{ "ticker": { "uuid": "93224175-42b5-48fe-89c9-7e8873942800", "symbol": "HRI", "name": "Herc Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Rental & Leasing Services", "page_url": "https://sharemaestro.com/factors/ticker/93224175-42b5-48fe-89c9-7e8873942800/", "api_url": "https://sharemaestro.com/factors/api/tickers/93224175-42b5-48fe-89c9-7e8873942800/" }, "ticker_metadata": { "id": 1968, "uuid": "93224175-42b5-48fe-89c9-7e8873942800", "symbol": "HRI", "name": "Herc Holdings Inc", "asset_type": "equity", "market_cap": 4479344000, "stock_exchange_id": 3, "industry": "Rental & Leasing Services", "sector": "Industrials", "description": "Herc Holdings Inc. is an equipment rental provider primarily in the United States and internationally. The company is headquartered in Bonita Springs, Florida.", "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": "93224175-42b5-48fe-89c9-7e8873942800", "symbol": "HRI", "name": "Herc Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Rental & Leasing Services", "page_url": "https://sharemaestro.com/factors/ticker/93224175-42b5-48fe-89c9-7e8873942800/", "api_url": "https://sharemaestro.com/factors/api/tickers/93224175-42b5-48fe-89c9-7e8873942800/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.58, "value": 0.76, "quality": 0.24, "momentum": 0.32, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 136.68, "market_cap": 4551444000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.089, "shareholder_yield": 0.0198, "roe": -0.0026, "piotroski_f_score": 3, "momentum_12_1": 0.1165, "volatility_252d": 0.622 }, "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": "2026-06-07T06:53:21.170200+00:00", "batch_id": "" }, "size": { "price_close": 136.68, "market_cap": 4551444000, "market_cap_usd": 4551444000, "enterprise_value": 12555444000, "shares_outstanding": 33300000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 2.398, "ptbv_ratio": null, "ps_ratio": 0.978, "pcf_ratio": 3.7155, "pfcf_ratio": 1.9789, "ev_ebitda": 11.2303, "ev_ebit": 20.549, "ev_sales": 2.6978, "ev_fcf": 5.4589, "earnings_yield": null, "fcf_yield": 0.1832, "price_to_sales": 0.978, "price_to_book": 2.398, "price_to_cashflow": 3.7155, "ebitda_to_ev": 0.089, "sales_yield": 0.3707 }, "yield": { "dividend_yield": 0.0198, "buyback_yield": 0, "shareholder_yield": 0.0198, "debt_paydown_yield": null, "total_yield": 0.0198 }, "quality": { "gross_margin": 0.2922, "operating_margin": 0.1313, "net_margin": -0.0011, "ebitda_margin": 0.2402, "fcf_margin": 0.4942, "roe": -0.0026, "roa": -0.0004, "roic": 0.0463, "roc_greenblatt": null, "asset_turnover": 0.3431, "cash_conversion": -460, "accruals_ratio": -0.0907, "sbc_to_revenue": 0.0073, "piotroski_f_score": 3, "altman_z_score": 0.8032, "earnings_stability_5y": 3.7773, "revenue_stability_5y": 0.3385, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1003, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 6.1465, "net_debt_to_ebitda": 7.1592, "debt_to_assets": 0.5933, "interest_coverage": 1.2676, "current_ratio": 1.4634, "quick_ratio": 1.4634, "net_debt": 8004000000, "local_beta": 0.0019, "volatility_252d": 0.622, "volatility_60d": 1.2999, "max_drawdown_12m": -0.4927, "risk_adjusted_momentum": 0.1873 }, "growth": { "revenue_growth_1y": 0.2839, "revenue_growth_3y_cagr": 0.1689, "revenue_growth_5y_cagr": 0.1969, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.8553, "eps_growth_5y_cagr": -0.5768, "fcf_growth_1y": -0.0312, "book_value_growth_1y": 0.2665, "revenue_growth": 0.2839, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0284, "price_return_3m": 0.1438, "price_return_6m": -0.0185, "price_return_9m": 0.0015, "price_return_12m": 0.1482, "price_return_12m_ex1m": 0.1165, "momentum_6m": -0.0185, "momentum_12m": 0.1482, "momentum_12_1": 0.1165, "distance_from_52w_high": -0.2344, "distance_from_52w_low": 0.5092, "relative_strength": 0.0483 }, "raw_ttm": { "revenue_ttm": 4654000000, "gross_profit_ttm": 1360000000, "ebit_ttm": 611000000, "ebitda_ttm": 1118000000, "net_income_ttm": -5000000, "eps_diluted_ttm": -0.1502, "operating_cash_flow_ttm": 1225000000, "capital_expenditure_ttm": 1075000000, "fcf_ttm": 2300000000, "dividends_paid_ttm": 90000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 482000000, "cash_and_equivalents": 43000000, "total_current_assets": 919000000, "total_current_liabilities": 628000000, "net_ppe": null, "total_assets": 13564000000, "total_debt": 8047000000, "total_equity": 1898000000, "net_working_capital": 337000000, "book_value_per_share": 56.997, "retained_earnings": 500000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2590000000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 56, "rank_ptbv": 50, "rank_ps": 27, "rank_pcf": 12, "rank_ev_ebitda": 46, "rank_ev_ebit": 70, "rank_earnings_yield": 50, "rank_fcf_yield": 19, "rank_dividend_yield": 35, "rank_shareholder_yield": 36, "rank_total_yield": 36, "rank_roe": 72, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 72, "rank_fcf_margin": 15, "rank_piotroski": 91, "rank_accruals": 23, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 100, "rank_revenue_growth_1y": 16, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 54, "rank_relative_strength": 48 }, "composites": { "value_composite": 24, "quality_composite": 76, "momentum_composite": 68, "growth_composite": 73, "yield_composite": 24, "svqf_composite": 29, "vc1_composite": 20, "vc2_composite": 19, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 42, "quality_value_composite": 0.4271, "os_score": 0.58, "value_percentile": 0.76, "quality_percentile": 0.24, "momentum_percentile": 0.32, "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": 18, "small_cap_core_rank": 24, "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": 4271, "ticker_id": 1968, "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": "2026-06-07T06:53:21.170200+00:00", "batch_id": "", "os_score_delta": null, "price_close": 136.68, "market_cap": 4551444000, "market_cap_usd": 4551444000, "enterprise_value": 12555444000, "shares_outstanding": 33300000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.39802107, "ptbv_ratio": null, "ps_ratio": 0.9779639, "pcf_ratio": 3.71546449, "pfcf_ratio": 1.9788887, "ev_ebitda": 11.23027191, "ev_ebit": 20.54900818, "ev_sales": 2.69777482, "ev_fcf": 5.4588887, "earnings_yield": null, "fcf_yield": 0.18318747, "dividend_yield": 0.01977394, "buyback_yield": 0, "shareholder_yield": 0.01977394, "debt_paydown_yield": null, "total_yield": 0.01977394, "gross_margin": 0.29222174, "operating_margin": 0.13128492, "net_margin": -0.00107434, "ebitda_margin": 0.24022346, "fcf_margin": 0.49419854, "roe": -0.00263435, "roa": -0.00036862, "roic": 0.04627853, "roc_greenblatt": null, "asset_turnover": 0.34311413, "cash_conversion": -460, "accruals_ratio": -0.09068121, "sbc_to_revenue": 0.00730554, "debt_to_equity": 6.14646997, "net_debt_to_ebitda": 7.15921288, "debt_to_assets": 0.59326157, "interest_coverage": 1.26763485, "current_ratio": 1.4633758, "quick_ratio": 1.4633758, "net_debt": 8004000000, "revenue_growth_1y": 0.28386207, "revenue_growth_3y_cagr": 0.16889522, "revenue_growth_5y_cagr": 0.19692806, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.85529106, "eps_growth_5y_cagr": -0.57683815, "fcf_growth_1y": -0.03117102, "book_value_growth_1y": 0.26653952, "piotroski_f_score": 3, "altman_z_score": 0.80320442, "earnings_stability_5y": 3.777311, "revenue_stability_5y": 0.338478, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02843857, "price_return_3m": 0.14375612, "price_return_6m": -0.01845038, "price_return_9m": 0.0015388, "price_return_12m": 0.14824529, "price_return_12m_ex1m": 0.1164938, "distance_from_52w_high": -0.23435735, "distance_from_52w_low": 0.50921896, "relative_strength": 0.04828171, "local_beta": 0.0019, "volatility_252d": 0.62202, "volatility_60d": 1.299929, "max_drawdown_12m": -0.49268948, "revenue_ttm": 4654000000, "gross_profit_ttm": 1360000000, "ebit_ttm": 611000000, "ebitda_ttm": 1118000000, "net_income_ttm": -5000000, "eps_diluted_ttm": -0.15015015, "operating_cash_flow_ttm": 1225000000, "capital_expenditure_ttm": 1075000000, "fcf_ttm": 2300000000, "dividends_paid_ttm": 90000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 482000000, "cash_and_equivalents": 43000000, "total_current_assets": 919000000, "total_current_liabilities": 628000000, "net_ppe": null, "total_assets": 13564000000, "total_debt": 8047000000, "total_equity": 1898000000, "net_working_capital": 337000000, "book_value_per_share": 56.996997, "retained_earnings": 500000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2590000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 56, "rank_ptbv": 50, "rank_ps": 27, "rank_pcf": 12, "rank_ev_ebitda": 46, "rank_ev_ebit": 70, "rank_earnings_yield": 50, "rank_fcf_yield": 19, "rank_dividend_yield": 35, "rank_shareholder_yield": 36, "rank_total_yield": 36, "rank_roe": 72, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 72, "rank_fcf_margin": 15, "rank_piotroski": 91, "rank_accruals": 23, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 100, "rank_revenue_growth_1y": 16, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 54, "rank_relative_strength": 48, "value_composite": 24, "quality_composite": 76, "momentum_composite": 68, "growth_composite": 73, "yield_composite": 24, "svqf_composite": 29, "vc1_composite": 20, "vc2_composite": 19, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 42, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 18, "small_cap_core_rank": 24, "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": 136.68, "os": 0.58, "value": 0.76, "quality": 0.24, "momentum": 0.32, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0198, "roe": -0.0026, "momentum_12_1": 0.1165, "complete_fields": { "id": 4271, "ticker_id": 1968, "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": "2026-06-07T06:53:21.170200+00:00", "batch_id": "", "os_score_delta": null, "price_close": 136.68, "market_cap": 4551444000, "market_cap_usd": 4551444000, "enterprise_value": 12555444000, "shares_outstanding": 33300000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.39802107, "ptbv_ratio": null, "ps_ratio": 0.9779639, "pcf_ratio": 3.71546449, "pfcf_ratio": 1.9788887, "ev_ebitda": 11.23027191, "ev_ebit": 20.54900818, "ev_sales": 2.69777482, "ev_fcf": 5.4588887, "earnings_yield": null, "fcf_yield": 0.18318747, "dividend_yield": 0.01977394, "buyback_yield": 0, "shareholder_yield": 0.01977394, "debt_paydown_yield": null, "total_yield": 0.01977394, "gross_margin": 0.29222174, "operating_margin": 0.13128492, "net_margin": -0.00107434, "ebitda_margin": 0.24022346, "fcf_margin": 0.49419854, "roe": -0.00263435, "roa": -0.00036862, "roic": 0.04627853, "roc_greenblatt": null, "asset_turnover": 0.34311413, "cash_conversion": -460, "accruals_ratio": -0.09068121, "sbc_to_revenue": 0.00730554, "debt_to_equity": 6.14646997, "net_debt_to_ebitda": 7.15921288, "debt_to_assets": 0.59326157, "interest_coverage": 1.26763485, "current_ratio": 1.4633758, "quick_ratio": 1.4633758, "net_debt": 8004000000, "revenue_growth_1y": 0.28386207, "revenue_growth_3y_cagr": 0.16889522, "revenue_growth_5y_cagr": 0.19692806, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.85529106, "eps_growth_5y_cagr": -0.57683815, "fcf_growth_1y": -0.03117102, "book_value_growth_1y": 0.26653952, "piotroski_f_score": 3, "altman_z_score": 0.80320442, "earnings_stability_5y": 3.777311, "revenue_stability_5y": 0.338478, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02843857, "price_return_3m": 0.14375612, "price_return_6m": -0.01845038, "price_return_9m": 0.0015388, "price_return_12m": 0.14824529, "price_return_12m_ex1m": 0.1164938, "distance_from_52w_high": -0.23435735, "distance_from_52w_low": 0.50921896, "relative_strength": 0.04828171, "local_beta": 0.0019, "volatility_252d": 0.62202, "volatility_60d": 1.299929, "max_drawdown_12m": -0.49268948, "revenue_ttm": 4654000000, "gross_profit_ttm": 1360000000, "ebit_ttm": 611000000, "ebitda_ttm": 1118000000, "net_income_ttm": -5000000, "eps_diluted_ttm": -0.15015015, "operating_cash_flow_ttm": 1225000000, "capital_expenditure_ttm": 1075000000, "fcf_ttm": 2300000000, "dividends_paid_ttm": 90000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 482000000, "cash_and_equivalents": 43000000, "total_current_assets": 919000000, "total_current_liabilities": 628000000, "net_ppe": null, "total_assets": 13564000000, "total_debt": 8047000000, "total_equity": 1898000000, "net_working_capital": 337000000, "book_value_per_share": 56.996997, "retained_earnings": 500000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2590000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 56, "rank_ptbv": 50, "rank_ps": 27, "rank_pcf": 12, "rank_ev_ebitda": 46, "rank_ev_ebit": 70, "rank_earnings_yield": 50, "rank_fcf_yield": 19, "rank_dividend_yield": 35, "rank_shareholder_yield": 36, "rank_total_yield": 36, "rank_roe": 72, "rank_roc": 50, "rank_roic": 63, "rank_gross_margin": 72, "rank_fcf_margin": 15, "rank_piotroski": 91, "rank_accruals": 23, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 100, "rank_revenue_growth_1y": 16, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 54, "rank_relative_strength": 48, "value_composite": 24, "quality_composite": 76, "momentum_composite": 68, "growth_composite": 73, "yield_composite": 24, "svqf_composite": 29, "vc1_composite": 20, "vc2_composite": 19, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 42, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 18, "small_cap_core_rank": 24, "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": "2026-06-07T02:11:08.113687+00:00", "is_restated": false, "income_statement": { "revenue": 4376000000, "cost_of_revenue": 3142000000, "gross_profit": 1234000000, "ebit": 670000000, "ebitda": 1750000000, "pretax_income": 1000000, "tax_provision": null, "net_income": 1000000, "net_income_to_common": 1000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52000000, "total_current_assets": 956000000, "total_assets": 13776000000, "short_term_debt": 88000000, "long_term_debt": 8054000000, "total_debt": 8142000000, "total_liabilities": 11828000000, "total_equity": 1948000000, "shares_outstanding": 31400000, "goodwill_and_intangibles": 4538000000 }, "cash_flow": { "operating_cash_flow": 1119000000, "capital_expenditure": 1254000000, "free_cash_flow": 2373000000, "dividends_paid": 87000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276519, "ticker_id": 1968, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:11:08.113687+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "670000000", "ebitda": "1750000000", "netIncome": "1000000", "grossProfit": "1234000000", "depreciation": "None", "totalRevenue": "4376000000", "costOfRevenue": "3142000000", "interestIncome": "416000000", "incomeBeforeTax": "1000000", "interestExpense": "416000000", "operatingIncome": "670000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-416000000", "nonInterestIncome": "None", "operatingExpenses": "564000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3142000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1080000000", "sellingGeneralAndAdministrative": "753000000", "netIncomeFromContinuingOperations": "1000000" }, "balance": { "goodwill": "2873000000", "inventory": "None", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "13776000000", "longTermDebt": "8054000000", "shortTermDebt": "88000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1665000000", "reportedCurrency": "USD", "retainedEarnings": "547000000", "totalLiabilities": "11828000000", "otherCurrentAssets": "135000000", "totalCurrentAssets": "956000000", "currentLongTermDebt": "32000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "769000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12820000000", "currentAccountsPayable": "337000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8237000000", "shortLongTermDebtTotal": "11162000000", "totalShareholderEquity": "1948000000", "capitalLeaseObligations": "1692000000", "otherCurrentLiabilities": "305000000", "totalCurrentLiabilities": "730000000", "otherNonCurrentLiabilities": "57000000", "totalNonCurrentLiabilities": "11098000000", "cashAndShortTermInvestments": "52000000", "commonStockSharesOutstanding": "31400000", "intangibleAssetsExcludingGoodwill": "1665000000", "cashAndCashEquivalentsAtCarryingValue": "52000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1000000", "profitLoss": "None", "dividendPayout": "87000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1119000000", "capitalExpenditures": "1254000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3809000000", "cashflowFromInvestment": "-4825000000", "stockBasedCompensation": "34000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1080000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4376000000, "cost_of_revenue": 3142000000, "gross_profit": 1234000000, "research_and_development": null, "selling_general_admin": 753000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 670000000, "depreciation_amortisation": 1080000000, "ebitda": 1750000000, "interest_expense": 416000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1000000, "tax_provision": null, "effective_tax_rate": null, "net_income": 1000000, "net_income_continuing_ops": 1000000, "net_income_to_common": 1000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52000000, "short_term_investments": null, "net_receivables": 769000000, "inventory": null, "other_current_assets": null, "total_current_assets": 956000000, "net_ppe": null, "goodwill": 2873000000, "intangible_assets": 1665000000, "goodwill_and_intangibles": 4538000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12820000000, "total_assets": 13776000000, "short_term_debt": 88000000, "accounts_payable": 337000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 730000000, "long_term_debt": 8054000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11098000000, "total_liabilities": 11828000000, "total_debt": 8142000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 547000000, "total_equity": 1948000000, "shares_outstanding": 31400000, "operating_cash_flow": 1119000000, "stock_based_compensation": 34000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1254000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4825000000, "dividends_paid": 87000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3809000000, "free_cash_flow": 2373000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "670000000", "ebitda": "1750000000", "netIncome": "1000000", "grossProfit": "1234000000", "depreciation": "None", "totalRevenue": "4376000000", "costOfRevenue": "3142000000", "interestIncome": "416000000", "incomeBeforeTax": "1000000", "interestExpense": "416000000", "operatingIncome": "670000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-416000000", "nonInterestIncome": "None", "operatingExpenses": "564000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3142000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1080000000", "sellingGeneralAndAdministrative": "753000000", "netIncomeFromContinuingOperations": "1000000" }, "balance": { "goodwill": "2873000000", "inventory": "None", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "13776000000", "longTermDebt": "8054000000", "shortTermDebt": "88000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1665000000", "reportedCurrency": "USD", "retainedEarnings": "547000000", "totalLiabilities": "11828000000", "otherCurrentAssets": "135000000", "totalCurrentAssets": "956000000", "currentLongTermDebt": "32000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "769000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12820000000", "currentAccountsPayable": "337000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8237000000", "shortLongTermDebtTotal": "11162000000", "totalShareholderEquity": "1948000000", "capitalLeaseObligations": "1692000000", "otherCurrentLiabilities": "305000000", "totalCurrentLiabilities": "730000000", "otherNonCurrentLiabilities": "57000000", "totalNonCurrentLiabilities": "11098000000", "cashAndShortTermInvestments": "52000000", "commonStockSharesOutstanding": "31400000", "intangibleAssetsExcludingGoodwill": "1665000000", "cashAndCashEquivalentsAtCarryingValue": "52000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1000000", "profitLoss": "None", "dividendPayout": "87000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1119000000", "capitalExpenditures": "1254000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3809000000", "cashflowFromInvestment": "-4825000000", "stockBasedCompensation": "34000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1080000000", "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": "2026-06-07T02:11:08.113687+00:00", "is_restated": false, "income_statement": { "revenue": 3568000000, "cost_of_revenue": 2218000000, "gross_profit": 1350000000, "ebit": 743000000, "ebitda": 870000000, "pretax_income": 291000000, "tax_provision": 80000000, "net_income": 211000000, "net_income_to_common": 211000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83000000, "total_current_assets": 776000000, "total_assets": 7877000000, "short_term_debt": 60000000, "long_term_debt": 4009000000, "total_debt": 4069000000, "total_liabilities": 6481000000, "total_equity": 1396000000, "shares_outstanding": 28500000, "goodwill_and_intangibles": 1242000000 }, "cash_flow": { "operating_cash_flow": 1225000000, "capital_expenditure": 1209000000, "free_cash_flow": 2434000000, "dividends_paid": 77000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276524, "ticker_id": 1968, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:11:08.113687+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "743000000", "ebitda": "870000000", "netIncome": "211000000", "grossProfit": "1350000000", "depreciation": "None", "totalRevenue": "3568000000", "costOfRevenue": "2218000000", "interestIncome": "260000000", "incomeBeforeTax": "291000000", "interestExpense": "260000000", "operatingIncome": "870000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "80000000", "reportedCurrency": "USD", "netInterestIncome": "-260000000", "nonInterestIncome": "None", "operatingExpenses": "480000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2218000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127000000", "sellingGeneralAndAdministrative": "480000000", "netIncomeFromContinuingOperations": "211000000" }, "balance": { "goodwill": "670000000", "inventory": "None", "commonStock": "333000", "currentDebt": "None", "investments": "None", "totalAssets": "7877000000", "longTermDebt": "4009000000", "shortTermDebt": "60000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "572000000", "reportedCurrency": "USD", "retainedEarnings": "633000000", "totalLiabilities": "6481000000", "otherCurrentAssets": "104000000", "totalCurrentAssets": "776000000", "currentLongTermDebt": "21000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "589000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7101000000", "currentAccountsPayable": "248000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5631000000", "shortLongTermDebtTotal": "5072000000", "totalShareholderEquity": "1396000000", "capitalLeaseObligations": "1042000000", "otherCurrentLiabilities": "224000000", "totalCurrentLiabilities": "562000000", "otherNonCurrentLiabilities": "47000000", "totalNonCurrentLiabilities": "5919000000", "cashAndShortTermInvestments": "83000000", "commonStockSharesOutstanding": "28500000", "intangibleAssetsExcludingGoodwill": "572000000", "cashAndCashEquivalentsAtCarryingValue": "83000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "211000000", "profitLoss": "None", "dividendPayout": "77000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1225000000", "capitalExpenditures": "1209000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "299000000", "cashflowFromInvestment": "-1511000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "806000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3568000000, "cost_of_revenue": 2218000000, "gross_profit": 1350000000, "research_and_development": null, "selling_general_admin": 480000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 743000000, "depreciation_amortisation": 127000000, "ebitda": 870000000, "interest_expense": 260000000, "interest_income": null, "other_non_operating": null, "pretax_income": 291000000, "tax_provision": 80000000, "effective_tax_rate": null, "net_income": 211000000, "net_income_continuing_ops": 211000000, "net_income_to_common": 211000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 83000000, "short_term_investments": null, "net_receivables": 589000000, "inventory": null, "other_current_assets": null, "total_current_assets": 776000000, "net_ppe": null, "goodwill": 670000000, "intangible_assets": 572000000, "goodwill_and_intangibles": 1242000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7101000000, "total_assets": 7877000000, "short_term_debt": 60000000, "accounts_payable": 248000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 562000000, "long_term_debt": 4009000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5919000000, "total_liabilities": 6481000000, "total_debt": 4069000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 633000000, "total_equity": 1396000000, "shares_outstanding": 28500000, "operating_cash_flow": 1225000000, "stock_based_compensation": 17000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1209000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1511000000, "dividends_paid": 77000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 299000000, "free_cash_flow": 2434000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "743000000", "ebitda": "870000000", "netIncome": "211000000", "grossProfit": "1350000000", "depreciation": "None", "totalRevenue": "3568000000", "costOfRevenue": "2218000000", "interestIncome": "260000000", "incomeBeforeTax": "291000000", "interestExpense": "260000000", "operatingIncome": "870000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "80000000", "reportedCurrency": "USD", "netInterestIncome": "-260000000", "nonInterestIncome": "None", "operatingExpenses": "480000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2218000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127000000", "sellingGeneralAndAdministrative": "480000000", "netIncomeFromContinuingOperations": "211000000" }, "balance": { "goodwill": "670000000", "inventory": "None", "commonStock": "333000", "currentDebt": "None", "investments": "None", "totalAssets": "7877000000", "longTermDebt": "4009000000", "shortTermDebt": "60000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "572000000", "reportedCurrency": "USD", "retainedEarnings": "633000000", "totalLiabilities": "6481000000", "otherCurrentAssets": "104000000", "totalCurrentAssets": "776000000", "currentLongTermDebt": "21000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "589000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7101000000", "currentAccountsPayable": "248000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5631000000", "shortLongTermDebtTotal": "5072000000", "totalShareholderEquity": "1396000000", "capitalLeaseObligations": "1042000000", "otherCurrentLiabilities": "224000000", "totalCurrentLiabilities": "562000000", "otherNonCurrentLiabilities": "47000000", "totalNonCurrentLiabilities": "5919000000", "cashAndShortTermInvestments": "83000000", "commonStockSharesOutstanding": "28500000", "intangibleAssetsExcludingGoodwill": "572000000", "cashAndCashEquivalentsAtCarryingValue": "83000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "211000000", "profitLoss": "None", "dividendPayout": "77000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1225000000", "capitalExpenditures": "1209000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "299000000", "cashflowFromInvestment": "-1511000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "806000000", "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": "2026-06-07T02:11:08.113687+00:00", "is_restated": false, "income_statement": { "revenue": 3282000000, "cost_of_revenue": 2059000000, "gross_profit": 1223000000, "ebit": 663000000, "ebitda": 775000000, "pretax_income": 447000000, "tax_provision": 100000000, "net_income": 347000000, "net_income_to_common": 347000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71000000, "total_current_assets": 732000000, "total_assets": 7061000000, "short_term_debt": 56000000, "long_term_debt": 3673000000, "total_debt": 3729000000, "total_liabilities": 5788000000, "total_equity": 1273000000, "shares_outstanding": 28700000, "goodwill_and_intangibles": 950000000 }, "cash_flow": { "operating_cash_flow": 1086000000, "capital_expenditure": 1476000000, "free_cash_flow": 2562000000, "dividends_paid": 73000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276529, "ticker_id": 1968, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:11:08.113687+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "663000000", "ebitda": "775000000", "netIncome": "347000000", "grossProfit": "1223000000", "depreciation": "None", "totalRevenue": "3282000000", "costOfRevenue": "2059000000", "interestIncome": "224000000", "incomeBeforeTax": "447000000", "interestExpense": "224000000", "operatingIncome": "775000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "100000000", "reportedCurrency": "USD", "netInterestIncome": "-203000000", "nonInterestIncome": "None", "operatingExpenses": "448000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2059000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112000000", "sellingGeneralAndAdministrative": "444100000", "netIncomeFromContinuingOperations": "353900000" }, "balance": { "goodwill": "483000000", "inventory": "None", "commonStock": "331000", "currentDebt": "None", "investments": "None", "totalAssets": "7061000000", "longTermDebt": "3673000000", "shortTermDebt": "56000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "467000000", "reportedCurrency": "USD", "retainedEarnings": "498000000", "totalLiabilities": "5788000000", "otherCurrentAssets": "98000000", "totalCurrentAssets": "732000000", "currentLongTermDebt": "19000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "563000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6329000000", "currentAccountsPayable": "212000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4961000000", "shortLongTermDebtTotal": "4479000000", "totalShareholderEquity": "1273000000", "capitalLeaseObligations": "787000000", "otherCurrentLiabilities": "194000000", "totalCurrentLiabilities": "508000000", "otherNonCurrentLiabilities": "46000000", "totalNonCurrentLiabilities": "5280000000", "cashAndShortTermInvestments": "71000000", "commonStockSharesOutstanding": "28700000", "intangibleAssetsExcludingGoodwill": "467000000", "cashAndCashEquivalentsAtCarryingValue": "71000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "347000000", "profitLoss": "None", "dividendPayout": "73000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1086000000", "capitalExpenditures": "1476000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "512000000", "cashflowFromInvestment": "-1581000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-120000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "755000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3282000000, "cost_of_revenue": 2059000000, "gross_profit": 1223000000, "research_and_development": null, "selling_general_admin": 444100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 663000000, "depreciation_amortisation": 112000000, "ebitda": 775000000, "interest_expense": 224000000, "interest_income": null, "other_non_operating": null, "pretax_income": 447000000, "tax_provision": 100000000, "effective_tax_rate": null, "net_income": 347000000, "net_income_continuing_ops": 353900000, "net_income_to_common": 347000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71000000, "short_term_investments": null, "net_receivables": 563000000, "inventory": null, "other_current_assets": null, "total_current_assets": 732000000, "net_ppe": null, "goodwill": 483000000, "intangible_assets": 467000000, "goodwill_and_intangibles": 950000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6329000000, "total_assets": 7061000000, "short_term_debt": 56000000, "accounts_payable": 212000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 508000000, "long_term_debt": 3673000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5280000000, "total_liabilities": 5788000000, "total_debt": 3729000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 498000000, "total_equity": 1273000000, "shares_outstanding": 28700000, "operating_cash_flow": 1086000000, "stock_based_compensation": 18000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1476000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1581000000, "dividends_paid": 73000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 512000000, "free_cash_flow": 2562000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "663000000", "ebitda": "775000000", "netIncome": "347000000", "grossProfit": "1223000000", "depreciation": "None", "totalRevenue": "3282000000", "costOfRevenue": "2059000000", "interestIncome": "224000000", "incomeBeforeTax": "447000000", "interestExpense": "224000000", "operatingIncome": "775000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "100000000", "reportedCurrency": "USD", "netInterestIncome": "-203000000", "nonInterestIncome": "None", "operatingExpenses": "448000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2059000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112000000", "sellingGeneralAndAdministrative": "444100000", "netIncomeFromContinuingOperations": "353900000" }, "balance": { "goodwill": "483000000", "inventory": "None", "commonStock": "331000", "currentDebt": "None", "investments": "None", "totalAssets": "7061000000", "longTermDebt": "3673000000", "shortTermDebt": "56000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "467000000", "reportedCurrency": "USD", "retainedEarnings": "498000000", "totalLiabilities": "5788000000", "otherCurrentAssets": "98000000", "totalCurrentAssets": "732000000", "currentLongTermDebt": "19000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "563000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6329000000", "currentAccountsPayable": "212000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4961000000", "shortLongTermDebtTotal": "4479000000", "totalShareholderEquity": "1273000000", "capitalLeaseObligations": "787000000", "otherCurrentLiabilities": "194000000", "totalCurrentLiabilities": "508000000", "otherNonCurrentLiabilities": "46000000", "totalNonCurrentLiabilities": "5280000000", "cashAndShortTermInvestments": "71000000", "commonStockSharesOutstanding": "28700000", "intangibleAssetsExcludingGoodwill": "467000000", "cashAndCashEquivalentsAtCarryingValue": "71000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "347000000", "profitLoss": "None", "dividendPayout": "73000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1086000000", "capitalExpenditures": "1476000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "512000000", "cashflowFromInvestment": "-1581000000", "stockBasedCompensation": "18000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-120000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "755000000", "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": "2026-06-07T02:11:08.113687+00:00", "is_restated": false, "income_statement": { "revenue": 2740000000, "cost_of_revenue": 1675000000, "gross_profit": 1065000000, "ebit": 559000000, "ebitda": 654000000, "pretax_income": 434000000, "tax_provision": 104000000, "net_income": 330000000, "net_income_to_common": 330000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53500000, "total_current_assets": 643500000, "total_assets": 5956800000, "short_term_debt": 58000000, "long_term_debt": 2869500000, "total_debt": 2927500000, "total_liabilities": 4848100000, "total_equity": 1108700000, "shares_outstanding": 30200000, "goodwill_and_intangibles": 850100000 }, "cash_flow": { "operating_cash_flow": 916700000, "capital_expenditure": 1272200000, "free_cash_flow": 2188900000, "dividends_paid": 68100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276534, "ticker_id": 1968, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:11:08.113687+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "559000000", "ebitda": "654000000", "netIncome": "330000000", "grossProfit": "1065000000", "depreciation": "None", "totalRevenue": "2740000000", "costOfRevenue": "1675000000", "interestIncome": "122000000", "incomeBeforeTax": "434000000", "interestExpense": "122000000", "operatingIncome": "654000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "104000000", "reportedCurrency": "USD", "netInterestIncome": "-122000000", "nonInterestIncome": "None", "operatingExpenses": "411000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-200000", "costofGoodsAndServicesSold": "1675000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95000000", "sellingGeneralAndAdministrative": "410100000", "netIncomeFromContinuingOperations": "329900000" }, "balance": { "goodwill": "418700000", "inventory": "None", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "5956800000", "longTermDebt": "2869500000", "shortTermDebt": "58000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "431400000", "reportedCurrency": "USD", "retainedEarnings": "224100000", "totalLiabilities": "4848100000", "otherCurrentAssets": "67500000", "totalCurrentAssets": "643500000", "currentLongTermDebt": "16100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "522500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5313300000", "currentAccountsPayable": "318300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3485200000", "shortLongTermDebtTotal": "3615400000", "totalShareholderEquity": "1108700000", "capitalLeaseObligations": "745900000", "otherCurrentLiabilities": "175700000", "totalCurrentLiabilities": "604000000", "otherNonCurrentLiabilities": "40200000", "totalNonCurrentLiabilities": "4244100000", "cashAndShortTermInvestments": "53500000", "commonStockSharesOutstanding": "30200000", "intangibleAssetsExcludingGoodwill": "431400000", "cashAndCashEquivalentsAtCarryingValue": "53500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "329900000", "profitLoss": "None", "dividendPayout": "68100000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "916700000", "capitalExpenditures": "1272200000", "changeInReceivables": "-171900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "784100000", "cashflowFromInvestment": "-1681800000", "stockBasedCompensation": "27100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "19000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-115200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "630800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2740000000, "cost_of_revenue": 1675000000, "gross_profit": 1065000000, "research_and_development": null, "selling_general_admin": 410100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 559000000, "depreciation_amortisation": 95000000, "ebitda": 654000000, "interest_expense": 122000000, "interest_income": null, "other_non_operating": null, "pretax_income": 434000000, "tax_provision": 104000000, "effective_tax_rate": null, "net_income": 330000000, "net_income_continuing_ops": 329900000, "net_income_to_common": 330000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53500000, "short_term_investments": null, "net_receivables": 522500000, "inventory": null, "other_current_assets": null, "total_current_assets": 643500000, "net_ppe": null, "goodwill": 418700000, "intangible_assets": 431400000, "goodwill_and_intangibles": 850100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5313300000, "total_assets": 5956800000, "short_term_debt": 58000000, "accounts_payable": 318300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 604000000, "long_term_debt": 2869500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4244100000, "total_liabilities": 4848100000, "total_debt": 2927500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 224100000, "total_equity": 1108700000, "shares_outstanding": 30200000, "operating_cash_flow": 916700000, "stock_based_compensation": 27100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1272200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1681800000, "dividends_paid": 68100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 784100000, "free_cash_flow": 2188900000, "net_change_in_cash": 19000000 }, "raw_data": { "income": { "ebit": "559000000", "ebitda": "654000000", "netIncome": "330000000", "grossProfit": "1065000000", "depreciation": "None", "totalRevenue": "2740000000", "costOfRevenue": "1675000000", "interestIncome": "122000000", "incomeBeforeTax": "434000000", "interestExpense": "122000000", "operatingIncome": "654000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "104000000", "reportedCurrency": "USD", "netInterestIncome": "-122000000", "nonInterestIncome": "None", "operatingExpenses": "411000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-200000", "costofGoodsAndServicesSold": "1675000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95000000", "sellingGeneralAndAdministrative": "410100000", "netIncomeFromContinuingOperations": "329900000" }, "balance": { "goodwill": "418700000", "inventory": "None", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "5956800000", "longTermDebt": "2869500000", "shortTermDebt": "58000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "431400000", "reportedCurrency": "USD", "retainedEarnings": "224100000", "totalLiabilities": "4848100000", "otherCurrentAssets": "67500000", "totalCurrentAssets": "643500000", "currentLongTermDebt": "16100000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "522500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5313300000", "currentAccountsPayable": "318300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3485200000", "shortLongTermDebtTotal": "3615400000", "totalShareholderEquity": "1108700000", "capitalLeaseObligations": "745900000", "otherCurrentLiabilities": "175700000", "totalCurrentLiabilities": "604000000", "otherNonCurrentLiabilities": "40200000", "totalNonCurrentLiabilities": "4244100000", "cashAndShortTermInvestments": "53500000", "commonStockSharesOutstanding": "30200000", "intangibleAssetsExcludingGoodwill": "431400000", "cashAndCashEquivalentsAtCarryingValue": "53500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "329900000", "profitLoss": "None", "dividendPayout": "68100000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "916700000", "capitalExpenditures": "1272200000", "changeInReceivables": "-171900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "784100000", "cashflowFromInvestment": "-1681800000", "stockBasedCompensation": "27100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "19000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-115200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "630800000", "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": "2026-06-07T02:11:08.113687+00:00", "is_restated": false, "income_statement": { "revenue": 2073000000, "cost_of_revenue": 1317000000, "gross_profit": 756000000, "ebit": 378000000, "ebitda": 446000000, "pretax_income": 291000000, "tax_provision": 67000000, "net_income": 224000000, "net_income_to_common": 224000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35100000, "total_current_assets": 469700000, "total_assets": 4490400000, "short_term_debt": 53900000, "long_term_debt": 1874900000, "total_debt": 1928800000, "total_liabilities": 3513500000, "total_equity": 976900000, "shares_outstanding": 30400000, "goodwill_and_intangibles": 620200000 }, "cash_flow": { "operating_cash_flow": 744000000, "capital_expenditure": 641800000, "free_cash_flow": 1385800000, "dividends_paid": 14800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276539, "ticker_id": 1968, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:11:08.113687+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "378000000", "ebitda": "446000000", "netIncome": "224000000", "grossProfit": "756000000", "depreciation": "None", "totalRevenue": "2073000000", "costOfRevenue": "1317000000", "interestIncome": "86300000", "incomeBeforeTax": "291000000", "interestExpense": "86000000", "operatingIncome": "446000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "67000000", "reportedCurrency": "USD", "netInterestIncome": "-86300000", "nonInterestIncome": "None", "operatingExpenses": "310000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2200000", "costofGoodsAndServicesSold": "1317000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68000000", "sellingGeneralAndAdministrative": "731500000", "netIncomeFromContinuingOperations": "224100000" }, "balance": { "goodwill": "231500000", "inventory": "1", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "4490400000", "longTermDebt": "1874900000", "shortTermDebt": "53900000", "treasuryStock": "-692000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "388700000", "reportedCurrency": "USD", "retainedEarnings": "-53400000", "totalLiabilities": "3513500000", "otherCurrentAssets": "46500000", "totalCurrentAssets": "469700000", "currentLongTermDebt": "15200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "388100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4020700000", "currentAccountsPayable": "280600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2665300000", "shortLongTermDebtTotal": "2468600000", "totalShareholderEquity": "976900000", "capitalLeaseObligations": "593700000", "otherCurrentLiabilities": "144800000", "totalCurrentLiabilities": "529900000", "otherNonCurrentLiabilities": "530700000", "totalNonCurrentLiabilities": "2983600000", "cashAndShortTermInvestments": "35100000", "commonStockSharesOutstanding": "30400000", "intangibleAssetsExcludingGoodwill": "388700000", "cashAndCashEquivalentsAtCarryingValue": "35100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "224100000", "profitLoss": "None", "dividendPayout": "14800000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "92700000", "operatingCashflow": "744000000", "capitalExpenditures": "641800000", "changeInReceivables": "-92700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "219600000", "cashflowFromInvestment": "-961300000", "stockBasedCompensation": "23300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "488700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2073000000, "cost_of_revenue": 1317000000, "gross_profit": 756000000, "research_and_development": null, "selling_general_admin": 731500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 378000000, "depreciation_amortisation": 68000000, "ebitda": 446000000, "interest_expense": 86000000, "interest_income": null, "other_non_operating": null, "pretax_income": 291000000, "tax_provision": 67000000, "effective_tax_rate": null, "net_income": 224000000, "net_income_continuing_ops": 224100000, "net_income_to_common": 224000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35100000, "short_term_investments": null, "net_receivables": 388100000, "inventory": 1, "other_current_assets": null, "total_current_assets": 469700000, "net_ppe": null, "goodwill": 231500000, "intangible_assets": 388700000, "goodwill_and_intangibles": 620200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4020700000, "total_assets": 4490400000, "short_term_debt": 53900000, "accounts_payable": 280600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 529900000, "long_term_debt": 1874900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2983600000, "total_liabilities": 3513500000, "total_debt": 1928800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -53400000, "total_equity": 976900000, "shares_outstanding": 30400000, "operating_cash_flow": 744000000, "stock_based_compensation": 23300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 641800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -961300000, "dividends_paid": 14800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 219600000, "free_cash_flow": 1385800000, "net_change_in_cash": 2300000 }, "raw_data": { "income": { "ebit": "378000000", "ebitda": "446000000", "netIncome": "224000000", "grossProfit": "756000000", "depreciation": "None", "totalRevenue": "2073000000", "costOfRevenue": "1317000000", "interestIncome": "86300000", "incomeBeforeTax": "291000000", "interestExpense": "86000000", "operatingIncome": "446000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "67000000", "reportedCurrency": "USD", "netInterestIncome": "-86300000", "nonInterestIncome": "None", "operatingExpenses": "310000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2200000", "costofGoodsAndServicesSold": "1317000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68000000", "sellingGeneralAndAdministrative": "731500000", "netIncomeFromContinuingOperations": "224100000" }, "balance": { "goodwill": "231500000", "inventory": "1", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "4490400000", "longTermDebt": "1874900000", "shortTermDebt": "53900000", "treasuryStock": "-692000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "388700000", "reportedCurrency": "USD", "retainedEarnings": "-53400000", "totalLiabilities": "3513500000", "otherCurrentAssets": "46500000", "totalCurrentAssets": "469700000", "currentLongTermDebt": "15200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "388100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4020700000", "currentAccountsPayable": "280600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2665300000", "shortLongTermDebtTotal": "2468600000", "totalShareholderEquity": "976900000", "capitalLeaseObligations": "593700000", "otherCurrentLiabilities": "144800000", "totalCurrentLiabilities": "529900000", "otherNonCurrentLiabilities": "530700000", "totalNonCurrentLiabilities": "2983600000", "cashAndShortTermInvestments": "35100000", "commonStockSharesOutstanding": "30400000", "intangibleAssetsExcludingGoodwill": "388700000", "cashAndCashEquivalentsAtCarryingValue": "35100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "224100000", "profitLoss": "None", "dividendPayout": "14800000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "92700000", "operatingCashflow": "744000000", "capitalExpenditures": "641800000", "changeInReceivables": "-92700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "219600000", "cashflowFromInvestment": "-961300000", "stockBasedCompensation": "23300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "488700000", "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": "2026-06-07T02:11:08.113687+00:00", "is_restated": false, "income_statement": { "revenue": 1781300000, "cost_of_revenue": 1254700000, "gross_profit": 526600000, "ebit": 206700000, "ebitda": 269200000, "pretax_income": 94100000, "tax_provision": 20400000, "net_income": 73700000, "net_income_to_common": 73700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33000000, "total_current_assets": 367100000, "total_assets": 3588400000, "short_term_debt": 47900000, "long_term_debt": 1622900000, "total_debt": 1670800000, "total_liabilities": 2846400000, "total_equity": 742000000, "shares_outstanding": 29400000, "goodwill_and_intangibles": 396400000 }, "cash_flow": { "operating_cash_flow": 610900000, "capital_expenditure": 385500000, "free_cash_flow": 996400000, "dividends_paid": 4900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276544, "ticker_id": 1968, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:11:08.113687+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "206700000", "ebitda": "269200000", "netIncome": "73700000", "grossProfit": "526600000", "depreciation": "None", "totalRevenue": "1781300000", "costOfRevenue": "1254700000", "interestIncome": "92600000", "incomeBeforeTax": "94100000", "interestExpense": "92600000", "operatingIncome": "269200000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "20400000", "reportedCurrency": "USD", "netInterestIncome": "-92600000", "nonInterestIncome": "None", "operatingExpenses": "257399999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3900000", "costofGoodsAndServicesSold": "1254700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62500000", "sellingGeneralAndAdministrative": "257400000", "netIncomeFromContinuingOperations": "73700000" }, "balance": { "goodwill": "100500000", "inventory": "None", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "3588400000", "longTermDebt": "1622900000", "shortTermDebt": "47900000", "treasuryStock": "-692000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "295900000", "reportedCurrency": "USD", "retainedEarnings": "-277500000", "totalLiabilities": "2846400000", "otherCurrentAssets": "32900000", "totalCurrentAssets": "367100000", "currentLongTermDebt": "15800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "301200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3221300000", "currentAccountsPayable": "125800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2260400000", "shortLongTermDebtTotal": "2048000000", "totalShareholderEquity": "742000000", "capitalLeaseObligations": "425100000", "otherCurrentLiabilities": "125200000", "totalCurrentLiabilities": "328000000", "otherNonCurrentLiabilities": "392900000", "totalNonCurrentLiabilities": "2518400000", "cashAndShortTermInvestments": "33000000", "commonStockSharesOutstanding": "29400000", "intangibleAssetsExcludingGoodwill": "295900000", "cashAndCashEquivalentsAtCarryingValue": "33000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73700000", "profitLoss": "None", "dividendPayout": "4900000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "24600000", "operatingCashflow": "610900000", "capitalExpenditures": "385500000", "changeInReceivables": "-24600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-406000000", "cashflowFromInvestment": "-207500000", "stockBasedCompensation": "16400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "466400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1781300000, "cost_of_revenue": 1254700000, "gross_profit": 526600000, "research_and_development": null, "selling_general_admin": 257400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 206700000, "depreciation_amortisation": 62500000, "ebitda": 269200000, "interest_expense": 92600000, "interest_income": null, "other_non_operating": null, "pretax_income": 94100000, "tax_provision": 20400000, "effective_tax_rate": null, "net_income": 73700000, "net_income_continuing_ops": 73700000, "net_income_to_common": 73700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33000000, "short_term_investments": null, "net_receivables": 301200000, "inventory": null, "other_current_assets": null, "total_current_assets": 367100000, "net_ppe": null, "goodwill": 100500000, "intangible_assets": 295900000, "goodwill_and_intangibles": 396400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3221300000, "total_assets": 3588400000, "short_term_debt": 47900000, "accounts_payable": 125800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 328000000, "long_term_debt": 1622900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2518400000, "total_liabilities": 2846400000, "total_debt": 1670800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -277500000, "total_equity": 742000000, "shares_outstanding": 29400000, "operating_cash_flow": 610900000, "stock_based_compensation": 16400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 385500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -207500000, "dividends_paid": 4900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -406000000, "free_cash_flow": 996400000, "net_change_in_cash": -2600000 }, "raw_data": { "income": { "ebit": "206700000", "ebitda": "269200000", "netIncome": "73700000", "grossProfit": "526600000", "depreciation": "None", "totalRevenue": "1781300000", "costOfRevenue": "1254700000", "interestIncome": "92600000", "incomeBeforeTax": "94100000", "interestExpense": "92600000", "operatingIncome": "269200000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "20400000", "reportedCurrency": "USD", "netInterestIncome": "-92600000", "nonInterestIncome": "None", "operatingExpenses": "257399999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3900000", "costofGoodsAndServicesSold": "1254700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62500000", "sellingGeneralAndAdministrative": "257400000", "netIncomeFromContinuingOperations": "73700000" }, "balance": { "goodwill": "100500000", "inventory": "None", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "3588400000", "longTermDebt": "1622900000", "shortTermDebt": "47900000", "treasuryStock": "-692000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "295900000", "reportedCurrency": "USD", "retainedEarnings": "-277500000", "totalLiabilities": "2846400000", "otherCurrentAssets": "32900000", "totalCurrentAssets": "367100000", "currentLongTermDebt": "15800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "301200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3221300000", "currentAccountsPayable": "125800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2260400000", "shortLongTermDebtTotal": "2048000000", "totalShareholderEquity": "742000000", "capitalLeaseObligations": "425100000", "otherCurrentLiabilities": "125200000", "totalCurrentLiabilities": "328000000", "otherNonCurrentLiabilities": "392900000", "totalNonCurrentLiabilities": "2518400000", "cashAndShortTermInvestments": "33000000", "commonStockSharesOutstanding": "29400000", "intangibleAssetsExcludingGoodwill": "295900000", "cashAndCashEquivalentsAtCarryingValue": "33000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73700000", "profitLoss": "None", "dividendPayout": "4900000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "24600000", "operatingCashflow": "610900000", "capitalExpenditures": "385500000", "changeInReceivables": "-24600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-406000000", "cashflowFromInvestment": "-207500000", "stockBasedCompensation": "16400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "466400000", "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": "2026-06-07T02:11:08.113687+00:00", "is_restated": false, "income_statement": { "revenue": 1999000000, "cost_of_revenue": 1456700000, "gross_profit": 542300000, "ebit": 247500000, "ebitda": 308500000, "pretax_income": 63600000, "tax_provision": 16100000, "net_income": 47500000, "net_income_to_common": 47500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33000000, "total_current_assets": 399700000, "total_assets": 3817000000, "short_term_debt": 60900000, "long_term_debt": 2051500000, "total_debt": 2112400000, "total_liabilities": 3172700000, "total_equity": 644300000, "shares_outstanding": 29100000, "goodwill_and_intangibles": 385100000 }, "cash_flow": { "operating_cash_flow": 635600000, "capital_expenditure": 695300000, "free_cash_flow": 1330900000, "dividends_paid": 500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276549, "ticker_id": 1968, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:11:08.113687+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "247500000", "ebitda": "308500000", "netIncome": "47500000", "grossProfit": "542300000", "depreciation": "None", "totalRevenue": "1999000000", "costOfRevenue": "1456700000", "interestIncome": "173500000", "incomeBeforeTax": "63600000", "interestExpense": "119900000", "operatingIncome": "247500000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "16100000", "reportedCurrency": "USD", "netInterestIncome": "-173500000", "nonInterestIncome": "None", "operatingExpenses": "294800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2400000", "costofGoodsAndServicesSold": "1456700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61000000", "sellingGeneralAndAdministrative": "294800000", "netIncomeFromContinuingOperations": "47500000" }, "balance": { "goodwill": "93600000", "inventory": "None", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "3817000000", "longTermDebt": "2051500000", "shortTermDebt": "60900000", "treasuryStock": "-692000000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "291500000", "reportedCurrency": "USD", "retainedEarnings": "-351200000", "totalLiabilities": "3172700000", "otherCurrentAssets": "60000000", "totalCurrentAssets": "399700000", "currentLongTermDebt": "27000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "306700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3417300000", "currentAccountsPayable": "126500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "311800000", "shortLongTermDebtTotal": "2412200000", "totalShareholderEquity": "644300000", "capitalLeaseObligations": "333700000", "otherCurrentLiabilities": "108400000", "totalCurrentLiabilities": "323100000", "otherNonCurrentLiabilities": "221200000", "totalNonCurrentLiabilities": "2849600000", "cashAndShortTermInvestments": "33000000", "commonStockSharesOutstanding": "29100000", "intangibleAssetsExcludingGoodwill": "291500000", "cashAndCashEquivalentsAtCarryingValue": "33000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47500000", "profitLoss": "None", "dividendPayout": "500000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "38300000", "operatingCashflow": "635600000", "capitalExpenditures": "695300000", "changeInReceivables": "-38300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-167100000", "cashflowFromInvestment": "-463600000", "stockBasedCompensation": "19500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "470100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1999000000, "cost_of_revenue": 1456700000, "gross_profit": 542300000, "research_and_development": null, "selling_general_admin": 294800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 247500000, "depreciation_amortisation": 61000000, "ebitda": 308500000, "interest_expense": 119900000, "interest_income": null, "other_non_operating": null, "pretax_income": 63600000, "tax_provision": 16100000, "effective_tax_rate": null, "net_income": 47500000, "net_income_continuing_ops": 47500000, "net_income_to_common": 47500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33000000, "short_term_investments": null, "net_receivables": 306700000, "inventory": null, "other_current_assets": null, "total_current_assets": 399700000, "net_ppe": null, "goodwill": 93600000, "intangible_assets": 291500000, "goodwill_and_intangibles": 385100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3417300000, "total_assets": 3817000000, "short_term_debt": 60900000, "accounts_payable": 126500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 323100000, "long_term_debt": 2051500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2849600000, "total_liabilities": 3172700000, "total_debt": 2112400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -351200000, "total_equity": 644300000, "shares_outstanding": 29100000, "operating_cash_flow": 635600000, "stock_based_compensation": 19500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 695300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -463600000, "dividends_paid": 500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -167100000, "free_cash_flow": 1330900000, "net_change_in_cash": 4900000 }, "raw_data": { "income": { "ebit": "247500000", "ebitda": "308500000", "netIncome": "47500000", "grossProfit": "542300000", "depreciation": "None", "totalRevenue": "1999000000", "costOfRevenue": "1456700000", "interestIncome": "173500000", "incomeBeforeTax": "63600000", "interestExpense": "119900000", "operatingIncome": "247500000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "16100000", "reportedCurrency": "USD", "netInterestIncome": "-173500000", "nonInterestIncome": "None", "operatingExpenses": "294800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2400000", "costofGoodsAndServicesSold": "1456700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61000000", "sellingGeneralAndAdministrative": "294800000", "netIncomeFromContinuingOperations": "47500000" }, "balance": { "goodwill": "93600000", "inventory": "None", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "3817000000", "longTermDebt": "2051500000", "shortTermDebt": "60900000", "treasuryStock": "-692000000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "291500000", "reportedCurrency": "USD", "retainedEarnings": "-351200000", "totalLiabilities": "3172700000", "otherCurrentAssets": "60000000", "totalCurrentAssets": "399700000", "currentLongTermDebt": "27000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "306700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3417300000", "currentAccountsPayable": "126500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "311800000", "shortLongTermDebtTotal": "2412200000", "totalShareholderEquity": "644300000", "capitalLeaseObligations": "333700000", "otherCurrentLiabilities": "108400000", "totalCurrentLiabilities": "323100000", "otherNonCurrentLiabilities": "221200000", "totalNonCurrentLiabilities": "2849600000", "cashAndShortTermInvestments": "33000000", "commonStockSharesOutstanding": "29100000", "intangibleAssetsExcludingGoodwill": "291500000", "cashAndCashEquivalentsAtCarryingValue": "33000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47500000", "profitLoss": "None", "dividendPayout": "500000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "38300000", "operatingCashflow": "635600000", "capitalExpenditures": "695300000", "changeInReceivables": "-38300000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-167100000", "cashflowFromInvestment": "-463600000", "stockBasedCompensation": "19500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4900000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "470100000", "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": "2026-06-07T02:11:08.113687+00:00", "is_restated": false, "income_statement": { "revenue": 1976700000, "cost_of_revenue": 1454700000, "gross_profit": 522000000, "ebit": 210700000, "ebitda": 268000000, "pretax_income": 68800000, "tax_provision": -300000, "net_income": 69100000, "net_income_to_common": 69100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27800000, "total_current_assets": 400400000, "total_assets": 3610200000, "short_term_debt": 32900000, "long_term_debt": 2129900000, "total_debt": 2162800000, "total_liabilities": 3037500000, "total_equity": 572700000, "shares_outstanding": 28900000, "goodwill_and_intangibles": 384500000 }, "cash_flow": { "operating_cash_flow": 559100000, "capital_expenditure": 849000000, "free_cash_flow": 1408100000, "dividends_paid": 14800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276554, "ticker_id": 1968, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:11:08.113687+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "210700000", "ebitda": "268000000", "netIncome": "69100000", "grossProfit": "522000000", "depreciation": "None", "totalRevenue": "1976700000", "costOfRevenue": "1454700000", "interestIncome": "137200000", "incomeBeforeTax": "68800000", "interestExpense": "131600000", "operatingIncome": "210700000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-300000", "reportedCurrency": "USD", "netInterestIncome": "-137000000", "nonInterestIncome": "None", "operatingExpenses": "311300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "200000", "costofGoodsAndServicesSold": "1454700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57300000", "sellingGeneralAndAdministrative": "312600000", "netIncomeFromContinuingOperations": "69100000" }, "balance": { "goodwill": "91000000", "inventory": "17900000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "3610200000", "longTermDebt": "2129900000", "shortTermDebt": "32900000", "treasuryStock": "-692000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "293500000", "reportedCurrency": "USD", "retainedEarnings": "-391100000", "totalLiabilities": "3037500000", "otherCurrentAssets": "22300000", "totalCurrentAssets": "400400000", "currentLongTermDebt": "29900000", "longTermInvestments": "3600000", "shortTermInvestments": "None", "currentNetReceivables": "332400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3209800000", "currentAccountsPayable": "147000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "282500000", "shortLongTermDebtTotal": "2276100000", "totalShareholderEquity": "572700000", "capitalLeaseObligations": "116300000", "otherCurrentLiabilities": "98100000", "totalCurrentLiabilities": "299200000", "otherNonCurrentLiabilities": "43800000", "totalNonCurrentLiabilities": "2738300000", "cashAndShortTermInvestments": "27800000", "commonStockSharesOutstanding": "28900000", "intangibleAssetsExcludingGoodwill": "293500000", "cashAndCashEquivalentsAtCarryingValue": "27800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69100000", "profitLoss": "None", "dividendPayout": "14800000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "1800000", "operatingCashflow": "559100000", "capitalExpenditures": "849000000", "changeInReceivables": "-29900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4200000", "cashflowFromInvestment": "-567000000", "stockBasedCompensation": "13400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "444800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1976700000, "cost_of_revenue": 1454700000, "gross_profit": 522000000, "research_and_development": 0, "selling_general_admin": 312600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 210700000, "depreciation_amortisation": 57300000, "ebitda": 268000000, "interest_expense": 131600000, "interest_income": null, "other_non_operating": null, "pretax_income": 68800000, "tax_provision": -300000, "effective_tax_rate": null, "net_income": 69100000, "net_income_continuing_ops": 69100000, "net_income_to_common": 69100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27800000, "short_term_investments": null, "net_receivables": 332400000, "inventory": 17900000, "other_current_assets": null, "total_current_assets": 400400000, "net_ppe": null, "goodwill": 91000000, "intangible_assets": 293500000, "goodwill_and_intangibles": 384500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3209800000, "total_assets": 3610200000, "short_term_debt": 32900000, "accounts_payable": 147000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 299200000, "long_term_debt": 2129900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2738300000, "total_liabilities": 3037500000, "total_debt": 2162800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -391100000, "total_equity": 572700000, "shares_outstanding": 28900000, "operating_cash_flow": 559100000, "stock_based_compensation": 13400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 849000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -567000000, "dividends_paid": 14800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4200000, "free_cash_flow": 1408100000, "net_change_in_cash": -12100000 }, "raw_data": { "income": { "ebit": "210700000", "ebitda": "268000000", "netIncome": "69100000", "grossProfit": "522000000", "depreciation": "None", "totalRevenue": "1976700000", "costOfRevenue": "1454700000", "interestIncome": "137200000", "incomeBeforeTax": "68800000", "interestExpense": "131600000", "operatingIncome": "210700000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-300000", "reportedCurrency": "USD", "netInterestIncome": "-137000000", "nonInterestIncome": "None", "operatingExpenses": "311300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "200000", "costofGoodsAndServicesSold": "1454700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57300000", "sellingGeneralAndAdministrative": "312600000", "netIncomeFromContinuingOperations": "69100000" }, "balance": { "goodwill": "91000000", "inventory": "17900000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "3610200000", "longTermDebt": "2129900000", "shortTermDebt": "32900000", "treasuryStock": "-692000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "293500000", "reportedCurrency": "USD", "retainedEarnings": "-391100000", "totalLiabilities": "3037500000", "otherCurrentAssets": "22300000", "totalCurrentAssets": "400400000", "currentLongTermDebt": "29900000", "longTermInvestments": "3600000", "shortTermInvestments": "None", "currentNetReceivables": "332400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3209800000", "currentAccountsPayable": "147000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "282500000", "shortLongTermDebtTotal": "2276100000", "totalShareholderEquity": "572700000", "capitalLeaseObligations": "116300000", "otherCurrentLiabilities": "98100000", "totalCurrentLiabilities": "299200000", "otherNonCurrentLiabilities": "43800000", "totalNonCurrentLiabilities": "2738300000", "cashAndShortTermInvestments": "27800000", "commonStockSharesOutstanding": "28900000", "intangibleAssetsExcludingGoodwill": "293500000", "cashAndCashEquivalentsAtCarryingValue": "27800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69100000", "profitLoss": "None", "dividendPayout": "14800000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "1800000", "operatingCashflow": "559100000", "capitalExpenditures": "849000000", "changeInReceivables": "-29900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4200000", "cashflowFromInvestment": "-567000000", "stockBasedCompensation": "13400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "444800000", "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": "2026-06-07T02:11:08.113687+00:00", "is_restated": false, "income_statement": { "revenue": 1139000000, "cost_of_revenue": 813000000, "gross_profit": 326000000, "ebit": 105000000, "ebitda": 178000000, "pretax_income": -23000000, "tax_provision": 1000000, "net_income": -24000000, "net_income_to_common": -24000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43000000, "total_current_assets": 919000000, "total_assets": 13564000000, "short_term_debt": 89000000, "long_term_debt": 7958000000, "total_debt": 8047000000, "total_liabilities": 11666000000, "total_equity": 1898000000, "shares_outstanding": 33300000, "goodwill_and_intangibles": 4488000000 }, "cash_flow": { "operating_cash_flow": 277000000, "capital_expenditure": 41000000, "free_cash_flow": 318000000, "dividends_paid": 24000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276517, "ticker_id": 1968, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:11:08.113687+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "105000000", "ebitda": "178000000", "netIncome": "-24000000", "grossProfit": "326000000", "depreciation": "None", "totalRevenue": "1139000000", "costOfRevenue": "813000000", "interestIncome": "None", "incomeBeforeTax": "-23000000", "interestExpense": "128000000", "operatingIncome": "175000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-128000000", "nonInterestIncome": "None", "operatingExpenses": "151000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "813000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73000000", "sellingGeneralAndAdministrative": "146000000", "netIncomeFromContinuingOperations": "-24000000" }, "balance": { "goodwill": "2861000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13564000000", "longTermDebt": "7958000000", "shortTermDebt": "89000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1627000000", "reportedCurrency": "USD", "retainedEarnings": "500000000", "totalLiabilities": "11666000000", "otherCurrentAssets": "116000000", "totalCurrentAssets": "919000000", "currentLongTermDebt": "27000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "760000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12645000000", "currentAccountsPayable": "218000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9643000000", "totalShareholderEquity": "1898000000", "capitalLeaseObligations": "1658000000", "otherCurrentLiabilities": "321000000", "totalCurrentLiabilities": "628000000", "otherNonCurrentLiabilities": "58000000", "totalNonCurrentLiabilities": "11038000000", "cashAndShortTermInvestments": "43000000", "commonStockSharesOutstanding": "33300000", "intangibleAssetsExcludingGoodwill": "1627000000", "cashAndCashEquivalentsAtCarryingValue": "43000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24000000", "profitLoss": "None", "dividendPayout": "24000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "277000000", "capitalExpenditures": "41000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-103000000", "cashflowFromInvestment": "-183000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "315000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1139000000, "cost_of_revenue": 813000000, "gross_profit": 326000000, "research_and_development": null, "selling_general_admin": 146000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 105000000, "depreciation_amortisation": 73000000, "ebitda": 178000000, "interest_expense": 128000000, "interest_income": null, "other_non_operating": null, "pretax_income": -23000000, "tax_provision": 1000000, "effective_tax_rate": null, "net_income": -24000000, "net_income_continuing_ops": -24000000, "net_income_to_common": -24000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43000000, "short_term_investments": null, "net_receivables": 760000000, "inventory": null, "other_current_assets": null, "total_current_assets": 919000000, "net_ppe": null, "goodwill": 2861000000, "intangible_assets": 1627000000, "goodwill_and_intangibles": 4488000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12645000000, "total_assets": 13564000000, "short_term_debt": 89000000, "accounts_payable": 218000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 628000000, "long_term_debt": 7958000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11038000000, "total_liabilities": 11666000000, "total_debt": 8047000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 500000000, "total_equity": 1898000000, "shares_outstanding": 33300000, "operating_cash_flow": 277000000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -183000000, "dividends_paid": 24000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -103000000, "free_cash_flow": 318000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "105000000", "ebitda": "178000000", "netIncome": "-24000000", "grossProfit": "326000000", "depreciation": "None", "totalRevenue": "1139000000", "costOfRevenue": "813000000", "interestIncome": "None", "incomeBeforeTax": "-23000000", "interestExpense": "128000000", "operatingIncome": "175000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-128000000", "nonInterestIncome": "None", "operatingExpenses": "151000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "813000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73000000", "sellingGeneralAndAdministrative": "146000000", "netIncomeFromContinuingOperations": "-24000000" }, "balance": { "goodwill": "2861000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13564000000", "longTermDebt": "7958000000", "shortTermDebt": "89000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1627000000", "reportedCurrency": "USD", "retainedEarnings": "500000000", "totalLiabilities": "11666000000", "otherCurrentAssets": "116000000", "totalCurrentAssets": "919000000", "currentLongTermDebt": "27000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "760000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12645000000", "currentAccountsPayable": "218000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9643000000", "totalShareholderEquity": "1898000000", "capitalLeaseObligations": "1658000000", "otherCurrentLiabilities": "321000000", "totalCurrentLiabilities": "628000000", "otherNonCurrentLiabilities": "58000000", "totalNonCurrentLiabilities": "11038000000", "cashAndShortTermInvestments": "43000000", "commonStockSharesOutstanding": "33300000", "intangibleAssetsExcludingGoodwill": "1627000000", "cashAndCashEquivalentsAtCarryingValue": "43000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24000000", "profitLoss": "None", "dividendPayout": "24000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "277000000", "capitalExpenditures": "41000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-103000000", "cashflowFromInvestment": "-183000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "315000000", "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": "2026-06-07T02:11:08.113687+00:00", "is_restated": false, "income_statement": { "revenue": 1209000000, "cost_of_revenue": 882000000, "gross_profit": 327000000, "ebit": 174000000, "ebitda": 493000000, "pretax_income": 17000000, "tax_provision": -7000000, "net_income": 24000000, "net_income_to_common": 24000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52000000, "total_current_assets": 956000000, "total_assets": 13776000000, "short_term_debt": 88000000, "long_term_debt": 8116000000, "total_debt": 8204000000, "total_liabilities": 11828000000, "total_equity": 1948000000, "shares_outstanding": 33400000, "goodwill_and_intangibles": 4538000000 }, "cash_flow": { "operating_cash_flow": 349000000, "capital_expenditure": 296000000, "free_cash_flow": 645000000, "dividends_paid": 23000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276518, "ticker_id": 1968, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:11:08.113687+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "174000000", "ebitda": "493000000", "netIncome": "24000000", "grossProfit": "327000000", "depreciation": "None", "totalRevenue": "1209000000", "costOfRevenue": "882000000", "interestIncome": "134000000", "incomeBeforeTax": "17000000", "interestExpense": "134000000", "operatingIncome": "174000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-7000000", "reportedCurrency": "USD", "netInterestIncome": "-134000000", "nonInterestIncome": "None", "operatingExpenses": "153000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "882000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "319000000", "sellingGeneralAndAdministrative": "204000000", "netIncomeFromContinuingOperations": "24000000" }, "balance": { "goodwill": "2873000000", "inventory": "None", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "13776000000", "longTermDebt": "8116000000", "shortTermDebt": "88000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1665000000", "reportedCurrency": "USD", "retainedEarnings": "547000000", "totalLiabilities": "11828000000", "otherCurrentAssets": "135000000", "totalCurrentAssets": "956000000", "currentLongTermDebt": "32000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "769000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12820000000", "currentAccountsPayable": "337000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8237000000", "shortLongTermDebtTotal": "11162000000", "totalShareholderEquity": "1948000000", "capitalLeaseObligations": "1692000000", "otherCurrentLiabilities": "305000000", "totalCurrentLiabilities": "730000000", "otherNonCurrentLiabilities": "57000000", "totalNonCurrentLiabilities": "11098000000", "cashAndShortTermInvestments": "52000000", "commonStockSharesOutstanding": "33400000", "intangibleAssetsExcludingGoodwill": "1665000000", "cashAndCashEquivalentsAtCarryingValue": "52000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24000000", "profitLoss": "None", "dividendPayout": "23000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "349000000", "capitalExpenditures": "296000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-193000000", "cashflowFromInvestment": "-31000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "319000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1209000000, "cost_of_revenue": 882000000, "gross_profit": 327000000, "research_and_development": null, "selling_general_admin": 204000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 174000000, "depreciation_amortisation": 319000000, "ebitda": 493000000, "interest_expense": 134000000, "interest_income": null, "other_non_operating": null, "pretax_income": 17000000, "tax_provision": -7000000, "effective_tax_rate": null, "net_income": 24000000, "net_income_continuing_ops": 24000000, "net_income_to_common": 24000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52000000, "short_term_investments": null, "net_receivables": 769000000, "inventory": null, "other_current_assets": null, "total_current_assets": 956000000, "net_ppe": null, "goodwill": 2873000000, "intangible_assets": 1665000000, "goodwill_and_intangibles": 4538000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12820000000, "total_assets": 13776000000, "short_term_debt": 88000000, "accounts_payable": 337000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 730000000, "long_term_debt": 8116000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11098000000, "total_liabilities": 11828000000, "total_debt": 8204000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 547000000, "total_equity": 1948000000, "shares_outstanding": 33400000, "operating_cash_flow": 349000000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 296000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31000000, "dividends_paid": 23000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -193000000, "free_cash_flow": 645000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "174000000", "ebitda": "493000000", "netIncome": "24000000", "grossProfit": "327000000", "depreciation": "None", "totalRevenue": "1209000000", "costOfRevenue": "882000000", "interestIncome": "134000000", "incomeBeforeTax": "17000000", "interestExpense": "134000000", "operatingIncome": "174000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-7000000", "reportedCurrency": "USD", "netInterestIncome": "-134000000", "nonInterestIncome": "None", "operatingExpenses": "153000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "882000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "319000000", "sellingGeneralAndAdministrative": "204000000", "netIncomeFromContinuingOperations": "24000000" }, "balance": { "goodwill": "2873000000", "inventory": "None", "commonStock": "0", "currentDebt": "None", "investments": "None", "totalAssets": "13776000000", "longTermDebt": "8116000000", "shortTermDebt": "88000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1665000000", "reportedCurrency": "USD", "retainedEarnings": "547000000", "totalLiabilities": "11828000000", "otherCurrentAssets": "135000000", "totalCurrentAssets": "956000000", "currentLongTermDebt": "32000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "769000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12820000000", "currentAccountsPayable": "337000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8237000000", "shortLongTermDebtTotal": "11162000000", "totalShareholderEquity": "1948000000", "capitalLeaseObligations": "1692000000", "otherCurrentLiabilities": "305000000", "totalCurrentLiabilities": "730000000", "otherNonCurrentLiabilities": "57000000", "totalNonCurrentLiabilities": "11098000000", "cashAndShortTermInvestments": "52000000", "commonStockSharesOutstanding": "33400000", "intangibleAssetsExcludingGoodwill": "1665000000", "cashAndCashEquivalentsAtCarryingValue": "52000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24000000", "profitLoss": "None", "dividendPayout": "23000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "349000000", "capitalExpenditures": "296000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-193000000", "cashflowFromInvestment": "-31000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "319000000", "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": "2026-06-07T02:11:08.113687+00:00", "is_restated": false, "income_statement": { "revenue": 1304000000, "cost_of_revenue": 929000000, "gross_profit": 375000000, "ebit": 172000000, "ebitda": 242000000, "pretax_income": 38000000, "tax_provision": 8000000, "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": 61000000, "total_current_assets": 974000000, "total_assets": 13927000000, "short_term_debt": 86000000, "long_term_debt": 8164000000, "total_debt": 8250000000, "total_liabilities": 11998000000, "total_equity": 1929000000, "shares_outstanding": 33300000, "goodwill_and_intangibles": 4557000000 }, "cash_flow": { "operating_cash_flow": 358000000, "capital_expenditure": 457000000, "free_cash_flow": 815000000, "dividends_paid": 23000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276520, "ticker_id": 1968, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:11:08.113687+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "172000000", "ebitda": "242000000", "netIncome": "30000000", "grossProfit": "375000000", "depreciation": "None", "totalRevenue": "1304000000", "costOfRevenue": "929000000", "interestIncome": "134000000", "incomeBeforeTax": "38000000", "interestExpense": "134000000", "operatingIncome": "209000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "8000000", "reportedCurrency": "USD", "netInterestIncome": "-134000000", "nonInterestIncome": "None", "operatingExpenses": "166000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "929000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70000000", "sellingGeneralAndAdministrative": "166000000", "netIncomeFromContinuingOperations": "30000000" }, "balance": { "goodwill": "2931000000", "inventory": "None", "commonStock": "381000", "currentDebt": "None", "investments": "None", "totalAssets": "13927000000", "longTermDebt": "8164000000", "shortTermDebt": "86000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1626000000", "reportedCurrency": "USD", "retainedEarnings": "547000000", "totalLiabilities": "11998000000", "otherCurrentAssets": "103000000", "totalCurrentAssets": "974000000", "currentLongTermDebt": "26000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "810000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12953000000", "currentAccountsPayable": "355000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8349000000", "shortLongTermDebtTotal": "9784000000", "totalShareholderEquity": "1929000000", "capitalLeaseObligations": "1594000000", "otherCurrentLiabilities": "360000000", "totalCurrentLiabilities": "801000000", "otherNonCurrentLiabilities": "68000000", "totalNonCurrentLiabilities": "11197000000", "cashAndShortTermInvestments": "61000000", "commonStockSharesOutstanding": "33300000", "intangibleAssetsExcludingGoodwill": "1626000000", "cashAndCashEquivalentsAtCarryingValue": "61000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30000000", "profitLoss": "None", "dividendPayout": "23000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "358000000", "capitalExpenditures": "457000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-116000000", "cashflowFromInvestment": "-234000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "316000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1304000000, "cost_of_revenue": 929000000, "gross_profit": 375000000, "research_and_development": null, "selling_general_admin": 166000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 172000000, "depreciation_amortisation": 70000000, "ebitda": 242000000, "interest_expense": 134000000, "interest_income": null, "other_non_operating": null, "pretax_income": 38000000, "tax_provision": 8000000, "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": 61000000, "short_term_investments": null, "net_receivables": 810000000, "inventory": null, "other_current_assets": null, "total_current_assets": 974000000, "net_ppe": null, "goodwill": 2931000000, "intangible_assets": 1626000000, "goodwill_and_intangibles": 4557000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12953000000, "total_assets": 13927000000, "short_term_debt": 86000000, "accounts_payable": 355000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 801000000, "long_term_debt": 8164000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11197000000, "total_liabilities": 11998000000, "total_debt": 8250000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 547000000, "total_equity": 1929000000, "shares_outstanding": 33300000, "operating_cash_flow": 358000000, "stock_based_compensation": 16000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 457000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -234000000, "dividends_paid": 23000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -116000000, "free_cash_flow": 815000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "172000000", "ebitda": "242000000", "netIncome": "30000000", "grossProfit": "375000000", "depreciation": "None", "totalRevenue": "1304000000", "costOfRevenue": "929000000", "interestIncome": "134000000", "incomeBeforeTax": "38000000", "interestExpense": "134000000", "operatingIncome": "209000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "8000000", "reportedCurrency": "USD", "netInterestIncome": "-134000000", "nonInterestIncome": "None", "operatingExpenses": "166000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "929000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70000000", "sellingGeneralAndAdministrative": "166000000", "netIncomeFromContinuingOperations": "30000000" }, "balance": { "goodwill": "2931000000", "inventory": "None", "commonStock": "381000", "currentDebt": "None", "investments": "None", "totalAssets": "13927000000", "longTermDebt": "8164000000", "shortTermDebt": "86000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1626000000", "reportedCurrency": "USD", "retainedEarnings": "547000000", "totalLiabilities": "11998000000", "otherCurrentAssets": "103000000", "totalCurrentAssets": "974000000", "currentLongTermDebt": "26000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "810000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12953000000", "currentAccountsPayable": "355000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8349000000", "shortLongTermDebtTotal": "9784000000", "totalShareholderEquity": "1929000000", "capitalLeaseObligations": "1594000000", "otherCurrentLiabilities": "360000000", "totalCurrentLiabilities": "801000000", "otherNonCurrentLiabilities": "68000000", "totalNonCurrentLiabilities": "11197000000", "cashAndShortTermInvestments": "61000000", "commonStockSharesOutstanding": "33300000", "intangibleAssetsExcludingGoodwill": "1626000000", "cashAndCashEquivalentsAtCarryingValue": "61000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30000000", "profitLoss": "None", "dividendPayout": "23000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "358000000", "capitalExpenditures": "457000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-116000000", "cashflowFromInvestment": "-234000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "316000000", "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": "2026-06-07T02:11:08.113687+00:00", "is_restated": false, "income_statement": { "revenue": 1002000000, "cost_of_revenue": 670000000, "gross_profit": 332000000, "ebit": 160000000, "ebitda": 205000000, "pretax_income": -46000000, "tax_provision": -11000000, "net_income": -35000000, "net_income_to_common": -35000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53000000, "total_current_assets": 943000000, "total_assets": 14018000000, "short_term_debt": 83000000, "long_term_debt": 8251000000, "total_debt": 8334000000, "total_liabilities": 12107000000, "total_equity": 1911000000, "shares_outstanding": 30000000, "goodwill_and_intangibles": 4523000000 }, "cash_flow": { "operating_cash_flow": 241000000, "capital_expenditure": 281000000, "free_cash_flow": 522000000, "dividends_paid": 20000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276521, "ticker_id": 1968, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:11:08.113687+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "160000000", "ebitda": "205000000", "netIncome": "-35000000", "grossProfit": "332000000", "depreciation": "None", "totalRevenue": "1002000000", "costOfRevenue": "670000000", "interestIncome": "86000000", "incomeBeforeTax": "-46000000", "interestExpense": "86000000", "operatingIncome": "205000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-11000000", "reportedCurrency": "USD", "netInterestIncome": "-86000000", "nonInterestIncome": "None", "operatingExpenses": "127000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "670000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45000000", "sellingGeneralAndAdministrative": "127000000", "netIncomeFromContinuingOperations": "-35000000" }, "balance": { "goodwill": "2901000000", "inventory": "None", "commonStock": "381000", "currentDebt": "None", "investments": "None", "totalAssets": "14018000000", "longTermDebt": "8251000000", "shortTermDebt": "83000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1622000000", "reportedCurrency": "USD", "retainedEarnings": "540000000", "totalLiabilities": "12107000000", "otherCurrentAssets": "112000000", "totalCurrentAssets": "943000000", "currentLongTermDebt": "23000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "778000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13075000000", "currentAccountsPayable": "325000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8355000000", "shortLongTermDebtTotal": "9886000000", "totalShareholderEquity": "1911000000", "capitalLeaseObligations": "1612000000", "otherCurrentLiabilities": "410000000", "totalCurrentLiabilities": "818000000", "otherNonCurrentLiabilities": "53000000", "totalNonCurrentLiabilities": "11289000000", "cashAndShortTermInvestments": "53000000", "commonStockSharesOutstanding": "30000000", "intangibleAssetsExcludingGoodwill": "1622000000", "cashAndCashEquivalentsAtCarryingValue": "53000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35000000", "profitLoss": "None", "dividendPayout": "20000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "241000000", "capitalExpenditures": "281000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4191000000", "cashflowFromInvestment": "-4427000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "240000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1002000000, "cost_of_revenue": 670000000, "gross_profit": 332000000, "research_and_development": null, "selling_general_admin": 127000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 160000000, "depreciation_amortisation": 45000000, "ebitda": 205000000, "interest_expense": 86000000, "interest_income": null, "other_non_operating": null, "pretax_income": -46000000, "tax_provision": -11000000, "effective_tax_rate": null, "net_income": -35000000, "net_income_continuing_ops": -35000000, "net_income_to_common": -35000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53000000, "short_term_investments": null, "net_receivables": 778000000, "inventory": null, "other_current_assets": null, "total_current_assets": 943000000, "net_ppe": null, "goodwill": 2901000000, "intangible_assets": 1622000000, "goodwill_and_intangibles": 4523000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13075000000, "total_assets": 14018000000, "short_term_debt": 83000000, "accounts_payable": 325000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 818000000, "long_term_debt": 8251000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11289000000, "total_liabilities": 12107000000, "total_debt": 8334000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 540000000, "total_equity": 1911000000, "shares_outstanding": 30000000, "operating_cash_flow": 241000000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 281000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4427000000, "dividends_paid": 20000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4191000000, "free_cash_flow": 522000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "160000000", "ebitda": "205000000", "netIncome": "-35000000", "grossProfit": "332000000", "depreciation": "None", "totalRevenue": "1002000000", "costOfRevenue": "670000000", "interestIncome": "86000000", "incomeBeforeTax": "-46000000", "interestExpense": "86000000", "operatingIncome": "205000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-11000000", "reportedCurrency": "USD", "netInterestIncome": "-86000000", "nonInterestIncome": "None", "operatingExpenses": "127000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "670000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45000000", "sellingGeneralAndAdministrative": "127000000", "netIncomeFromContinuingOperations": "-35000000" }, "balance": { "goodwill": "2901000000", "inventory": "None", "commonStock": "381000", "currentDebt": "None", "investments": "None", "totalAssets": "14018000000", "longTermDebt": "8251000000", "shortTermDebt": "83000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1622000000", "reportedCurrency": "USD", "retainedEarnings": "540000000", "totalLiabilities": "12107000000", "otherCurrentAssets": "112000000", "totalCurrentAssets": "943000000", "currentLongTermDebt": "23000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "778000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13075000000", "currentAccountsPayable": "325000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8355000000", "shortLongTermDebtTotal": "9886000000", "totalShareholderEquity": "1911000000", "capitalLeaseObligations": "1612000000", "otherCurrentLiabilities": "410000000", "totalCurrentLiabilities": "818000000", "otherNonCurrentLiabilities": "53000000", "totalNonCurrentLiabilities": "11289000000", "cashAndShortTermInvestments": "53000000", "commonStockSharesOutstanding": "30000000", "intangibleAssetsExcludingGoodwill": "1622000000", "cashAndCashEquivalentsAtCarryingValue": "53000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35000000", "profitLoss": "None", "dividendPayout": "20000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "241000000", "capitalExpenditures": "281000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4191000000", "cashflowFromInvestment": "-4427000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "240000000", "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": "2026-06-07T02:11:08.113687+00:00", "is_restated": false, "income_statement": { "revenue": 861000000, "cost_of_revenue": 583000000, "gross_profit": 278000000, "ebit": 127000000, "ebitda": 160000000, "pretax_income": -8000000, "tax_provision": 10000000, "net_income": -18000000, "net_income_to_common": -18000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48000000, "total_current_assets": 709000000, "total_assets": 7705000000, "short_term_debt": 100000000, "long_term_debt": 4026000000, "total_debt": 4126000000, "total_liabilities": 6347000000, "total_equity": 1358000000, "shares_outstanding": 28500000, "goodwill_and_intangibles": 1246000000 }, "cash_flow": { "operating_cash_flow": 171000000, "capital_expenditure": 220000000, "free_cash_flow": 391000000, "dividends_paid": 21000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276522, "ticker_id": 1968, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:11:08.113687+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "127000000", "ebitda": "160000000", "netIncome": "-18000000", "grossProfit": "278000000", "depreciation": "None", "totalRevenue": "861000000", "costOfRevenue": "583000000", "interestIncome": "62000000", "incomeBeforeTax": "-8000000", "interestExpense": "62000000", "operatingIncome": "160000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "10000000", "reportedCurrency": "USD", "netInterestIncome": "-62000000", "nonInterestIncome": "None", "operatingExpenses": "118000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "583000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33000000", "sellingGeneralAndAdministrative": "118000000", "netIncomeFromContinuingOperations": "-18000000" }, "balance": { "goodwill": "682000000", "inventory": "None", "commonStock": "334000", "currentDebt": "None", "investments": "None", "totalAssets": "7705000000", "longTermDebt": "4026000000", "shortTermDebt": "100000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "564000000", "reportedCurrency": "USD", "retainedEarnings": "595000000", "totalLiabilities": "6347000000", "otherCurrentAssets": "107000000", "totalCurrentAssets": "709000000", "currentLongTermDebt": "17000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "554000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6996000000", "currentAccountsPayable": "161000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5521000000", "shortLongTermDebtTotal": "5087000000", "totalShareholderEquity": "1358000000", "capitalLeaseObligations": "1005000000", "otherCurrentLiabilities": "213000000", "totalCurrentLiabilities": "474000000", "otherNonCurrentLiabilities": "57000000", "totalNonCurrentLiabilities": "5873000000", "cashAndShortTermInvestments": "48000000", "commonStockSharesOutstanding": "28500000", "intangibleAssetsExcludingGoodwill": "564000000", "cashAndCashEquivalentsAtCarryingValue": "48000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18000000", "profitLoss": "None", "dividendPayout": "21000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "171000000", "capitalExpenditures": "220000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73000000", "cashflowFromInvestment": "-133000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "205000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 861000000, "cost_of_revenue": 583000000, "gross_profit": 278000000, "research_and_development": null, "selling_general_admin": 118000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 127000000, "depreciation_amortisation": 33000000, "ebitda": 160000000, "interest_expense": 62000000, "interest_income": null, "other_non_operating": null, "pretax_income": -8000000, "tax_provision": 10000000, "effective_tax_rate": null, "net_income": -18000000, "net_income_continuing_ops": -18000000, "net_income_to_common": -18000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48000000, "short_term_investments": null, "net_receivables": 554000000, "inventory": null, "other_current_assets": null, "total_current_assets": 709000000, "net_ppe": null, "goodwill": 682000000, "intangible_assets": 564000000, "goodwill_and_intangibles": 1246000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6996000000, "total_assets": 7705000000, "short_term_debt": 100000000, "accounts_payable": 161000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 474000000, "long_term_debt": 4026000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5873000000, "total_liabilities": 6347000000, "total_debt": 4126000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 595000000, "total_equity": 1358000000, "shares_outstanding": 28500000, "operating_cash_flow": 171000000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 220000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -133000000, "dividends_paid": 21000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73000000, "free_cash_flow": 391000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "127000000", "ebitda": "160000000", "netIncome": "-18000000", "grossProfit": "278000000", "depreciation": "None", "totalRevenue": "861000000", "costOfRevenue": "583000000", "interestIncome": "62000000", "incomeBeforeTax": "-8000000", "interestExpense": "62000000", "operatingIncome": "160000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "10000000", "reportedCurrency": "USD", "netInterestIncome": "-62000000", "nonInterestIncome": "None", "operatingExpenses": "118000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "583000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33000000", "sellingGeneralAndAdministrative": "118000000", "netIncomeFromContinuingOperations": "-18000000" }, "balance": { "goodwill": "682000000", "inventory": "None", "commonStock": "334000", "currentDebt": "None", "investments": "None", "totalAssets": "7705000000", "longTermDebt": "4026000000", "shortTermDebt": "100000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "564000000", "reportedCurrency": "USD", "retainedEarnings": "595000000", "totalLiabilities": "6347000000", "otherCurrentAssets": "107000000", "totalCurrentAssets": "709000000", "currentLongTermDebt": "17000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "554000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6996000000", "currentAccountsPayable": "161000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5521000000", "shortLongTermDebtTotal": "5087000000", "totalShareholderEquity": "1358000000", "capitalLeaseObligations": "1005000000", "otherCurrentLiabilities": "213000000", "totalCurrentLiabilities": "474000000", "otherNonCurrentLiabilities": "57000000", "totalNonCurrentLiabilities": "5873000000", "cashAndShortTermInvestments": "48000000", "commonStockSharesOutstanding": "28500000", "intangibleAssetsExcludingGoodwill": "564000000", "cashAndCashEquivalentsAtCarryingValue": "48000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18000000", "profitLoss": "None", "dividendPayout": "21000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "171000000", "capitalExpenditures": "220000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73000000", "cashflowFromInvestment": "-133000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "205000000", "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": "2026-06-07T02:11:08.113687+00:00", "is_restated": false, "income_statement": { "revenue": 951000000, "cost_of_revenue": 577000000, "gross_profit": 374000000, "ebit": 217000000, "ebitda": 252000000, "pretax_income": -43000000, "tax_provision": 3000000, "net_income": -46000000, "net_income_to_common": -46000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83000000, "total_current_assets": 776000000, "total_assets": 7877000000, "short_term_debt": 60000000, "long_term_debt": 4009000000, "total_debt": 4069000000, "total_liabilities": 6481000000, "total_equity": 1396000000, "shares_outstanding": 28500000, "goodwill_and_intangibles": 1242000000 }, "cash_flow": { "operating_cash_flow": 331000000, "capital_expenditure": 329000000, "free_cash_flow": 660000000, "dividends_paid": 19000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276523, "ticker_id": 1968, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:11:08.113687+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "217000000", "ebitda": "252000000", "netIncome": "-46000000", "grossProfit": "374000000", "depreciation": "None", "totalRevenue": "951000000", "costOfRevenue": "577000000", "interestIncome": "67000000", "incomeBeforeTax": "-43000000", "interestExpense": "67000000", "operatingIncome": "252000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3000000", "reportedCurrency": "USD", "netInterestIncome": "-67000000", "nonInterestIncome": "None", "operatingExpenses": "122000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "577000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35000000", "sellingGeneralAndAdministrative": "122000000", "netIncomeFromContinuingOperations": "-46000000" }, "balance": { "goodwill": "670000000", "inventory": "None", "commonStock": "333000", "currentDebt": "None", "investments": "None", "totalAssets": "7877000000", "longTermDebt": "4009000000", "shortTermDebt": "60000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "572000000", "reportedCurrency": "USD", "retainedEarnings": "633000000", "totalLiabilities": "6481000000", "otherCurrentAssets": "104000000", "totalCurrentAssets": "776000000", "currentLongTermDebt": "21000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "589000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7101000000", "currentAccountsPayable": "248000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5631000000", "shortLongTermDebtTotal": "5072000000", "totalShareholderEquity": "1396000000", "capitalLeaseObligations": "1042000000", "otherCurrentLiabilities": "205000000", "totalCurrentLiabilities": "562000000", "otherNonCurrentLiabilities": "47000000", "totalNonCurrentLiabilities": "5919000000", "cashAndShortTermInvestments": "83000000", "commonStockSharesOutstanding": "28500000", "intangibleAssetsExcludingGoodwill": "572000000", "cashAndCashEquivalentsAtCarryingValue": "83000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46000000", "profitLoss": "None", "dividendPayout": "19000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "331000000", "capitalExpenditures": "329000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-121000000", "cashflowFromInvestment": "-268000000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "215000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 951000000, "cost_of_revenue": 577000000, "gross_profit": 374000000, "research_and_development": null, "selling_general_admin": 122000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 217000000, "depreciation_amortisation": 35000000, "ebitda": 252000000, "interest_expense": 67000000, "interest_income": null, "other_non_operating": null, "pretax_income": -43000000, "tax_provision": 3000000, "effective_tax_rate": null, "net_income": -46000000, "net_income_continuing_ops": -46000000, "net_income_to_common": -46000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 83000000, "short_term_investments": null, "net_receivables": 589000000, "inventory": null, "other_current_assets": null, "total_current_assets": 776000000, "net_ppe": null, "goodwill": 670000000, "intangible_assets": 572000000, "goodwill_and_intangibles": 1242000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7101000000, "total_assets": 7877000000, "short_term_debt": 60000000, "accounts_payable": 248000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 562000000, "long_term_debt": 4009000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5919000000, "total_liabilities": 6481000000, "total_debt": 4069000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 633000000, "total_equity": 1396000000, "shares_outstanding": 28500000, "operating_cash_flow": 331000000, "stock_based_compensation": 1000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 329000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -268000000, "dividends_paid": 19000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -121000000, "free_cash_flow": 660000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "217000000", "ebitda": "252000000", "netIncome": "-46000000", "grossProfit": "374000000", "depreciation": "None", "totalRevenue": "951000000", "costOfRevenue": "577000000", "interestIncome": "67000000", "incomeBeforeTax": "-43000000", "interestExpense": "67000000", "operatingIncome": "252000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3000000", "reportedCurrency": "USD", "netInterestIncome": "-67000000", "nonInterestIncome": "None", "operatingExpenses": "122000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "577000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35000000", "sellingGeneralAndAdministrative": "122000000", "netIncomeFromContinuingOperations": "-46000000" }, "balance": { "goodwill": "670000000", "inventory": "None", "commonStock": "333000", "currentDebt": "None", "investments": "None", "totalAssets": "7877000000", "longTermDebt": "4009000000", "shortTermDebt": "60000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "572000000", "reportedCurrency": "USD", "retainedEarnings": "633000000", "totalLiabilities": "6481000000", "otherCurrentAssets": "104000000", "totalCurrentAssets": "776000000", "currentLongTermDebt": "21000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "589000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7101000000", "currentAccountsPayable": "248000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5631000000", "shortLongTermDebtTotal": "5072000000", "totalShareholderEquity": "1396000000", "capitalLeaseObligations": "1042000000", "otherCurrentLiabilities": "205000000", "totalCurrentLiabilities": "562000000", "otherNonCurrentLiabilities": "47000000", "totalNonCurrentLiabilities": "5919000000", "cashAndShortTermInvestments": "83000000", "commonStockSharesOutstanding": "28500000", "intangibleAssetsExcludingGoodwill": "572000000", "cashAndCashEquivalentsAtCarryingValue": "83000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46000000", "profitLoss": "None", "dividendPayout": "19000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "331000000", "capitalExpenditures": "329000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-121000000", "cashflowFromInvestment": "-268000000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "215000000", "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": "2026-06-07T02:11:08.113687+00:00", "is_restated": false, "income_statement": { "revenue": 965000000, "cost_of_revenue": 580000000, "gross_profit": 385000000, "ebit": 229000000, "ebitda": 262000000, "pretax_income": 160000000, "tax_provision": 38000000, "net_income": 122000000, "net_income_to_common": 122000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 142000000, "total_current_assets": 851000000, "total_assets": 8172000000, "short_term_debt": 58000000, "long_term_debt": 4163000000, "total_debt": 4221000000, "total_liabilities": 6695000000, "total_equity": 1477000000, "shares_outstanding": 28500000, "goodwill_and_intangibles": 1231000000 }, "cash_flow": { "operating_cash_flow": 336000000, "capital_expenditure": 341000000, "free_cash_flow": 677000000, "dividends_paid": 19000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276525, "ticker_id": 1968, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:11:08.113687+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "229000000", "ebitda": "262000000", "netIncome": "122000000", "grossProfit": "385000000", "depreciation": "None", "totalRevenue": "965000000", "costOfRevenue": "580000000", "interestIncome": "69000000", "incomeBeforeTax": "160000000", "interestExpense": "69000000", "operatingIncome": "262000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "38000000", "reportedCurrency": "USD", "netInterestIncome": "-69000000", "nonInterestIncome": "None", "operatingExpenses": "123000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "580000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33000000", "sellingGeneralAndAdministrative": "123000000", "netIncomeFromContinuingOperations": "122000000" }, "balance": { "goodwill": "659000000", "inventory": "None", "commonStock": "333000", "currentDebt": "None", "investments": "None", "totalAssets": "8172000000", "longTermDebt": "4163000000", "shortTermDebt": "58000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "572000000", "reportedCurrency": "USD", "retainedEarnings": "698000000", "totalLiabilities": "6695000000", "otherCurrentAssets": "86000000", "totalCurrentAssets": "851000000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "623000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7321000000", "currentAccountsPayable": "360000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5666000000", "shortLongTermDebtTotal": "5152000000", "totalShareholderEquity": "1477000000", "capitalLeaseObligations": "974000000", "otherCurrentLiabilities": "279000000", "totalCurrentLiabilities": "697000000", "otherNonCurrentLiabilities": "44000000", "totalNonCurrentLiabilities": "5998000000", "cashAndShortTermInvestments": "142000000", "commonStockSharesOutstanding": "28500000", "intangibleAssetsExcludingGoodwill": "572000000", "cashAndCashEquivalentsAtCarryingValue": "142000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122000000", "profitLoss": "None", "dividendPayout": "19000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "336000000", "capitalExpenditures": "341000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "279000000", "cashflowFromInvestment": "-543000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "12000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "207000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 965000000, "cost_of_revenue": 580000000, "gross_profit": 385000000, "research_and_development": null, "selling_general_admin": 123000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 229000000, "depreciation_amortisation": 33000000, "ebitda": 262000000, "interest_expense": 69000000, "interest_income": null, "other_non_operating": null, "pretax_income": 160000000, "tax_provision": 38000000, "effective_tax_rate": null, "net_income": 122000000, "net_income_continuing_ops": 122000000, "net_income_to_common": 122000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 142000000, "short_term_investments": null, "net_receivables": 623000000, "inventory": null, "other_current_assets": null, "total_current_assets": 851000000, "net_ppe": null, "goodwill": 659000000, "intangible_assets": 572000000, "goodwill_and_intangibles": 1231000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7321000000, "total_assets": 8172000000, "short_term_debt": 58000000, "accounts_payable": 360000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 697000000, "long_term_debt": 4163000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5998000000, "total_liabilities": 6695000000, "total_debt": 4221000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 698000000, "total_equity": 1477000000, "shares_outstanding": 28500000, "operating_cash_flow": 336000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 341000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -543000000, "dividends_paid": 19000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 279000000, "free_cash_flow": 677000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "229000000", "ebitda": "262000000", "netIncome": "122000000", "grossProfit": "385000000", "depreciation": "None", "totalRevenue": "965000000", "costOfRevenue": "580000000", "interestIncome": "69000000", "incomeBeforeTax": "160000000", "interestExpense": "69000000", "operatingIncome": "262000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "38000000", "reportedCurrency": "USD", "netInterestIncome": "-69000000", "nonInterestIncome": "None", "operatingExpenses": "123000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "580000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33000000", "sellingGeneralAndAdministrative": "123000000", "netIncomeFromContinuingOperations": "122000000" }, "balance": { "goodwill": "659000000", "inventory": "None", "commonStock": "333000", "currentDebt": "None", "investments": "None", "totalAssets": "8172000000", "longTermDebt": "4163000000", "shortTermDebt": "58000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "572000000", "reportedCurrency": "USD", "retainedEarnings": "698000000", "totalLiabilities": "6695000000", "otherCurrentAssets": "86000000", "totalCurrentAssets": "851000000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "623000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7321000000", "currentAccountsPayable": "360000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5666000000", "shortLongTermDebtTotal": "5152000000", "totalShareholderEquity": "1477000000", "capitalLeaseObligations": "974000000", "otherCurrentLiabilities": "279000000", "totalCurrentLiabilities": "697000000", "otherNonCurrentLiabilities": "44000000", "totalNonCurrentLiabilities": "5998000000", "cashAndShortTermInvestments": "142000000", "commonStockSharesOutstanding": "28500000", "intangibleAssetsExcludingGoodwill": "572000000", "cashAndCashEquivalentsAtCarryingValue": "142000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122000000", "profitLoss": "None", "dividendPayout": "19000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "336000000", "capitalExpenditures": "341000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "279000000", "cashflowFromInvestment": "-543000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "12000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "207000000", "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": "2026-06-07T02:11:08.113687+00:00", "is_restated": false, "income_statement": { "revenue": 848000000, "cost_of_revenue": 542000000, "gross_profit": 306000000, "ebit": 159000000, "ebitda": 189000000, "pretax_income": 93000000, "tax_provision": 23000000, "net_income": 70000000, "net_income_to_common": 70000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70000000, "total_current_assets": 717000000, "total_assets": 7575000000, "short_term_debt": 99000000, "long_term_debt": 3864000000, "total_debt": 3963000000, "total_liabilities": 6213000000, "total_equity": 1362000000, "shares_outstanding": 28500000, "goodwill_and_intangibles": 1104000000 }, "cash_flow": { "operating_cash_flow": 318000000, "capital_expenditure": 328000000, "free_cash_flow": 646000000, "dividends_paid": 19000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276526, "ticker_id": 1968, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:11:08.113687+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "159000000", "ebitda": "189000000", "netIncome": "70000000", "grossProfit": "306000000", "depreciation": "None", "totalRevenue": "848000000", "costOfRevenue": "542000000", "interestIncome": "None", "incomeBeforeTax": "93000000", "interestExpense": "63000000", "operatingIncome": "189000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "23000000", "reportedCurrency": "USD", "netInterestIncome": "-63000000", "nonInterestIncome": "None", "operatingExpenses": "117000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "542000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30000000", "sellingGeneralAndAdministrative": "120000000", "netIncomeFromContinuingOperations": "70000000" }, "balance": { "goodwill": "590000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7575000000", "longTermDebt": "3864000000", "shortTermDebt": "99000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "514000000", "reportedCurrency": "USD", "retainedEarnings": "595000000", "totalLiabilities": "6213000000", "otherCurrentAssets": "77000000", "totalCurrentAssets": "717000000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "570000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6858000000", "currentAccountsPayable": "286000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4854000000", "totalShareholderEquity": "1362000000", "capitalLeaseObligations": "933000000", "otherCurrentLiabilities": "200000000", "totalCurrentLiabilities": "585000000", "otherNonCurrentLiabilities": "49000000", "totalNonCurrentLiabilities": "5628000000", "cashAndShortTermInvestments": "70000000", "commonStockSharesOutstanding": "28500000", "intangibleAssetsExcludingGoodwill": "514000000", "cashAndCashEquivalentsAtCarryingValue": "70000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70000000", "profitLoss": "None", "dividendPayout": "19000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "318000000", "capitalExpenditures": "328000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "93000000", "cashflowFromInvestment": "-404000000", "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": "195000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 848000000, "cost_of_revenue": 542000000, "gross_profit": 306000000, "research_and_development": null, "selling_general_admin": 120000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 159000000, "depreciation_amortisation": 30000000, "ebitda": 189000000, "interest_expense": 63000000, "interest_income": null, "other_non_operating": null, "pretax_income": 93000000, "tax_provision": 23000000, "effective_tax_rate": null, "net_income": 70000000, "net_income_continuing_ops": 70000000, "net_income_to_common": 70000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70000000, "short_term_investments": null, "net_receivables": 570000000, "inventory": null, "other_current_assets": null, "total_current_assets": 717000000, "net_ppe": null, "goodwill": 590000000, "intangible_assets": 514000000, "goodwill_and_intangibles": 1104000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6858000000, "total_assets": 7575000000, "short_term_debt": 99000000, "accounts_payable": 286000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 585000000, "long_term_debt": 3864000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5628000000, "total_liabilities": 6213000000, "total_debt": 3963000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 595000000, "total_equity": 1362000000, "shares_outstanding": 28500000, "operating_cash_flow": 318000000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 328000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -404000000, "dividends_paid": 19000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 93000000, "free_cash_flow": 646000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "159000000", "ebitda": "189000000", "netIncome": "70000000", "grossProfit": "306000000", "depreciation": "None", "totalRevenue": "848000000", "costOfRevenue": "542000000", "interestIncome": "None", "incomeBeforeTax": "93000000", "interestExpense": "63000000", "operatingIncome": "189000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "23000000", "reportedCurrency": "USD", "netInterestIncome": "-63000000", "nonInterestIncome": "None", "operatingExpenses": "117000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "542000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30000000", "sellingGeneralAndAdministrative": "120000000", "netIncomeFromContinuingOperations": "70000000" }, "balance": { "goodwill": "590000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7575000000", "longTermDebt": "3864000000", "shortTermDebt": "99000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "514000000", "reportedCurrency": "USD", "retainedEarnings": "595000000", "totalLiabilities": "6213000000", "otherCurrentAssets": "77000000", "totalCurrentAssets": "717000000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "570000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6858000000", "currentAccountsPayable": "286000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4854000000", "totalShareholderEquity": "1362000000", "capitalLeaseObligations": "933000000", "otherCurrentLiabilities": "200000000", "totalCurrentLiabilities": "585000000", "otherNonCurrentLiabilities": "49000000", "totalNonCurrentLiabilities": "5628000000", "cashAndShortTermInvestments": "70000000", "commonStockSharesOutstanding": "28500000", "intangibleAssetsExcludingGoodwill": "514000000", "cashAndCashEquivalentsAtCarryingValue": "70000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70000000", "profitLoss": "None", "dividendPayout": "19000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "318000000", "capitalExpenditures": "328000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "93000000", "cashflowFromInvestment": "-404000000", "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": "195000000", "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": "2026-06-07T02:11:08.113687+00:00", "is_restated": false, "income_statement": { "revenue": 804000000, "cost_of_revenue": 519000000, "gross_profit": 285000000, "ebit": 144000000, "ebitda": 173000000, "pretax_income": 81000000, "tax_provision": 16000000, "net_income": 65000000, "net_income_to_common": 65000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 63000000, "total_current_assets": 717000000, "total_assets": 7207000000, "short_term_debt": 56000000, "long_term_debt": 3753000000, "total_debt": 3809000000, "total_liabilities": 5899000000, "total_equity": 1308000000, "shares_outstanding": 28400000, "goodwill_and_intangibles": 1033000000 }, "cash_flow": { "operating_cash_flow": 240000000, "capital_expenditure": 211000000, "free_cash_flow": 451000000, "dividends_paid": 20000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276527, "ticker_id": 1968, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:11:08.113687+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "144000000", "ebitda": "173000000", "netIncome": "65000000", "grossProfit": "285000000", "depreciation": "None", "totalRevenue": "804000000", "costOfRevenue": "519000000", "interestIncome": "None", "incomeBeforeTax": "81000000", "interestExpense": "61000000", "operatingIncome": "173000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "16000000", "reportedCurrency": "USD", "netInterestIncome": "-61000000", "nonInterestIncome": "None", "operatingExpenses": "112000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "519000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29000000", "sellingGeneralAndAdministrative": "115000000", "netIncomeFromContinuingOperations": "65000000" }, "balance": { "goodwill": "537000000", "inventory": "27000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7207000000", "longTermDebt": "3753000000", "shortTermDebt": "56000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "496000000", "reportedCurrency": "USD", "retainedEarnings": "544000000", "totalLiabilities": "5899000000", "otherCurrentAssets": "94000000", "totalCurrentAssets": "717000000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "560000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6490000000", "currentAccountsPayable": "201000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4617000000", "totalShareholderEquity": "1308000000", "capitalLeaseObligations": "849000000", "otherCurrentLiabilities": "217000000", "totalCurrentLiabilities": "474000000", "otherNonCurrentLiabilities": "48000000", "totalNonCurrentLiabilities": "5425000000", "cashAndShortTermInvestments": "63000000", "commonStockSharesOutstanding": "28400000", "intangibleAssetsExcludingGoodwill": "496000000", "cashAndCashEquivalentsAtCarryingValue": "63000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65000000", "profitLoss": "None", "dividendPayout": "20000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "240000000", "capitalExpenditures": "211000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48000000", "cashflowFromInvestment": "-296000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "189000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 804000000, "cost_of_revenue": 519000000, "gross_profit": 285000000, "research_and_development": null, "selling_general_admin": 115000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 144000000, "depreciation_amortisation": 29000000, "ebitda": 173000000, "interest_expense": 61000000, "interest_income": null, "other_non_operating": null, "pretax_income": 81000000, "tax_provision": 16000000, "effective_tax_rate": null, "net_income": 65000000, "net_income_continuing_ops": 65000000, "net_income_to_common": 65000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 63000000, "short_term_investments": null, "net_receivables": 560000000, "inventory": 27000000, "other_current_assets": null, "total_current_assets": 717000000, "net_ppe": null, "goodwill": 537000000, "intangible_assets": 496000000, "goodwill_and_intangibles": 1033000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6490000000, "total_assets": 7207000000, "short_term_debt": 56000000, "accounts_payable": 201000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 474000000, "long_term_debt": 3753000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5425000000, "total_liabilities": 5899000000, "total_debt": 3809000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 544000000, "total_equity": 1308000000, "shares_outstanding": 28400000, "operating_cash_flow": 240000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 211000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -296000000, "dividends_paid": 20000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 48000000, "free_cash_flow": 451000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "144000000", "ebitda": "173000000", "netIncome": "65000000", "grossProfit": "285000000", "depreciation": "None", "totalRevenue": "804000000", "costOfRevenue": "519000000", "interestIncome": "None", "incomeBeforeTax": "81000000", "interestExpense": "61000000", "operatingIncome": "173000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "16000000", "reportedCurrency": "USD", "netInterestIncome": "-61000000", "nonInterestIncome": "None", "operatingExpenses": "112000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "519000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29000000", "sellingGeneralAndAdministrative": "115000000", "netIncomeFromContinuingOperations": "65000000" }, "balance": { "goodwill": "537000000", "inventory": "27000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7207000000", "longTermDebt": "3753000000", "shortTermDebt": "56000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "496000000", "reportedCurrency": "USD", "retainedEarnings": "544000000", "totalLiabilities": "5899000000", "otherCurrentAssets": "94000000", "totalCurrentAssets": "717000000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "560000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6490000000", "currentAccountsPayable": "201000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4617000000", "totalShareholderEquity": "1308000000", "capitalLeaseObligations": "849000000", "otherCurrentLiabilities": "217000000", "totalCurrentLiabilities": "474000000", "otherNonCurrentLiabilities": "48000000", "totalNonCurrentLiabilities": "5425000000", "cashAndShortTermInvestments": "63000000", "commonStockSharesOutstanding": "28400000", "intangibleAssetsExcludingGoodwill": "496000000", "cashAndCashEquivalentsAtCarryingValue": "63000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65000000", "profitLoss": "None", "dividendPayout": "20000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "240000000", "capitalExpenditures": "211000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48000000", "cashflowFromInvestment": "-296000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "189000000", "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": "2026-06-07T02:11:08.113687+00:00", "is_restated": false, "income_statement": { "revenue": 832000000, "cost_of_revenue": 508000000, "gross_profit": 324000000, "ebit": 179000000, "ebitda": 208000000, "pretax_income": 123000000, "tax_provision": 32000000, "net_income": 91000000, "net_income_to_common": 91000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71000000, "total_current_assets": 732000000, "total_assets": 7061000000, "short_term_debt": 56000000, "long_term_debt": 3673000000, "total_debt": 3729000000, "total_liabilities": 5788000000, "total_equity": 1273000000, "shares_outstanding": 28400000, "goodwill_and_intangibles": 950000000 }, "cash_flow": { "operating_cash_flow": 290000000, "capital_expenditure": 257000000, "free_cash_flow": 547000000, "dividends_paid": 17000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276528, "ticker_id": 1968, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:11:08.113687+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "179000000", "ebitda": "208000000", "netIncome": "91000000", "grossProfit": "324000000", "depreciation": "None", "totalRevenue": "832000000", "costOfRevenue": "508000000", "interestIncome": "None", "incomeBeforeTax": "123000000", "interestExpense": "62000000", "operatingIncome": "208000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "32000000", "reportedCurrency": "USD", "netInterestIncome": "-62000000", "nonInterestIncome": "None", "operatingExpenses": "116000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "508000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29000000", "sellingGeneralAndAdministrative": "116000000", "netIncomeFromContinuingOperations": "91000000" }, "balance": { "goodwill": "483000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7061000000", "longTermDebt": "3673000000", "shortTermDebt": "56000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "467000000", "reportedCurrency": "USD", "retainedEarnings": "498000000", "totalLiabilities": "5788000000", "otherCurrentAssets": "98000000", "totalCurrentAssets": "732000000", "currentLongTermDebt": "19000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "563000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6329000000", "currentAccountsPayable": "212000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4479000000", "totalShareholderEquity": "1273000000", "capitalLeaseObligations": "787000000", "otherCurrentLiabilities": "194000000", "totalCurrentLiabilities": "508000000", "otherNonCurrentLiabilities": "46000000", "totalNonCurrentLiabilities": "5280000000", "cashAndShortTermInvestments": "71000000", "commonStockSharesOutstanding": "28400000", "intangibleAssetsExcludingGoodwill": "467000000", "cashAndCashEquivalentsAtCarryingValue": "71000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91000000", "profitLoss": "None", "dividendPayout": "17000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-92000000", "operatingCashflow": "290000000", "capitalExpenditures": "257000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33000000", "cashflowFromInvestment": "-257000000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "192000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 832000000, "cost_of_revenue": 508000000, "gross_profit": 324000000, "research_and_development": null, "selling_general_admin": 116000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 179000000, "depreciation_amortisation": 29000000, "ebitda": 208000000, "interest_expense": 62000000, "interest_income": null, "other_non_operating": null, "pretax_income": 123000000, "tax_provision": 32000000, "effective_tax_rate": null, "net_income": 91000000, "net_income_continuing_ops": 91000000, "net_income_to_common": 91000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71000000, "short_term_investments": null, "net_receivables": 563000000, "inventory": null, "other_current_assets": null, "total_current_assets": 732000000, "net_ppe": null, "goodwill": 483000000, "intangible_assets": 467000000, "goodwill_and_intangibles": 950000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6329000000, "total_assets": 7061000000, "short_term_debt": 56000000, "accounts_payable": 212000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 508000000, "long_term_debt": 3673000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5280000000, "total_liabilities": 5788000000, "total_debt": 3729000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 498000000, "total_equity": 1273000000, "shares_outstanding": 28400000, "operating_cash_flow": 290000000, "stock_based_compensation": 3000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 257000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -257000000, "dividends_paid": 17000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33000000, "free_cash_flow": 547000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "179000000", "ebitda": "208000000", "netIncome": "91000000", "grossProfit": "324000000", "depreciation": "None", "totalRevenue": "832000000", "costOfRevenue": "508000000", "interestIncome": "None", "incomeBeforeTax": "123000000", "interestExpense": "62000000", "operatingIncome": "208000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "32000000", "reportedCurrency": "USD", "netInterestIncome": "-62000000", "nonInterestIncome": "None", "operatingExpenses": "116000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "508000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29000000", "sellingGeneralAndAdministrative": "116000000", "netIncomeFromContinuingOperations": "91000000" }, "balance": { "goodwill": "483000000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "7061000000", "longTermDebt": "3673000000", "shortTermDebt": "56000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "467000000", "reportedCurrency": "USD", "retainedEarnings": "498000000", "totalLiabilities": "5788000000", "otherCurrentAssets": "98000000", "totalCurrentAssets": "732000000", "currentLongTermDebt": "19000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "563000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6329000000", "currentAccountsPayable": "212000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4479000000", "totalShareholderEquity": "1273000000", "capitalLeaseObligations": "787000000", "otherCurrentLiabilities": "194000000", "totalCurrentLiabilities": "508000000", "otherNonCurrentLiabilities": "46000000", "totalNonCurrentLiabilities": "5280000000", "cashAndShortTermInvestments": "71000000", "commonStockSharesOutstanding": "28400000", "intangibleAssetsExcludingGoodwill": "467000000", "cashAndCashEquivalentsAtCarryingValue": "71000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91000000", "profitLoss": "None", "dividendPayout": "17000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-92000000", "operatingCashflow": "290000000", "capitalExpenditures": "257000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33000000", "cashflowFromInvestment": "-257000000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "192000000", "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": "2026-06-07T02:11:08.113687+00:00", "is_restated": false, "income_statement": { "revenue": 908000000, "cost_of_revenue": 561000000, "gross_profit": 347000000, "ebit": 203000000, "ebitda": 232000000, "pretax_income": 146000000, "tax_provision": 33000000, "net_income": 113000000, "net_income_to_common": 113000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71000000, "total_current_assets": 729000000, "total_assets": 6893000000, "short_term_debt": 61000000, "long_term_debt": 3665000000, "total_debt": 3726000000, "total_liabilities": 5694000000, "total_equity": 1199000000, "shares_outstanding": 28500000, "goodwill_and_intangibles": 976000000 }, "cash_flow": { "operating_cash_flow": 280000000, "capital_expenditure": 439000000, "free_cash_flow": 719000000, "dividends_paid": 18000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276530, "ticker_id": 1968, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:11:08.113687+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "203000000", "ebitda": "232000000", "netIncome": "113000000", "grossProfit": "347000000", "depreciation": "None", "totalRevenue": "908000000", "costOfRevenue": "561000000", "interestIncome": "60000000", "incomeBeforeTax": "146000000", "interestExpense": "60000000", "operatingIncome": "232000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "33000000", "reportedCurrency": "USD", "netInterestIncome": "-60000000", "nonInterestIncome": "None", "operatingExpenses": "115000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "561000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29000000", "sellingGeneralAndAdministrative": "115000000", "netIncomeFromContinuingOperations": "113000000" }, "balance": { "goodwill": "508000000", "inventory": "None", "commonStock": "331000", "currentDebt": "None", "investments": "None", "totalAssets": "6893000000", "longTermDebt": "3665000000", "shortTermDebt": "61000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "468000000", "reportedCurrency": "USD", "retainedEarnings": "425000000", "totalLiabilities": "5694000000", "otherCurrentAssets": "63000000", "totalCurrentAssets": "729000000", "currentLongTermDebt": "18000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "595000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6164000000", "currentAccountsPayable": "247000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5133000000", "shortLongTermDebtTotal": "4479000000", "totalShareholderEquity": "1199000000", "capitalLeaseObligations": "796000000", "otherCurrentLiabilities": "230000000", "totalCurrentLiabilities": "538000000", "otherNonCurrentLiabilities": "45000000", "totalNonCurrentLiabilities": "5156000000", "cashAndShortTermInvestments": "71000000", "commonStockSharesOutstanding": "28500000", "intangibleAssetsExcludingGoodwill": "468000000", "cashAndCashEquivalentsAtCarryingValue": "71000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113000000", "profitLoss": "None", "dividendPayout": "18000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "55000000", "operatingCashflow": "280000000", "capitalExpenditures": "439000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "148000000", "cashflowFromInvestment": "-1324000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-101000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "196000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 908000000, "cost_of_revenue": 561000000, "gross_profit": 347000000, "research_and_development": null, "selling_general_admin": 115000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 203000000, "depreciation_amortisation": 29000000, "ebitda": 232000000, "interest_expense": 60000000, "interest_income": null, "other_non_operating": null, "pretax_income": 146000000, "tax_provision": 33000000, "effective_tax_rate": null, "net_income": 113000000, "net_income_continuing_ops": 113000000, "net_income_to_common": 113000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71000000, "short_term_investments": null, "net_receivables": 595000000, "inventory": null, "other_current_assets": null, "total_current_assets": 729000000, "net_ppe": null, "goodwill": 508000000, "intangible_assets": 468000000, "goodwill_and_intangibles": 976000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6164000000, "total_assets": 6893000000, "short_term_debt": 61000000, "accounts_payable": 247000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 538000000, "long_term_debt": 3665000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5156000000, "total_liabilities": 5694000000, "total_debt": 3726000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 425000000, "total_equity": 1199000000, "shares_outstanding": 28500000, "operating_cash_flow": 280000000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 439000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1324000000, "dividends_paid": 18000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 148000000, "free_cash_flow": 719000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "203000000", "ebitda": "232000000", "netIncome": "113000000", "grossProfit": "347000000", "depreciation": "None", "totalRevenue": "908000000", "costOfRevenue": "561000000", "interestIncome": "60000000", "incomeBeforeTax": "146000000", "interestExpense": "60000000", "operatingIncome": "232000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "33000000", "reportedCurrency": "USD", "netInterestIncome": "-60000000", "nonInterestIncome": "None", "operatingExpenses": "115000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "561000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29000000", "sellingGeneralAndAdministrative": "115000000", "netIncomeFromContinuingOperations": "113000000" }, "balance": { "goodwill": "508000000", "inventory": "None", "commonStock": "331000", "currentDebt": "None", "investments": "None", "totalAssets": "6893000000", "longTermDebt": "3665000000", "shortTermDebt": "61000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "468000000", "reportedCurrency": "USD", "retainedEarnings": "425000000", "totalLiabilities": "5694000000", "otherCurrentAssets": "63000000", "totalCurrentAssets": "729000000", "currentLongTermDebt": "18000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "595000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6164000000", "currentAccountsPayable": "247000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5133000000", "shortLongTermDebtTotal": "4479000000", "totalShareholderEquity": "1199000000", "capitalLeaseObligations": "796000000", "otherCurrentLiabilities": "230000000", "totalCurrentLiabilities": "538000000", "otherNonCurrentLiabilities": "45000000", "totalNonCurrentLiabilities": "5156000000", "cashAndShortTermInvestments": "71000000", "commonStockSharesOutstanding": "28500000", "intangibleAssetsExcludingGoodwill": "468000000", "cashAndCashEquivalentsAtCarryingValue": "71000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113000000", "profitLoss": "None", "dividendPayout": "18000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "55000000", "operatingCashflow": "280000000", "capitalExpenditures": "439000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "148000000", "cashflowFromInvestment": "-1324000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-101000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "196000000", "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": "2026-06-07T02:11:08.113687+00:00", "is_restated": false, "income_statement": { "revenue": 802000000, "cost_of_revenue": 506000000, "gross_profit": 296000000, "ebit": 157000000, "ebitda": 185000000, "pretax_income": 103000000, "tax_provision": 27000000, "net_income": 76000000, "net_income_to_common": 76000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37000000, "total_current_assets": 644000000, "total_assets": 6695000000, "short_term_debt": 59000000, "long_term_debt": 3493000000, "total_debt": 3552000000, "total_liabilities": 5593000000, "total_equity": 1102000000, "shares_outstanding": 28600000, "goodwill_and_intangibles": 960000000 }, "cash_flow": { "operating_cash_flow": 281000000, "capital_expenditure": 415000000, "free_cash_flow": 696000000, "dividends_paid": 18000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276531, "ticker_id": 1968, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:11:08.113687+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "157000000", "ebitda": "185000000", "netIncome": "76000000", "grossProfit": "296000000", "depreciation": "None", "totalRevenue": "802000000", "costOfRevenue": "506000000", "interestIncome": "54000000", "incomeBeforeTax": "103000000", "interestExpense": "54000000", "operatingIncome": "185000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "27000000", "reportedCurrency": "USD", "netInterestIncome": "-54000000", "nonInterestIncome": "None", "operatingExpenses": "111000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "506000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28000000", "sellingGeneralAndAdministrative": "272000000", "netIncomeFromContinuingOperations": "76000000" }, "balance": { "goodwill": "492000000", "inventory": "None", "commonStock": "331000", "currentDebt": "None", "investments": "None", "totalAssets": "6695000000", "longTermDebt": "3493000000", "shortTermDebt": "59000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "468000000", "reportedCurrency": "USD", "retainedEarnings": "330000000", "totalLiabilities": "5593000000", "otherCurrentAssets": "66000000", "totalCurrentAssets": "644000000", "currentLongTermDebt": "16000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "541000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6051000000", "currentAccountsPayable": "363000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3957000000", "shortLongTermDebtTotal": "4276000000", "totalShareholderEquity": "1102000000", "capitalLeaseObligations": "767000000", "otherCurrentLiabilities": "233000000", "totalCurrentLiabilities": "655000000", "otherNonCurrentLiabilities": "772000000", "totalNonCurrentLiabilities": "4938000000", "cashAndShortTermInvestments": "37000000", "commonStockSharesOutstanding": "28600000", "intangibleAssetsExcludingGoodwill": "468000000", "cashAndCashEquivalentsAtCarryingValue": "37000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76000000", "profitLoss": "None", "dividendPayout": "18000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "37000000", "operatingCashflow": "281000000", "capitalExpenditures": "415000000", "changeInReceivables": "-37000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "195000000", "cashflowFromInvestment": "-479000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-63000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "189000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 802000000, "cost_of_revenue": 506000000, "gross_profit": 296000000, "research_and_development": null, "selling_general_admin": 272000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 157000000, "depreciation_amortisation": 28000000, "ebitda": 185000000, "interest_expense": 54000000, "interest_income": null, "other_non_operating": null, "pretax_income": 103000000, "tax_provision": 27000000, "effective_tax_rate": null, "net_income": 76000000, "net_income_continuing_ops": 76000000, "net_income_to_common": 76000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37000000, "short_term_investments": null, "net_receivables": 541000000, "inventory": null, "other_current_assets": null, "total_current_assets": 644000000, "net_ppe": null, "goodwill": 492000000, "intangible_assets": 468000000, "goodwill_and_intangibles": 960000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6051000000, "total_assets": 6695000000, "short_term_debt": 59000000, "accounts_payable": 363000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 655000000, "long_term_debt": 3493000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4938000000, "total_liabilities": 5593000000, "total_debt": 3552000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 330000000, "total_equity": 1102000000, "shares_outstanding": 28600000, "operating_cash_flow": 281000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 415000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -479000000, "dividends_paid": 18000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 195000000, "free_cash_flow": 696000000, "net_change_in_cash": -3000000 }, "raw_data": { "income": { "ebit": "157000000", "ebitda": "185000000", "netIncome": "76000000", "grossProfit": "296000000", "depreciation": "None", "totalRevenue": "802000000", "costOfRevenue": "506000000", "interestIncome": "54000000", "incomeBeforeTax": "103000000", "interestExpense": "54000000", "operatingIncome": "185000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "27000000", "reportedCurrency": "USD", "netInterestIncome": "-54000000", "nonInterestIncome": "None", "operatingExpenses": "111000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "506000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28000000", "sellingGeneralAndAdministrative": "272000000", "netIncomeFromContinuingOperations": "76000000" }, "balance": { "goodwill": "492000000", "inventory": "None", "commonStock": "331000", "currentDebt": "None", "investments": "None", "totalAssets": "6695000000", "longTermDebt": "3493000000", "shortTermDebt": "59000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "468000000", "reportedCurrency": "USD", "retainedEarnings": "330000000", "totalLiabilities": "5593000000", "otherCurrentAssets": "66000000", "totalCurrentAssets": "644000000", "currentLongTermDebt": "16000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "541000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6051000000", "currentAccountsPayable": "363000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3957000000", "shortLongTermDebtTotal": "4276000000", "totalShareholderEquity": "1102000000", "capitalLeaseObligations": "767000000", "otherCurrentLiabilities": "233000000", "totalCurrentLiabilities": "655000000", "otherNonCurrentLiabilities": "772000000", "totalNonCurrentLiabilities": "4938000000", "cashAndShortTermInvestments": "37000000", "commonStockSharesOutstanding": "28600000", "intangibleAssetsExcludingGoodwill": "468000000", "cashAndCashEquivalentsAtCarryingValue": "37000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76000000", "profitLoss": "None", "dividendPayout": "18000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "37000000", "operatingCashflow": "281000000", "capitalExpenditures": "415000000", "changeInReceivables": "-37000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "195000000", "cashflowFromInvestment": "-479000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-63000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "189000000", "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" } ], "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" ] } } }