127000000", "otherCurrentLiabilities": "228000000", "totalCurrentLiabilities": "691000000", "otherNonCurrentLiabilities": "86000000", "totalNonCurrentLiabilities": "3406000000", "cashAndShortTermInvestments": "152000000", "commonStockSharesOutstanding": "157331000", "intangibleAssetsExcludingGoodwill": "243000000", "cashAndCashEquivalentsAtCarryingValue": "152000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9000000", "profitLoss": "None", "dividendPayout": "1000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "11000000", "operatingCashflow": "-29000000", "capitalExpenditures": "76000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12000000", "cashflowFromInvestment": "-76000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:20.915995+00:00", "is_restated": false, "income_statement": { "revenue": 686000000, "cost_of_revenue": 608000000, "gross_profit": 78000000, "ebit": 4000000, "ebitda": 73000000, "pretax_income": -32000000, "tax_provision": 24000000, "net_income": -56000000, "net_income_to_common": -56000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 273000000, "total_current_assets": 2135000000, "total_assets": 6134000000, "short_term_debt": 62000000, "long_term_debt": 2786000000, "total_debt": 2848000000, "total_liabilities": 4154000000, "total_equity": 1936000000, "shares_outstanding": 156818000, "goodwill_and_intangibles": 243000000 }, "cash_flow": { "operating_cash_flow": 110000000, "capital_expenditure": 59000000, "free_cash_flow": 169000000, "dividends_paid": 20000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343088, "ticker_id": 4028, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:20.915995+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4000000", "ebitda": "73000000", "netIncome": "-56000000", "grossProfit": "78000000", "depreciation": "None", "totalRevenue": "686000000", "costOfRevenue": "608000000", "interestIncome": "8000000", "incomeBeforeTax": "-32000000", "interestExpense": "45000000", "operatingIncome": "8000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "24000000", "reportedCurrency": "USD", "netInterestIncome": "-37000000", "nonInterestIncome": "None", "operatingExpenses": "70000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "608000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69000000", "sellingGeneralAndAdministrative": "70000000", "netIncomeFromContinuingOperations": "-56000000" }, "balance": { "goodwill": "None", "inventory": "1421000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6134000000", "longTermDebt": "2786000000", "shortTermDebt": "62000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "243000000", "reportedCurrency": "USD", "retainedEarnings": "684000000", "totalLiabilities": "4154000000", "otherCurrentAssets": "141000000", "totalCurrentAssets": "2135000000", "currentLongTermDebt": "38000000", "longTermInvestments": "None", "shortTermInvestments": "18000000", "currentNetReceivables": "300000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3999000000", "currentAccountsPayable": "461000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2951000000", "totalShareholderEquity": "1936000000", "capitalLeaseObligations": "127000000", "otherCurrentLiabilities": "224000000", "totalCurrentLiabilities": "753000000", "otherNonCurrentLiabilities": "87000000", "totalNonCurrentLiabilities": "3401000000", "cashAndShortTermInvestments": "273000000", "commonStockSharesOutstanding": "156818000", "intangibleAssetsExcludingGoodwill": "243000000", "cashAndCashEquivalentsAtCarryingValue": "273000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-56000000", "profitLoss": "None", "dividendPayout": "20000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-10000000", "operatingCashflow": "110000000", "capitalExpenditures": "59000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31000000", "cashflowFromInvestment": "-56000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 686000000, "cost_of_revenue": 608000000, "gross_profit": 78000000, "research_and_development": 12000000, "selling_general_admin": 70000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4000000, "depreciation_amortisation": 69000000, "ebitda": 73000000, "interest_expense": 45000000, "interest_income": null, "other_non_operating": null, "pretax_income": -32000000, "tax_provision": 24000000, "effective_tax_rate": null, "net_income": -56000000, "net_income_continuing_ops": -56000000, "net_income_to_common": -56000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 273000000, "short_term_investments": 18000000, "net_receivables": 300000000, "inventory": 1421000000, "other_current_assets": null, "total_current_assets": 2135000000, "net_ppe": null, "goodwill": null, "intangible_assets": 243000000, "goodwill_and_intangibles": 243000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3999000000, "total_assets": 6134000000, "short_term_debt": 62000000, "accounts_payable": 461000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 753000000, "long_term_debt": 2786000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3401000000, "total_liabilities": 4154000000, "total_debt": 2848000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 684000000, "total_equity": 1936000000, "shares_outstanding": 156818000, "operating_cash_flow": 110000000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56000000, "dividends_paid": 20000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -31000000, "free_cash_flow": 169000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4000000", "ebitda": "73000000", "netIncome": "-56000000", "grossProfit": "78000000", "depreciation": "None", "totalRevenue": "686000000", "costOfRevenue": "608000000", "interestIncome": "8000000", "incomeBeforeTax": "-32000000", "interestExpense": "45000000", "operatingIncome": "8000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "24000000", "reportedCurrency": "USD", "netInterestIncome": "-37000000", "nonInterestIncome": "None", "operatingExpenses": "70000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "608000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69000000", "sellingGeneralAndAdministrative": "70000000", "netIncomeFromContinuingOperations": "-56000000" }, "balance": { "goodwill": "None", "inventory": "1421000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6134000000", "longTermDebt": "2786000000", "shortTermDebt": "62000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "243000000", "reportedCurrency": "USD", "retainedEarnings": "684000000", "totalLiabilities": "4154000000", "otherCurrentAssets": "141000000", "totalCurrentAssets": "2135000000", "currentLongTermDebt": "38000000", "longTermInvestments": "None", "shortTermInvestments": "18000000", "currentNetReceivables": "300000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3999000000", "currentAccountsPayable": "461000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2951000000", "totalShareholderEquity": "1936000000", "capitalLeaseObligations": "127000000", "otherCurrentLiabilities": "224000000", "totalCurrentLiabilities": "753000000", "otherNonCurrentLiabilities": "87000000", "totalNonCurrentLiabilities": "3401000000", "cashAndShortTermInvestments": "273000000", "commonStockSharesOutstanding": "156818000", "intangibleAssetsExcludingGoodwill": "243000000", "cashAndCashEquivalentsAtCarryingValue": "273000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-56000000", "profitLoss": "None", "dividendPayout": "20000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-10000000", "operatingCashflow": "110000000", "capitalExpenditures": "59000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31000000", "cashflowFromInvestment": "-56000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:20.915995+00:00", "is_restated": false, "income_statement": { "revenue": 662000000, "cost_of_revenue": 568000000, "gross_profit": 94000000, "ebit": 44000000, "ebitda": 115000000, "pretax_income": -6000000, "tax_provision": 8000000, "net_income": -14000000, "net_income_to_common": -14000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 246000000, "total_current_assets": 2132000000, "total_assets": 6040000000, "short_term_debt": 63000000, "long_term_debt": 2788000000, "total_debt": 2851000000, "total_liabilities": 4004000000, "total_equity": 1993000000, "shares_outstanding": 156816000, "goodwill_and_intangibles": 489755000 }, "cash_flow": { "operating_cash_flow": 17000000, "capital_expenditure": 54000000, "free_cash_flow": 71000000, "dividends_paid": 19000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343090, "ticker_id": 4028, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:20.915995+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44000000", "ebitda": "115000000", "netIncome": "-14000000", "grossProfit": "94000000", "depreciation": "None", "totalRevenue": "662000000", "costOfRevenue": "568000000", "interestIncome": "4000000", "incomeBeforeTax": "-6000000", "interestExpense": "42000000", "operatingIncome": "32000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "8000000", "reportedCurrency": "USD", "netInterestIncome": "-38000000", "nonInterestIncome": "None", "operatingExpenses": "62000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "568000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71000000", "sellingGeneralAndAdministrative": "62000000", "netIncomeFromContinuingOperations": "-14000000" }, "balance": { "goodwill": "244755000", "inventory": "1422000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6040000000", "longTermDebt": "2788000000", "shortTermDebt": "63000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "245000000", "reportedCurrency": "USD", "retainedEarnings": "760000000", "totalLiabilities": "4004000000", "otherCurrentAssets": "175000000", "totalCurrentAssets": "2132000000", "currentLongTermDebt": "43000000", "longTermInvestments": "None", "shortTermInvestments": "44000000", "currentNetReceivables": "289000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3908000000", "currentAccountsPayable": "370000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2556000000", "shortLongTermDebtTotal": "2955000000", "totalShareholderEquity": "1993000000", "capitalLeaseObligations": "124000000", "otherCurrentLiabilities": "199000000", "totalCurrentLiabilities": "643000000", "otherNonCurrentLiabilities": "81000000", "totalNonCurrentLiabilities": "3361000000", "cashAndShortTermInvestments": "246000000", "commonStockSharesOutstanding": "156816000", "intangibleAssetsExcludingGoodwill": "245000000", "cashAndCashEquivalentsAtCarryingValue": "246000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14000000", "profitLoss": "None", "dividendPayout": "19000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-10000000", "operatingCashflow": "17000000", "capitalExpenditures": "54000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "115000000", "cashflowFromInvestment": "-54000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 662000000, "cost_of_revenue": 568000000, "gross_profit": 94000000, "research_and_development": null, "selling_general_admin": 62000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44000000, "depreciation_amortisation": 71000000, "ebitda": 115000000, "interest_expense": 42000000, "interest_income": null, "other_non_operating": null, "pretax_income": -6000000, "tax_provision": 8000000, "effective_tax_rate": null, "net_income": -14000000, "net_income_continuing_ops": -14000000, "net_income_to_common": -14000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 246000000, "short_term_investments": 44000000, "net_receivables": 289000000, "inventory": 1422000000, "other_current_assets": null, "total_current_assets": 2132000000, "net_ppe": null, "goodwill": 244755000, "intangible_assets": 245000000, "goodwill_and_intangibles": 489755000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3908000000, "total_assets": 6040000000, "short_term_debt": 63000000, "accounts_payable": 370000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 643000000, "long_term_debt": 2788000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3361000000, "total_liabilities": 4004000000, "total_debt": 2851000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 760000000, "total_equity": 1993000000, "shares_outstanding": 156816000, "operating_cash_flow": 17000000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54000000, "dividends_paid": 19000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 115000000, "free_cash_flow": 71000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44000000", "ebitda": "115000000", "netIncome": "-14000000", "grossProfit": "94000000", "depreciation": "None", "totalRevenue": "662000000", "costOfRevenue": "568000000", "interestIncome": "4000000", "incomeBeforeTax": "-6000000", "interestExpense": "42000000", "operatingIncome": "32000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "8000000", "reportedCurrency": "USD", "netInterestIncome": "-38000000", "nonInterestIncome": "None", "operatingExpenses": "62000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "568000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71000000", "sellingGeneralAndAdministrative": "62000000", "netIncomeFromContinuingOperations": "-14000000" }, "balance": { "goodwill": "244755000", "inventory": "1422000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6040000000", "longTermDebt": "2788000000", "shortTermDebt": "63000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "245000000", "reportedCurrency": "USD", "retainedEarnings": "760000000", "totalLiabilities": "4004000000", "otherCurrentAssets": "175000000", "totalCurrentAssets": "2132000000", "currentLongTermDebt": "43000000", "longTermInvestments": "None", "shortTermInvestments": "44000000", "currentNetReceivables": "289000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3908000000", "currentAccountsPayable": "370000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2556000000", "shortLongTermDebtTotal": "2955000000", "totalShareholderEquity": "1993000000", "capitalLeaseObligations": "124000000", "otherCurrentLiabilities": "199000000", "totalCurrentLiabilities": "643000000", "otherNonCurrentLiabilities": "81000000", "totalNonCurrentLiabilities": "3361000000", "cashAndShortTermInvestments": "246000000", "commonStockSharesOutstanding": "156816000", "intangibleAssetsExcludingGoodwill": "245000000", "cashAndCashEquivalentsAtCarryingValue": "246000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14000000", "profitLoss": "None", "dividendPayout": "19000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-10000000", "operatingCashflow": "17000000", "capitalExpenditures": "54000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "115000000", "cashflowFromInvestment": "-54000000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:20.915995+00:00", "is_restated": false, "income_statement": { "revenue": 794000000, "cost_of_revenue": 637000000, "gross_profit": 157000000, "ebit": 91000000, "ebitda": 162000000, "pretax_income": 53000000, "tax_provision": 322000000, "net_income": -269000000, "net_income_to_common": -269000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 167000000, "total_current_assets": 2084000000, "total_assets": 6055000000, "short_term_debt": 249000000, "long_term_debt": 2450000000, "total_debt": 2699000000, "total_liabilities": 3969000000, "total_equity": 2041000000, "shares_outstanding": 156780000, "goodwill_and_intangibles": 246000000 }, "cash_flow": { "operating_cash_flow": 136000000, "capital_expenditure": 55000000, "free_cash_flow": 191000000, "dividends_paid": 48000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 343091, "ticker_id": 4028, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:40:20.915995+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "91000000", "ebitda": "162000000", "netIncome": "-269000000", "grossProfit": "157000000", "depreciation": "None", "totalRevenue": "794000000", "costOfRevenue": "637000000", "interestIncome": "3000000", "incomeBeforeTax": "53000000", "interestExpense": "38000000", "operatingIncome": "84000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "322000000", "reportedCurrency": "USD", "netInterestIncome": "-35000000", "nonInterestIncome": "None", "operatingExpenses": "73000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "7000000", "costofGoodsAndServicesSold": "637000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71000000", "sellingGeneralAndAdministrative": "73000000", "netIncomeFromContinuingOperations": "-269000000" }, "balance": { "goodwill": "None", "inventory": "1400000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6055000000", "longTermDebt": "2450000000", "shortTermDebt": "249000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "246000000", "reportedCurrency": "USD", "retainedEarnings": "794000000", "totalLiabilities": "3969000000", "otherCurrentAssets": "145000000", "totalCurrentAssets": "2084000000", "currentLongTermDebt": "226000000", "longTermInvestments": "None", "shortTermInvestments": "35000000", "currentNetReceivables": "372000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3971000000", "currentAccountsPayable": "437000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1790000000", "shortLongTermDebtTotal": "2807000000", "totalShareholderEquity": "2041000000", "capitalLeaseObligations": "131000000", "otherCurrentLiabilities": "237000000", "totalCurrentLiabilities": "940000000", "otherNonCurrentLiabilities": "85000000", "totalNonCurrentLiabilities": "3029000000", "cashAndShortTermInvestments": "167000000", "commonStockSharesOutstanding": "156780000", "intangibleAssetsExcludingGoodwill": "246000000", "cashAndCashEquivalentsAtCarryingValue": "167000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-269000000", "profitLoss": "None", "dividendPayout": "48000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-48000000", "operatingCashflow": "136000000", "capitalExpenditures": "55000000", "changeInReceivables": "40000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28000000", "cashflowFromInvestment": "-54000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "54000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 794000000, "cost_of_revenue": 637000000, "gross_profit": 157000000, "research_and_development": null, "selling_general_admin": 73000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 91000000, "depreciation_amortisation": 71000000, "ebitda": 162000000, "interest_expense": 38000000, "interest_income": null, "other_non_operating": null, "pretax_income": 53000000, "tax_provision": 322000000, "effective_tax_rate": null, "net_income": -269000000, "net_income_continuing_ops": -269000000, "net_income_to_common": -269000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 167000000, "short_term_investments": 35000000, "net_receivables": 372000000, "inventory": 1400000000, "other_current_assets": null, "total_current_assets": 2084000000, "net_ppe": null, "goodwill": null, "intangible_assets": 246000000, "goodwill_and_intangibles": 246000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3971000000, "total_assets": 6055000000, "short_term_debt": 249000000, "accounts_payable": 437000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 940000000, "long_term_debt": 2450000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3029000000, "total_liabilities": 3969000000, "total_debt": 2699000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 794000000, "total_equity": 2041000000, "shares_outstanding": 156780000, "operating_cash_flow": 136000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54000000, "dividends_paid": 48000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28000000, "free_cash_flow": 191000000, "net_change_in_cash": 54000000 }, "raw_data": { "income": { "ebit": "91000000", "ebitda": "162000000", "netIncome": "-269000000", "grossProfit": "157000000", "depreciation": "None", "totalRevenue": "794000000", "costOfRevenue": "637000000", "interestIncome": "3000000", "incomeBeforeTax": "53000000", "interestExpense": "38000000", "operatingIncome": "84000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "322000000", "reportedCurrency": "USD", "netInterestIncome": "-35000000", "nonInterestIncome": "None", "operatingExpenses": "73000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "7000000", "costofGoodsAndServicesSold": "637000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71000000", "sellingGeneralAndAdministrative": "73000000", "netIncomeFromContinuingOperations": "-269000000" }, "balance": { "goodwill": "None", "inventory": "1400000000", "commonStock": "2000000", "currentDebt": "None", "investments": "None", "totalAssets": "6055000000", "longTermDebt": "2450000000", "shortTermDebt": "249000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "246000000", "reportedCurrency": "USD", "retainedEarnings": "794000000", "totalLiabilities": "3969000000", "otherCurrentAssets": "145000000", "totalCurrentAssets": "2084000000", "currentLongTermDebt": "226000000", "longTermInvestments": "None", "shortTermInvestments": "35000000", "currentNetReceivables": "372000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3971000000", "currentAccountsPayable": "437000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1790000000", "shortLongTermDebtTotal": "2807000000", "totalShareholderEquity": "2041000000", "capitalLeaseObligations": "131000000", "otherCurrentLiabilities": "237000000", "totalCurrentLiabilities": "940000000", "otherNonCurrentLiabilities": "85000000", "totalNonCurrentLiabilities": "3029000000", "cashAndShortTermInvestments": "167000000", "commonStockSharesOutstanding": "156780000", "intangibleAssetsExcludingGoodwill": "246000000", "cashAndCashEquivalentsAtCarryingValue": "167000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-269000000", "profitLoss": "None", "dividendPayout": "48000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-48000000", "operatingCashflow": "136000000", "capitalExpenditures": "55000000", "changeInReceivables": "40000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28000000", "cashflowFromInvestment": "-54000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "54000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }