{ "ticker": { "uuid": "9e6a5f1d-af37-4ff4-9242-e8f61d4344d4", "symbol": "BBUC", "name": "Brookfield Business Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Conglomerates", "page_url": "https://sharemaestro.com/factors/ticker/9e6a5f1d-af37-4ff4-9242-e8f61d4344d4/", "api_url": "https://sharemaestro.com/factors/api/tickers/9e6a5f1d-af37-4ff4-9242-e8f61d4344d4/" }, "ticker_metadata": { "id": 373, "uuid": "9e6a5f1d-af37-4ff4-9242-e8f61d4344d4", "symbol": "BBUC", "name": "Brookfield Business Corp", "asset_type": "equity", "market_cap": 6888594000, "stock_exchange_id": 3, "industry": "Conglomerates", "sector": "Industrials", "description": "Brookfield Business Corporation focuses on healthcare, construction and wastewater services in the United States, Europe, Australia, the United Kingdom, Canada and Brazil. The company is headquartered in New York, New York.", "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": "9e6a5f1d-af37-4ff4-9242-e8f61d4344d4", "symbol": "BBUC", "name": "Brookfield Business Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Conglomerates", "page_url": "https://sharemaestro.com/factors/ticker/9e6a5f1d-af37-4ff4-9242-e8f61d4344d4/", "api_url": "https://sharemaestro.com/factors/api/tickers/9e6a5f1d-af37-4ff4-9242-e8f61d4344d4/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.55, "value": 0.81, "quality": 0.09, "momentum": 0.3, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 32.89, "market_cap": 2302192712.82, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0813, "shareholder_yield": 0.0862, "roe": -0.1112, "piotroski_f_score": 5, "momentum_12_1": 0.0468, "volatility_252d": 0.3904 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:20.722210+00:00", "batch_id": "" }, "size": { "price_close": 32.89, "market_cap": 2302192712.82, "market_cap_usd": 2302192712.82, "enterprise_value": 42744192712.82, "shares_outstanding": 69996738, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.4201, "ptbv_ratio": null, "ps_ratio": 0.1356, "pcf_ratio": 1.8758, "pfcf_ratio": 0.961, "ev_ebitda": 12.2971, "ev_ebit": 18.097, "ev_sales": 2.5175, "ev_fcf": 17.8419, "earnings_yield": null, "fcf_yield": 0.056, "price_to_sales": 0.1356, "price_to_book": 0.4201, "price_to_cashflow": 1.8758, "ebitda_to_ev": 0.0813, "sales_yield": 0.3972 }, "yield": { "dividend_yield": 0.0862, "buyback_yield": 0, "shareholder_yield": 0.0862, "debt_paydown_yield": null, "total_yield": 0.0862 }, "quality": { "gross_margin": 0.181, "operating_margin": 0.1391, "net_margin": -0.0359, "ebitda_margin": 0.2047, "fcf_margin": 0.1411, "roe": -0.1112, "roa": -0.0079, "roic": 0.0386, "roc_greenblatt": null, "asset_turnover": 0.2203, "cash_conversion": -3.9303, "accruals_ratio": -0.0238, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": 0.6582, "earnings_stability_5y": 1.576, "revenue_stability_5y": 0.6845, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0399, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 11.2292, "net_debt_to_ebitda": 11.6348, "debt_to_assets": 0.5835, "interest_coverage": 1.7346, "current_ratio": 2.6838, "quick_ratio": 2.4445, "net_debt": 40442000000, "local_beta": 0.0008, "volatility_252d": 0.3904, "volatility_60d": 0.8485, "max_drawdown_12m": -0.1941, "risk_adjusted_momentum": 0.1198 }, "growth": { "revenue_growth_1y": 0.2552, "revenue_growth_3y_cagr": 0.5922, "revenue_growth_5y_cagr": 0.2337, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.6944, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.5526, "book_value_growth_1y": null, "revenue_growth": 0.2552, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0682, "price_return_3m": -0.0078, "price_return_6m": -0.0858, "price_return_9m": -0.0234, "price_return_12m": 0.1181, "price_return_12m_ex1m": 0.0468, "momentum_6m": -0.0858, "momentum_12m": 0.1181, "momentum_12_1": 0.0468, "distance_from_52w_high": -0.1049, "distance_from_52w_low": 0.1756, "relative_strength": 0.0182 }, "raw_ttm": { "revenue_ttm": 16978850263, "gross_profit_ttm": 3072854233, "ebit_ttm": 2361954345, "ebitda_ttm": 3475954345, "net_income_ttm": -609554070, "eps_diluted_ttm": -8.7083, "operating_cash_flow_ttm": 1227322639, "capital_expenditure_ttm": 1168391429, "fcf_ttm": 2395714068, "dividends_paid_ttm": 198423904, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1361665481, "cash_and_equivalents": 4524000000, "total_current_assets": 29726000000, "total_current_liabilities": 11076000000, "net_ppe": null, "total_assets": 77056000000, "total_debt": 44966000000, "total_equity": 5480000000, "net_working_capital": 15956000000, "book_value_per_share": 78.2894, "retained_earnings": 1313000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -26056000000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 6, "rank_ptbv": 50, "rank_ps": 4, "rank_pcf": 5, "rank_ev_ebitda": 52, "rank_ev_ebit": 65, "rank_earnings_yield": 50, "rank_fcf_yield": 64, "rank_dividend_yield": 8, "rank_shareholder_yield": 9, "rank_total_yield": 9, "rank_roe": 81, "rank_roc": 50, "rank_roic": 66, "rank_gross_margin": 85, "rank_fcf_margin": 61, "rank_piotroski": 57, "rank_accruals": 63, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 18, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 61, "rank_relative_strength": 51 }, "composites": { "value_composite": 19, "quality_composite": 91, "momentum_composite": 70, "growth_composite": 19, "yield_composite": 6, "svqf_composite": 26, "vc1_composite": 7, "vc2_composite": 4, "vc3_composite": 4, "trending_value_composite": 66, "overall_composite": 45, "quality_value_composite": 0.27, "os_score": 0.55, "value_percentile": 0.81, "quality_percentile": 0.09, "momentum_percentile": 0.3, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 5, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true, "trending_value_rank": 66, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3705, "ticker_id": 373, "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": "2026-06-07T06:52:20.722210+00:00", "batch_id": "", "os_score_delta": null, "price_close": 32.89, "market_cap": 2302192712.82, "market_cap_usd": 2302192712.82, "enterprise_value": 42744192712.82, "shares_outstanding": 69996738, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.42010816, "ptbv_ratio": null, "ps_ratio": 0.13559179, "pcf_ratio": 1.87578444, "pfcf_ratio": 0.96096306, "ev_ebitda": 12.29710994, "ev_ebit": 18.09695975, "ev_sales": 2.5174963, "ev_fcf": 17.84194253, "earnings_yield": null, "fcf_yield": 0.05604771, "dividend_yield": 0.08618909, "buyback_yield": 0, "shareholder_yield": 0.08618909, "debt_paydown_yield": null, "total_yield": 0.08618909, "gross_margin": 0.18098129, "operating_margin": 0.13911156, "net_margin": -0.03590079, "ebitda_margin": 0.2047226, "fcf_margin": 0.1410999, "roe": -0.11123249, "roa": -0.00791053, "roic": 0.03857554, "roc_greenblatt": null, "asset_turnover": 0.2203443, "cash_conversion": -3.93027327, "accruals_ratio": -0.0238382, "sbc_to_revenue": null, "debt_to_equity": 11.22919708, "net_debt_to_ebitda": 11.63479033, "debt_to_assets": 0.58354963, "interest_coverage": 1.7346069, "current_ratio": 2.68382087, "quick_ratio": 2.44447454, "net_debt": 40442000000, "revenue_growth_1y": 0.25518225, "revenue_growth_3y_cagr": 0.59215082, "revenue_growth_5y_cagr": 0.23373561, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.69440119, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.55263387, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": 0.65823813, "earnings_stability_5y": 1.576031, "revenue_stability_5y": 0.684461, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.06815539, "price_return_3m": -0.00783416, "price_return_6m": -0.08584547, "price_return_9m": -0.02336906, "price_return_12m": 0.1181218, "price_return_12m_ex1m": 0.04677822, "distance_from_52w_high": -0.10492685, "distance_from_52w_low": 0.17563375, "relative_strength": 0.01815822, "local_beta": 0.0008, "volatility_252d": 0.39042, "volatility_60d": 0.848527, "max_drawdown_12m": -0.19409127, "revenue_ttm": 16978850263, "gross_profit_ttm": 3072854233, "ebit_ttm": 2361954345, "ebitda_ttm": 3475954345, "net_income_ttm": -609554070, "eps_diluted_ttm": -8.70832109, "operating_cash_flow_ttm": 1227322639, "capital_expenditure_ttm": 1168391429, "fcf_ttm": 2395714068, "dividends_paid_ttm": 198423904, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1361665481, "cash_and_equivalents": 4524000000, "total_current_assets": 29726000000, "total_current_liabilities": 11076000000, "net_ppe": null, "total_assets": 77056000000, "total_debt": 44966000000, "total_equity": 5480000000, "net_working_capital": 15956000000, "book_value_per_share": 78.28936257, "retained_earnings": 1313000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -26056000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 6, "rank_ptbv": 50, "rank_ps": 4, "rank_pcf": 5, "rank_ev_ebitda": 52, "rank_ev_ebit": 65, "rank_earnings_yield": 50, "rank_fcf_yield": 64, "rank_dividend_yield": 8, "rank_shareholder_yield": 9, "rank_total_yield": 9, "rank_roe": 81, "rank_roc": 50, "rank_roic": 66, "rank_gross_margin": 85, "rank_fcf_margin": 61, "rank_piotroski": 57, "rank_accruals": 63, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 18, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 61, "rank_relative_strength": 51, "value_composite": 19, "quality_composite": 91, "momentum_composite": 70, "growth_composite": 19, "yield_composite": 6, "svqf_composite": 26, "vc1_composite": 7, "vc2_composite": 4, "vc3_composite": 4, "trending_value_composite": 66, "overall_composite": 45, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 5, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 32.89, "os": 0.55, "value": 0.81, "quality": 0.09, "momentum": 0.3, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0862, "roe": -0.1112, "momentum_12_1": 0.0468, "complete_fields": { "id": 3705, "ticker_id": 373, "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": "2026-06-07T06:52:20.722210+00:00", "batch_id": "", "os_score_delta": null, "price_close": 32.89, "market_cap": 2302192712.82, "market_cap_usd": 2302192712.82, "enterprise_value": 42744192712.82, "shares_outstanding": 69996738, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.42010816, "ptbv_ratio": null, "ps_ratio": 0.13559179, "pcf_ratio": 1.87578444, "pfcf_ratio": 0.96096306, "ev_ebitda": 12.29710994, "ev_ebit": 18.09695975, "ev_sales": 2.5174963, "ev_fcf": 17.84194253, "earnings_yield": null, "fcf_yield": 0.05604771, "dividend_yield": 0.08618909, "buyback_yield": 0, "shareholder_yield": 0.08618909, "debt_paydown_yield": null, "total_yield": 0.08618909, "gross_margin": 0.18098129, "operating_margin": 0.13911156, "net_margin": -0.03590079, "ebitda_margin": 0.2047226, "fcf_margin": 0.1410999, "roe": -0.11123249, "roa": -0.00791053, "roic": 0.03857554, "roc_greenblatt": null, "asset_turnover": 0.2203443, "cash_conversion": -3.93027327, "accruals_ratio": -0.0238382, "sbc_to_revenue": null, "debt_to_equity": 11.22919708, "net_debt_to_ebitda": 11.63479033, "debt_to_assets": 0.58354963, "interest_coverage": 1.7346069, "current_ratio": 2.68382087, "quick_ratio": 2.44447454, "net_debt": 40442000000, "revenue_growth_1y": 0.25518225, "revenue_growth_3y_cagr": 0.59215082, "revenue_growth_5y_cagr": 0.23373561, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.69440119, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.55263387, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": 0.65823813, "earnings_stability_5y": 1.576031, "revenue_stability_5y": 0.684461, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.06815539, "price_return_3m": -0.00783416, "price_return_6m": -0.08584547, "price_return_9m": -0.02336906, "price_return_12m": 0.1181218, "price_return_12m_ex1m": 0.04677822, "distance_from_52w_high": -0.10492685, "distance_from_52w_low": 0.17563375, "relative_strength": 0.01815822, "local_beta": 0.0008, "volatility_252d": 0.39042, "volatility_60d": 0.848527, "max_drawdown_12m": -0.19409127, "revenue_ttm": 16978850263, "gross_profit_ttm": 3072854233, "ebit_ttm": 2361954345, "ebitda_ttm": 3475954345, "net_income_ttm": -609554070, "eps_diluted_ttm": -8.70832109, "operating_cash_flow_ttm": 1227322639, "capital_expenditure_ttm": 1168391429, "fcf_ttm": 2395714068, "dividends_paid_ttm": 198423904, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1361665481, "cash_and_equivalents": 4524000000, "total_current_assets": 29726000000, "total_current_liabilities": 11076000000, "net_ppe": null, "total_assets": 77056000000, "total_debt": 44966000000, "total_equity": 5480000000, "net_working_capital": 15956000000, "book_value_per_share": 78.28936257, "retained_earnings": 1313000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -26056000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 6, "rank_ptbv": 50, "rank_ps": 4, "rank_pcf": 5, "rank_ev_ebitda": 52, "rank_ev_ebit": 65, "rank_earnings_yield": 50, "rank_fcf_yield": 64, "rank_dividend_yield": 8, "rank_shareholder_yield": 9, "rank_total_yield": 9, "rank_roe": 81, "rank_roc": 50, "rank_roic": 66, "rank_gross_margin": 85, "rank_fcf_margin": 61, "rank_piotroski": 57, "rank_accruals": 63, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 18, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 61, "rank_relative_strength": 51, "value_composite": 19, "quality_composite": 91, "momentum_composite": 70, "growth_composite": 19, "yield_composite": 6, "svqf_composite": 26, "vc1_composite": 7, "vc2_composite": 4, "vc3_composite": 4, "trending_value_composite": 66, "overall_composite": 45, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 5, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:09.599626+00:00", "is_restated": false, "income_statement": { "revenue": 27457000000, "cost_of_revenue": 22151000000, "gross_profit": 5306000000, "ebit": 4155000000, "ebitda": 7185000000, "pretax_income": 480000000, "tax_provision": 93000000, "net_income": 26000000, "net_income_to_common": 26000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 790000000, "total_current_assets": 2283000000, "total_assets": 16428000000, "short_term_debt": 164000000, "long_term_debt": 42397000000, "total_debt": 42561000000, "total_liabilities": 14330000000, "total_equity": -679000000, "shares_outstanding": 69996738, "goodwill_and_intangibles": 10832000000 }, "cash_flow": { "operating_cash_flow": -58000000, "capital_expenditure": 256000000, "free_cash_flow": 198000000, "dividends_paid": 32000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 223456, "ticker_id": 373, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:09.599626+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4155000000", "ebitda": "7185000000", "netIncome": "26000000", "grossProfit": "5306000000", "depreciation": "None", "totalRevenue": "27457000000", "costOfRevenue": "22151000000", "interestIncome": "None", "incomeBeforeTax": "480000000", "interestExpense": "835372043", "operatingIncome": "4155000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "93000000", "reportedCurrency": "USD", "netInterestIncome": "-3139000000", "nonInterestIncome": "None", "operatingExpenses": "1151000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22151000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3030000000", "sellingGeneralAndAdministrative": "1151000000", "netIncomeFromContinuingOperations": "387000000" }, "balance": { "goodwill": "5025000000", "inventory": "69000000", "commonStock": "845000000", "currentDebt": "None", "investments": "None", "totalAssets": "16428000000", "longTermDebt": "42397000000", "shortTermDebt": "164000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "5807000000", "reportedCurrency": "USD", "retainedEarnings": "-1122000000", "totalLiabilities": "14330000000", "otherCurrentAssets": "217000000", "totalCurrentAssets": "2283000000", "currentLongTermDebt": "1352000000", "longTermInvestments": "7770000000", "shortTermInvestments": "525042758", "currentNetReceivables": "1207000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14145000000", "currentAccountsPayable": "771000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7951000000", "totalShareholderEquity": "-679000000", "capitalLeaseObligations": "824000000", "otherCurrentLiabilities": "3882000000", "totalCurrentLiabilities": "4817000000", "otherNonCurrentLiabilities": "5332000000", "totalNonCurrentLiabilities": "9513000000", "cashAndShortTermInvestments": "790000000", "commonStockSharesOutstanding": "69996738", "intangibleAssetsExcludingGoodwill": "5807000000", "cashAndCashEquivalentsAtCarryingValue": "790000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-875000000", "profitLoss": "None", "dividendPayout": "32000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "4000000", "operatingCashflow": "-58000000", "capitalExpenditures": "256000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1000000", "cashflowFromInvestment": "-294000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-108000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "718000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 27457000000, "cost_of_revenue": 22151000000, "gross_profit": 5306000000, "research_and_development": null, "selling_general_admin": 1151000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4155000000, "depreciation_amortisation": 3030000000, "ebitda": 7185000000, "interest_expense": 835372043, "interest_income": null, "other_non_operating": null, "pretax_income": 480000000, "tax_provision": 93000000, "effective_tax_rate": null, "net_income": 26000000, "net_income_continuing_ops": 387000000, "net_income_to_common": 26000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 790000000, "short_term_investments": 525042758, "net_receivables": 1207000000, "inventory": 69000000, "other_current_assets": null, "total_current_assets": 2283000000, "net_ppe": null, "goodwill": 5025000000, "intangible_assets": 5807000000, "goodwill_and_intangibles": 10832000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14145000000, "total_assets": 16428000000, "short_term_debt": 164000000, "accounts_payable": 771000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4817000000, "long_term_debt": 42397000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9513000000, "total_liabilities": 14330000000, "total_debt": 42561000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1122000000, "total_equity": -679000000, "shares_outstanding": 69996738, "operating_cash_flow": -58000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 256000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -294000000, "dividends_paid": 32000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1000000, "free_cash_flow": 198000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4155000000", "ebitda": "7185000000", "netIncome": "26000000", "grossProfit": "5306000000", "depreciation": "None", "totalRevenue": "27457000000", "costOfRevenue": "22151000000", "interestIncome": "None", "incomeBeforeTax": "480000000", "interestExpense": "835372043", "operatingIncome": "4155000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "93000000", "reportedCurrency": "USD", "netInterestIncome": "-3139000000", "nonInterestIncome": "None", "operatingExpenses": "1151000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22151000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3030000000", "sellingGeneralAndAdministrative": "1151000000", "netIncomeFromContinuingOperations": "387000000" }, "balance": { "goodwill": "5025000000", "inventory": "69000000", "commonStock": "845000000", "currentDebt": "None", "investments": "None", "totalAssets": "16428000000", "longTermDebt": "42397000000", "shortTermDebt": "164000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "5807000000", "reportedCurrency": "USD", "retainedEarnings": "-1122000000", "totalLiabilities": "14330000000", "otherCurrentAssets": "217000000", "totalCurrentAssets": "2283000000", "currentLongTermDebt": "1352000000", "longTermInvestments": "7770000000", "shortTermInvestments": "525042758", "currentNetReceivables": "1207000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14145000000", "currentAccountsPayable": "771000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7951000000", "totalShareholderEquity": "-679000000", "capitalLeaseObligations": "824000000", "otherCurrentLiabilities": "3882000000", "totalCurrentLiabilities": "4817000000", "otherNonCurrentLiabilities": "5332000000", "totalNonCurrentLiabilities": "9513000000", "cashAndShortTermInvestments": "790000000", "commonStockSharesOutstanding": "69996738", "intangibleAssetsExcludingGoodwill": "5807000000", "cashAndCashEquivalentsAtCarryingValue": "790000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-875000000", "profitLoss": "None", "dividendPayout": "32000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "4000000", "operatingCashflow": "-58000000", "capitalExpenditures": "256000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1000000", "cashflowFromInvestment": "-294000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-108000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "718000000", "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": "2026-06-07T01:02:09.599626+00:00", "is_restated": false, "income_statement": { "revenue": 8208000000, "cost_of_revenue": 7568000000, "gross_profit": 640000000, "ebit": 63000000, "ebitda": 843000000, "pretax_income": -2075000000, "tax_provision": -148000000, "net_income": -888000000, "net_income_to_common": -888000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1008000000, "total_current_assets": 2935000000, "total_assets": 19098000000, "short_term_debt": 155000000, "long_term_debt": 8379000000, "total_debt": 8534000000, "total_liabilities": 16463000000, "total_equity": -59000000, "shares_outstanding": 72954446, "goodwill_and_intangibles": 10954000000 }, "cash_flow": { "operating_cash_flow": -111000000, "capital_expenditure": 297000000, "free_cash_flow": 186000000, "dividends_paid": 18000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 223461, "ticker_id": 373, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:09.599626+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "63000000", "ebitda": "843000000", "netIncome": "-888000000", "grossProfit": "640000000", "depreciation": "None", "totalRevenue": "8208000000", "costOfRevenue": "7568000000", "interestIncome": "None", "incomeBeforeTax": "-2075000000", "interestExpense": "792052604", "operatingIncome": "63000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-148000000", "reportedCurrency": "USD", "netInterestIncome": "-832000000", "nonInterestIncome": "None", "operatingExpenses": "577000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7568000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "780000000", "sellingGeneralAndAdministrative": "326000000", "netIncomeFromContinuingOperations": "-1927000000" }, "balance": { "goodwill": "4988000000", "inventory": "52000000", "commonStock": "737000000", "currentDebt": "None", "investments": "None", "totalAssets": "19098000000", "longTermDebt": "8379000000", "shortTermDebt": "155000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5966000000", "reportedCurrency": "USD", "retainedEarnings": "-246853079", "totalLiabilities": "16463000000", "otherCurrentAssets": "400000000", "totalCurrentAssets": "2935000000", "currentLongTermDebt": "111000000", "longTermInvestments": "209000000", "shortTermInvestments": "105936949", "currentNetReceivables": "1475000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16163000000", "currentAccountsPayable": "829000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8770000000", "totalShareholderEquity": "-59000000", "capitalLeaseObligations": "280000000", "otherCurrentLiabilities": "3444000000", "totalCurrentLiabilities": "4810000000", "otherNonCurrentLiabilities": "1266000000", "totalNonCurrentLiabilities": "11653000000", "cashAndShortTermInvestments": "1008000000", "commonStockSharesOutstanding": "72954446", "intangibleAssetsExcludingGoodwill": "5966000000", "cashAndCashEquivalentsAtCarryingValue": "1008000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1927000000", "profitLoss": "None", "dividendPayout": "18000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1000000", "operatingCashflow": "-111000000", "capitalExpenditures": "297000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "797000000", "cashflowFromInvestment": "-335000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "780000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8208000000, "cost_of_revenue": 7568000000, "gross_profit": 640000000, "research_and_development": null, "selling_general_admin": 326000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63000000, "depreciation_amortisation": 780000000, "ebitda": 843000000, "interest_expense": 792052604, "interest_income": null, "other_non_operating": null, "pretax_income": -2075000000, "tax_provision": -148000000, "effective_tax_rate": null, "net_income": -888000000, "net_income_continuing_ops": -1927000000, "net_income_to_common": -888000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1008000000, "short_term_investments": 105936949, "net_receivables": 1475000000, "inventory": 52000000, "other_current_assets": null, "total_current_assets": 2935000000, "net_ppe": null, "goodwill": 4988000000, "intangible_assets": 5966000000, "goodwill_and_intangibles": 10954000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16163000000, "total_assets": 19098000000, "short_term_debt": 155000000, "accounts_payable": 829000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4810000000, "long_term_debt": 8379000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11653000000, "total_liabilities": 16463000000, "total_debt": 8534000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -246853079, "total_equity": -59000000, "shares_outstanding": 72954446, "operating_cash_flow": -111000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 297000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -335000000, "dividends_paid": 18000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 797000000, "free_cash_flow": 186000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "63000000", "ebitda": "843000000", "netIncome": "-888000000", "grossProfit": "640000000", "depreciation": "None", "totalRevenue": "8208000000", "costOfRevenue": "7568000000", "interestIncome": "None", "incomeBeforeTax": "-2075000000", "interestExpense": "792052604", "operatingIncome": "63000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-148000000", "reportedCurrency": "USD", "netInterestIncome": "-832000000", "nonInterestIncome": "None", "operatingExpenses": "577000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7568000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "780000000", "sellingGeneralAndAdministrative": "326000000", "netIncomeFromContinuingOperations": "-1927000000" }, "balance": { "goodwill": "4988000000", "inventory": "52000000", "commonStock": "737000000", "currentDebt": "None", "investments": "None", "totalAssets": "19098000000", "longTermDebt": "8379000000", "shortTermDebt": "155000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5966000000", "reportedCurrency": "USD", "retainedEarnings": "-246853079", "totalLiabilities": "16463000000", "otherCurrentAssets": "400000000", "totalCurrentAssets": "2935000000", "currentLongTermDebt": "111000000", "longTermInvestments": "209000000", "shortTermInvestments": "105936949", "currentNetReceivables": "1475000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16163000000", "currentAccountsPayable": "829000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8770000000", "totalShareholderEquity": "-59000000", "capitalLeaseObligations": "280000000", "otherCurrentLiabilities": "3444000000", "totalCurrentLiabilities": "4810000000", "otherNonCurrentLiabilities": "1266000000", "totalNonCurrentLiabilities": "11653000000", "cashAndShortTermInvestments": "1008000000", "commonStockSharesOutstanding": "72954446", "intangibleAssetsExcludingGoodwill": "5966000000", "cashAndCashEquivalentsAtCarryingValue": "1008000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1927000000", "profitLoss": "None", "dividendPayout": "18000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1000000", "operatingCashflow": "-111000000", "capitalExpenditures": "297000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "797000000", "cashflowFromInvestment": "-335000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "780000000", "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": "2026-06-07T01:02:09.599626+00:00", "is_restated": false, "income_statement": { "revenue": 7683000000, "cost_of_revenue": 6794000000, "gross_profit": 889000000, "ebit": 621000000, "ebitda": 1645000000, "pretax_income": -911000000, "tax_provision": 72000000, "net_income": 519000000, "net_income_to_common": 519000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 772000000, "total_current_assets": 2751000000, "total_assets": 21182000000, "short_term_debt": 836000000, "long_term_debt": 8030000000, "total_debt": 8866000000, "total_liabilities": 16422000000, "total_equity": 880000000, "shares_outstanding": 98888572, "goodwill_and_intangibles": 12633000000 }, "cash_flow": { "operating_cash_flow": 138000000, "capital_expenditure": 634000000, "free_cash_flow": 772000000, "dividends_paid": 18000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 223466, "ticker_id": 373, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:09.599626+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "621000000", "ebitda": "1645000000", "netIncome": "519000000", "grossProfit": "889000000", "depreciation": "None", "totalRevenue": "7683000000", "costOfRevenue": "6794000000", "interestIncome": "None", "incomeBeforeTax": "-911000000", "interestExpense": "894101479", "operatingIncome": "621000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "72000000", "reportedCurrency": "USD", "netInterestIncome": "-1142000000", "nonInterestIncome": "None", "operatingExpenses": "268000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6794000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1024000000", "sellingGeneralAndAdministrative": "268000000", "netIncomeFromContinuingOperations": "138000000" }, "balance": { "goodwill": "5702000000", "inventory": "61000000", "commonStock": "737000000", "currentDebt": "None", "investments": "None", "totalAssets": "21182000000", "longTermDebt": "8030000000", "shortTermDebt": "836000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6931000000", "reportedCurrency": "USD", "retainedEarnings": "637000000", "totalLiabilities": "16422000000", "otherCurrentAssets": "384000000", "totalCurrentAssets": "2751000000", "currentLongTermDebt": "793000000", "longTermInvestments": "231000000", "shortTermInvestments": "15000000", "currentNetReceivables": "1519000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18431000000", "currentAccountsPayable": "849000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2728965989", "shortLongTermDebtTotal": "9135000000", "totalShareholderEquity": "880000000", "capitalLeaseObligations": "312000000", "otherCurrentLiabilities": "3143000000", "totalCurrentLiabilities": "4828000000", "otherNonCurrentLiabilities": "1378000000", "totalNonCurrentLiabilities": "11594000000", "cashAndShortTermInvestments": "772000000", "commonStockSharesOutstanding": "98888572", "intangibleAssetsExcludingGoodwill": "6931000000", "cashAndCashEquivalentsAtCarryingValue": "772000000", "accumulatedDepreciationAmortizationPPE": "-655000000" }, "cashflow": { "netIncome": "519000000", "profitLoss": "None", "dividendPayout": "18000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-87577138", "operatingCashflow": "138000000", "capitalExpenditures": "634000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3926000000", "cashflowFromInvestment": "3787000000", "stockBasedCompensation": "-1611012007", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-108962896", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1024000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7683000000, "cost_of_revenue": 6794000000, "gross_profit": 889000000, "research_and_development": null, "selling_general_admin": 268000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 621000000, "depreciation_amortisation": 1024000000, "ebitda": 1645000000, "interest_expense": 894101479, "interest_income": null, "other_non_operating": null, "pretax_income": -911000000, "tax_provision": 72000000, "effective_tax_rate": null, "net_income": 519000000, "net_income_continuing_ops": 138000000, "net_income_to_common": 519000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 772000000, "short_term_investments": 15000000, "net_receivables": 1519000000, "inventory": 61000000, "other_current_assets": null, "total_current_assets": 2751000000, "net_ppe": null, "goodwill": 5702000000, "intangible_assets": 6931000000, "goodwill_and_intangibles": 12633000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18431000000, "total_assets": 21182000000, "short_term_debt": 836000000, "accounts_payable": 849000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4828000000, "long_term_debt": 8030000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11594000000, "total_liabilities": 16422000000, "total_debt": 8866000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 637000000, "total_equity": 880000000, "shares_outstanding": 98888572, "operating_cash_flow": 138000000, "stock_based_compensation": -1611012007, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 634000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3787000000, "dividends_paid": 18000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3926000000, "free_cash_flow": 772000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "621000000", "ebitda": "1645000000", "netIncome": "519000000", "grossProfit": "889000000", "depreciation": "None", "totalRevenue": "7683000000", "costOfRevenue": "6794000000", "interestIncome": "None", "incomeBeforeTax": "-911000000", "interestExpense": "894101479", "operatingIncome": "621000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "72000000", "reportedCurrency": "USD", "netInterestIncome": "-1142000000", "nonInterestIncome": "None", "operatingExpenses": "268000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6794000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1024000000", "sellingGeneralAndAdministrative": "268000000", "netIncomeFromContinuingOperations": "138000000" }, "balance": { "goodwill": "5702000000", "inventory": "61000000", "commonStock": "737000000", "currentDebt": "None", "investments": "None", "totalAssets": "21182000000", "longTermDebt": "8030000000", "shortTermDebt": "836000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6931000000", "reportedCurrency": "USD", "retainedEarnings": "637000000", "totalLiabilities": "16422000000", "otherCurrentAssets": "384000000", "totalCurrentAssets": "2751000000", "currentLongTermDebt": "793000000", "longTermInvestments": "231000000", "shortTermInvestments": "15000000", "currentNetReceivables": "1519000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18431000000", "currentAccountsPayable": "849000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2728965989", "shortLongTermDebtTotal": "9135000000", "totalShareholderEquity": "880000000", "capitalLeaseObligations": "312000000", "otherCurrentLiabilities": "3143000000", "totalCurrentLiabilities": "4828000000", "otherNonCurrentLiabilities": "1378000000", "totalNonCurrentLiabilities": "11594000000", "cashAndShortTermInvestments": "772000000", "commonStockSharesOutstanding": "98888572", "intangibleAssetsExcludingGoodwill": "6931000000", "cashAndCashEquivalentsAtCarryingValue": "772000000", "accumulatedDepreciationAmortizationPPE": "-655000000" }, "cashflow": { "netIncome": "519000000", "profitLoss": "None", "dividendPayout": "18000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-87577138", "operatingCashflow": "138000000", "capitalExpenditures": "634000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3926000000", "cashflowFromInvestment": "3787000000", "stockBasedCompensation": "-1611012007", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-108962896", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1024000000", "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": "2026-06-07T01:02:09.599626+00:00", "is_restated": false, "income_statement": { "revenue": 6803000000, "cost_of_revenue": 6163000000, "gross_profit": 640000000, "ebit": 437000000, "ebitda": 1329000000, "pretax_income": 662000000, "tax_provision": -34000000, "net_income": 911000000, "net_income_to_common": 911000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 736000000, "total_current_assets": 4880000000, "total_assets": 27376000000, "short_term_debt": 491000000, "long_term_debt": 12913000000, "total_debt": 13404000000, "total_liabilities": 23305000000, "total_equity": 359000000, "shares_outstanding": 98888572, "goodwill_and_intangibles": 16209000000 }, "cash_flow": { "operating_cash_flow": 181000000, "capital_expenditure": 655000000, "free_cash_flow": 836000000, "dividends_paid": 96000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 223471, "ticker_id": 373, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:09.599626+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "437000000", "ebitda": "1329000000", "netIncome": "911000000", "grossProfit": "640000000", "depreciation": "None", "totalRevenue": "6803000000", "costOfRevenue": "6163000000", "interestIncome": "None", "incomeBeforeTax": "662000000", "interestExpense": "502277337", "operatingIncome": "437000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-34000000", "reportedCurrency": "USD", "netInterestIncome": "-742000000", "nonInterestIncome": "None", "operatingExpenses": "203000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6163000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "892000000", "sellingGeneralAndAdministrative": "203000000", "netIncomeFromContinuingOperations": "1076000000" }, "balance": { "goodwill": "6914000000", "inventory": "635000000", "commonStock": "737000000", "currentDebt": "None", "investments": "None", "totalAssets": "27376000000", "longTermDebt": "12913000000", "shortTermDebt": "491000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "9295000000", "reportedCurrency": "USD", "retainedEarnings": "118000000", "totalLiabilities": "23305000000", "otherCurrentAssets": "769000000", "totalCurrentAssets": "4880000000", "currentLongTermDebt": "415000000", "longTermInvestments": "748000000", "shortTermInvestments": "33984584", "currentNetReceivables": "2740000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22496000000", "currentAccountsPayable": "1253000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3765000000", "shortLongTermDebtTotal": "13412000000", "totalShareholderEquity": "359000000", "capitalLeaseObligations": "499000000", "otherCurrentLiabilities": "3066000000", "totalCurrentLiabilities": "5985000000", "otherNonCurrentLiabilities": "1237000000", "totalNonCurrentLiabilities": "17320000000", "cashAndShortTermInvestments": "736000000", "commonStockSharesOutstanding": "98888572", "intangibleAssetsExcludingGoodwill": "9295000000", "cashAndCashEquivalentsAtCarryingValue": "736000000", "accumulatedDepreciationAmortizationPPE": "-1045000000" }, "cashflow": { "netIncome": "1076000000", "profitLoss": "None", "dividendPayout": "96000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-67000000", "operatingCashflow": "181000000", "capitalExpenditures": "655000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8913000000", "cashflowFromInvestment": "-9230000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "96000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2130116892", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "892000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6803000000, "cost_of_revenue": 6163000000, "gross_profit": 640000000, "research_and_development": null, "selling_general_admin": 203000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 437000000, "depreciation_amortisation": 892000000, "ebitda": 1329000000, "interest_expense": 502277337, "interest_income": null, "other_non_operating": null, "pretax_income": 662000000, "tax_provision": -34000000, "effective_tax_rate": null, "net_income": 911000000, "net_income_continuing_ops": 1076000000, "net_income_to_common": 911000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 736000000, "short_term_investments": 33984584, "net_receivables": 2740000000, "inventory": 635000000, "other_current_assets": null, "total_current_assets": 4880000000, "net_ppe": null, "goodwill": 6914000000, "intangible_assets": 9295000000, "goodwill_and_intangibles": 16209000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22496000000, "total_assets": 27376000000, "short_term_debt": 491000000, "accounts_payable": 1253000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5985000000, "long_term_debt": 12913000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17320000000, "total_liabilities": 23305000000, "total_debt": 13404000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 118000000, "total_equity": 359000000, "shares_outstanding": 98888572, "operating_cash_flow": 181000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 655000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9230000000, "dividends_paid": 96000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8913000000, "free_cash_flow": 836000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "437000000", "ebitda": "1329000000", "netIncome": "911000000", "grossProfit": "640000000", "depreciation": "None", "totalRevenue": "6803000000", "costOfRevenue": "6163000000", "interestIncome": "None", "incomeBeforeTax": "662000000", "interestExpense": "502277337", "operatingIncome": "437000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-34000000", "reportedCurrency": "USD", "netInterestIncome": "-742000000", "nonInterestIncome": "None", "operatingExpenses": "203000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6163000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "892000000", "sellingGeneralAndAdministrative": "203000000", "netIncomeFromContinuingOperations": "1076000000" }, "balance": { "goodwill": "6914000000", "inventory": "635000000", "commonStock": "737000000", "currentDebt": "None", "investments": "None", "totalAssets": "27376000000", "longTermDebt": "12913000000", "shortTermDebt": "491000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "9295000000", "reportedCurrency": "USD", "retainedEarnings": "118000000", "totalLiabilities": "23305000000", "otherCurrentAssets": "769000000", "totalCurrentAssets": "4880000000", "currentLongTermDebt": "415000000", "longTermInvestments": "748000000", "shortTermInvestments": "33984584", "currentNetReceivables": "2740000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22496000000", "currentAccountsPayable": "1253000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3765000000", "shortLongTermDebtTotal": "13412000000", "totalShareholderEquity": "359000000", "capitalLeaseObligations": "499000000", "otherCurrentLiabilities": "3066000000", "totalCurrentLiabilities": "5985000000", "otherNonCurrentLiabilities": "1237000000", "totalNonCurrentLiabilities": "17320000000", "cashAndShortTermInvestments": "736000000", "commonStockSharesOutstanding": "98888572", "intangibleAssetsExcludingGoodwill": "9295000000", "cashAndCashEquivalentsAtCarryingValue": "736000000", "accumulatedDepreciationAmortizationPPE": "-1045000000" }, "cashflow": { "netIncome": "1076000000", "profitLoss": "None", "dividendPayout": "96000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-67000000", "operatingCashflow": "181000000", "capitalExpenditures": "655000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8913000000", "cashflowFromInvestment": "-9230000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "96000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2130116892", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "892000000", "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": "2026-06-07T01:02:09.599626+00:00", "is_restated": false, "income_statement": { "revenue": 6375000000, "cost_of_revenue": 5983000000, "gross_profit": 392000000, "ebit": 225000000, "ebitda": 828000000, "pretax_income": 17000000, "tax_provision": 5000000, "net_income": 36000000, "net_income_to_common": 36000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 894000000, "total_current_assets": 3866000000, "total_assets": 15920000000, "short_term_debt": 1981000000, "long_term_debt": 5193000000, "total_debt": 7174000000, "total_liabilities": 14784000000, "total_equity": -516000000, "shares_outstanding": 73504043, "goodwill_and_intangibles": 6442000000 }, "cash_flow": { "operating_cash_flow": 618000000, "capital_expenditure": 728000000, "free_cash_flow": 1346000000, "dividends_paid": 41000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 223476, "ticker_id": 373, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:09.599626+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "225000000", "ebitda": "828000000", "netIncome": "36000000", "grossProfit": "392000000", "depreciation": "None", "totalRevenue": "6375000000", "costOfRevenue": "5983000000", "interestIncome": "None", "incomeBeforeTax": "17000000", "interestExpense": "397471606", "operatingIncome": "225000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "5000000", "reportedCurrency": "USD", "netInterestIncome": "-401000000", "nonInterestIncome": "None", "operatingExpenses": "167000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5983000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "603000000", "sellingGeneralAndAdministrative": "167000000", "netIncomeFromContinuingOperations": "93000000" }, "balance": { "goodwill": "2216000000", "inventory": "580000000", "commonStock": "159000000", "currentDebt": "None", "investments": "None", "totalAssets": "15920000000", "longTermDebt": "5193000000", "shortTermDebt": "1981000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "4226000000", "reportedCurrency": "USD", "retainedEarnings": "-712000000", "totalLiabilities": "14784000000", "otherCurrentAssets": "363000000", "totalCurrentAssets": "3866000000", "currentLongTermDebt": "1913000000", "longTermInvestments": "70000000", "shortTermInvestments": "39945855", "currentNetReceivables": "2029000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12054000000", "currentAccountsPayable": "1360000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4036000000", "shortLongTermDebtTotal": "7575000000", "totalShareholderEquity": "-516000000", "capitalLeaseObligations": "469000000", "otherCurrentLiabilities": "891000000", "totalCurrentLiabilities": "5629000000", "otherNonCurrentLiabilities": "1787000000", "totalNonCurrentLiabilities": "9155000000", "cashAndShortTermInvestments": "894000000", "commonStockSharesOutstanding": "73504043", "intangibleAssetsExcludingGoodwill": "4226000000", "cashAndCashEquivalentsAtCarryingValue": "894000000", "accumulatedDepreciationAmortizationPPE": "-784000000" }, "cashflow": { "netIncome": "93000000", "profitLoss": "None", "dividendPayout": "41000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "114000000", "operatingCashflow": "618000000", "capitalExpenditures": "728000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14000000", "cashflowFromInvestment": "-478000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-83000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "603000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6375000000, "cost_of_revenue": 5983000000, "gross_profit": 392000000, "research_and_development": null, "selling_general_admin": 167000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 225000000, "depreciation_amortisation": 603000000, "ebitda": 828000000, "interest_expense": 397471606, "interest_income": null, "other_non_operating": null, "pretax_income": 17000000, "tax_provision": 5000000, "effective_tax_rate": null, "net_income": 36000000, "net_income_continuing_ops": 93000000, "net_income_to_common": 36000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 894000000, "short_term_investments": 39945855, "net_receivables": 2029000000, "inventory": 580000000, "other_current_assets": null, "total_current_assets": 3866000000, "net_ppe": null, "goodwill": 2216000000, "intangible_assets": 4226000000, "goodwill_and_intangibles": 6442000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12054000000, "total_assets": 15920000000, "short_term_debt": 1981000000, "accounts_payable": 1360000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5629000000, "long_term_debt": 5193000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9155000000, "total_liabilities": 14784000000, "total_debt": 7174000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -712000000, "total_equity": -516000000, "shares_outstanding": 73504043, "operating_cash_flow": 618000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 728000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -478000000, "dividends_paid": 41000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14000000, "free_cash_flow": 1346000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "225000000", "ebitda": "828000000", "netIncome": "36000000", "grossProfit": "392000000", "depreciation": "None", "totalRevenue": "6375000000", "costOfRevenue": "5983000000", "interestIncome": "None", "incomeBeforeTax": "17000000", "interestExpense": "397471606", "operatingIncome": "225000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "5000000", "reportedCurrency": "USD", "netInterestIncome": "-401000000", "nonInterestIncome": "None", "operatingExpenses": "167000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5983000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "603000000", "sellingGeneralAndAdministrative": "167000000", "netIncomeFromContinuingOperations": "93000000" }, "balance": { "goodwill": "2216000000", "inventory": "580000000", "commonStock": "159000000", "currentDebt": "None", "investments": "None", "totalAssets": "15920000000", "longTermDebt": "5193000000", "shortTermDebt": "1981000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "4226000000", "reportedCurrency": "USD", "retainedEarnings": "-712000000", "totalLiabilities": "14784000000", "otherCurrentAssets": "363000000", "totalCurrentAssets": "3866000000", "currentLongTermDebt": "1913000000", "longTermInvestments": "70000000", "shortTermInvestments": "39945855", "currentNetReceivables": "2029000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12054000000", "currentAccountsPayable": "1360000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4036000000", "shortLongTermDebtTotal": "7575000000", "totalShareholderEquity": "-516000000", "capitalLeaseObligations": "469000000", "otherCurrentLiabilities": "891000000", "totalCurrentLiabilities": "5629000000", "otherNonCurrentLiabilities": "1787000000", "totalNonCurrentLiabilities": "9155000000", "cashAndShortTermInvestments": "894000000", "commonStockSharesOutstanding": "73504043", "intangibleAssetsExcludingGoodwill": "4226000000", "cashAndCashEquivalentsAtCarryingValue": "894000000", "accumulatedDepreciationAmortizationPPE": "-784000000" }, "cashflow": { "netIncome": "93000000", "profitLoss": "None", "dividendPayout": "41000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "114000000", "operatingCashflow": "618000000", "capitalExpenditures": "728000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14000000", "cashflowFromInvestment": "-478000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-83000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "603000000", "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": "2026-06-07T01:02:09.599626+00:00", "is_restated": false, "income_statement": { "revenue": 9606000000, "cost_of_revenue": 8853000000, "gross_profit": 753000000, "ebit": 440000000, "ebitda": 1025000000, "pretax_income": -141000000, "tax_provision": -14000000, "net_income": -164000000, "net_income_to_common": -164000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 777000000, "total_current_assets": 4163000000, "total_assets": 16657000000, "short_term_debt": 180000000, "long_term_debt": 5075000000, "total_debt": 5255000000, "total_liabilities": 13951000000, "total_equity": 1227000000, "shares_outstanding": 98942206, "goodwill_and_intangibles": 6696000000 }, "cash_flow": { "operating_cash_flow": 514000000, "capital_expenditure": 477000000, "free_cash_flow": 991000000, "dividends_paid": 255000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 223481, "ticker_id": 373, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:09.599626+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "440000000", "ebitda": "1025000000", "netIncome": "-164000000", "grossProfit": "753000000", "depreciation": "None", "totalRevenue": "9606000000", "costOfRevenue": "8853000000", "interestIncome": "None", "incomeBeforeTax": "-141000000", "interestExpense": "426394795", "operatingIncome": "440000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-14000000", "reportedCurrency": "USD", "netInterestIncome": "-405000000", "nonInterestIncome": "None", "operatingExpenses": "313000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8853000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "585000000", "sellingGeneralAndAdministrative": "313000000", "netIncomeFromContinuingOperations": "-127000000" }, "balance": { "goodwill": "2331000000", "inventory": "713000000", "commonStock": "1967000000", "currentDebt": "None", "investments": "None", "totalAssets": "16657000000", "longTermDebt": "5075000000", "shortTermDebt": "180000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "4365000000", "reportedCurrency": "USD", "retainedEarnings": "-730000000", "totalLiabilities": "13951000000", "otherCurrentAssets": "561000000", "totalCurrentAssets": "4163000000", "currentLongTermDebt": "114000000", "longTermInvestments": "73000000", "shortTermInvestments": "19000000", "currentNetReceivables": "2112000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12494000000", "currentAccountsPayable": "1403000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4318000000", "shortLongTermDebtTotal": "5695000000", "totalShareholderEquity": "1227000000", "capitalLeaseObligations": "506000000", "otherCurrentLiabilities": "1144000000", "totalCurrentLiabilities": "4266000000", "otherNonCurrentLiabilities": "2043000000", "totalNonCurrentLiabilities": "9685000000", "cashAndShortTermInvestments": "777000000", "commonStockSharesOutstanding": "98942206", "intangibleAssetsExcludingGoodwill": "4365000000", "cashAndCashEquivalentsAtCarryingValue": "777000000", "accumulatedDepreciationAmortizationPPE": "-599000000" }, "cashflow": { "netIncome": "-127000000", "profitLoss": "None", "dividendPayout": "255000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "127000000", "operatingCashflow": "514000000", "capitalExpenditures": "477000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-293000000", "cashflowFromInvestment": "-235000000", "stockBasedCompensation": "188000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "255000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32637626", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "585000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9606000000, "cost_of_revenue": 8853000000, "gross_profit": 753000000, "research_and_development": null, "selling_general_admin": 313000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 440000000, "depreciation_amortisation": 585000000, "ebitda": 1025000000, "interest_expense": 426394795, "interest_income": null, "other_non_operating": null, "pretax_income": -141000000, "tax_provision": -14000000, "effective_tax_rate": null, "net_income": -164000000, "net_income_continuing_ops": -127000000, "net_income_to_common": -164000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 777000000, "short_term_investments": 19000000, "net_receivables": 2112000000, "inventory": 713000000, "other_current_assets": null, "total_current_assets": 4163000000, "net_ppe": null, "goodwill": 2331000000, "intangible_assets": 4365000000, "goodwill_and_intangibles": 6696000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12494000000, "total_assets": 16657000000, "short_term_debt": 180000000, "accounts_payable": 1403000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4266000000, "long_term_debt": 5075000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9685000000, "total_liabilities": 13951000000, "total_debt": 5255000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -730000000, "total_equity": 1227000000, "shares_outstanding": 98942206, "operating_cash_flow": 514000000, "stock_based_compensation": 188000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 477000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -235000000, "dividends_paid": 255000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -293000000, "free_cash_flow": 991000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "440000000", "ebitda": "1025000000", "netIncome": "-164000000", "grossProfit": "753000000", "depreciation": "None", "totalRevenue": "9606000000", "costOfRevenue": "8853000000", "interestIncome": "None", "incomeBeforeTax": "-141000000", "interestExpense": "426394795", "operatingIncome": "440000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-14000000", "reportedCurrency": "USD", "netInterestIncome": "-405000000", "nonInterestIncome": "None", "operatingExpenses": "313000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8853000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "585000000", "sellingGeneralAndAdministrative": "313000000", "netIncomeFromContinuingOperations": "-127000000" }, "balance": { "goodwill": "2331000000", "inventory": "713000000", "commonStock": "1967000000", "currentDebt": "None", "investments": "None", "totalAssets": "16657000000", "longTermDebt": "5075000000", "shortTermDebt": "180000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "4365000000", "reportedCurrency": "USD", "retainedEarnings": "-730000000", "totalLiabilities": "13951000000", "otherCurrentAssets": "561000000", "totalCurrentAssets": "4163000000", "currentLongTermDebt": "114000000", "longTermInvestments": "73000000", "shortTermInvestments": "19000000", "currentNetReceivables": "2112000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12494000000", "currentAccountsPayable": "1403000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4318000000", "shortLongTermDebtTotal": "5695000000", "totalShareholderEquity": "1227000000", "capitalLeaseObligations": "506000000", "otherCurrentLiabilities": "1144000000", "totalCurrentLiabilities": "4266000000", "otherNonCurrentLiabilities": "2043000000", "totalNonCurrentLiabilities": "9685000000", "cashAndShortTermInvestments": "777000000", "commonStockSharesOutstanding": "98942206", "intangibleAssetsExcludingGoodwill": "4365000000", "cashAndCashEquivalentsAtCarryingValue": "777000000", "accumulatedDepreciationAmortizationPPE": "-599000000" }, "cashflow": { "netIncome": "-127000000", "profitLoss": "None", "dividendPayout": "255000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "127000000", "operatingCashflow": "514000000", "capitalExpenditures": "477000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-293000000", "cashflowFromInvestment": "-235000000", "stockBasedCompensation": "188000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "255000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32637626", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "585000000", "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": "2026-06-07T01:02:09.599626+00:00", "is_restated": false, "income_statement": { "revenue": 9903000000, "cost_of_revenue": 9058000000, "gross_profit": 845000000, "ebit": 509000000, "ebitda": 1029000000, "pretax_income": -125000000, "tax_provision": 9000000, "net_income": -128000000, "net_income_to_common": -128000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 792000000, "total_current_assets": 4134000000, "total_assets": 16681000000, "short_term_debt": 348000000, "long_term_debt": 5016000000, "total_debt": 5364000000, "total_liabilities": 13516000000, "total_equity": 1397000000, "shares_outstanding": 98942206, "goodwill_and_intangibles": 6856000000 }, "cash_flow": { "operating_cash_flow": 753000000, "capital_expenditure": 407000000, "free_cash_flow": 1160000000, "dividends_paid": 324000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 223485, "ticker_id": 373, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:09.599626+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "509000000", "ebitda": "1029000000", "netIncome": "-128000000", "grossProfit": "845000000", "depreciation": "None", "totalRevenue": "9903000000", "costOfRevenue": "9058000000", "interestIncome": "None", "incomeBeforeTax": "-125000000", "interestExpense": "405206402", "operatingIncome": "509000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "9000000", "reportedCurrency": "USD", "netInterestIncome": "-396000000", "nonInterestIncome": "None", "operatingExpenses": "336000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9058000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "520000000", "sellingGeneralAndAdministrative": "336000000", "netIncomeFromContinuingOperations": "-134000000" }, "balance": { "goodwill": "2346000000", "inventory": "726000000", "commonStock": "1880000000", "currentDebt": "None", "investments": "None", "totalAssets": "16681000000", "longTermDebt": "5016000000", "shortTermDebt": "348000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "4510000000", "reportedCurrency": "USD", "retainedEarnings": "-508000000", "totalLiabilities": "13516000000", "otherCurrentAssets": "425000000", "totalCurrentAssets": "4134000000", "currentLongTermDebt": "274000000", "longTermInvestments": "91000000", "shortTermInvestments": "23000000", "currentNetReceivables": "2191000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12547000000", "currentAccountsPayable": "1330000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4067000000", "shortLongTermDebtTotal": "5812000000", "totalShareholderEquity": "1397000000", "capitalLeaseObligations": "522000000", "otherCurrentLiabilities": "1012000000", "totalCurrentLiabilities": "4098000000", "otherNonCurrentLiabilities": "1791000000", "totalNonCurrentLiabilities": "9418000000", "cashAndShortTermInvestments": "792000000", "commonStockSharesOutstanding": "98942206", "intangibleAssetsExcludingGoodwill": "4510000000", "cashAndCashEquivalentsAtCarryingValue": "792000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-134000000", "profitLoss": "None", "dividendPayout": "324000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "33000000", "operatingCashflow": "753000000", "capitalExpenditures": "407000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3561000000", "cashflowFromInvestment": "-4130000000", "stockBasedCompensation": "141000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "324000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-133022303", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "520000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9903000000, "cost_of_revenue": 9058000000, "gross_profit": 845000000, "research_and_development": null, "selling_general_admin": 336000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 509000000, "depreciation_amortisation": 520000000, "ebitda": 1029000000, "interest_expense": 405206402, "interest_income": null, "other_non_operating": null, "pretax_income": -125000000, "tax_provision": 9000000, "effective_tax_rate": null, "net_income": -128000000, "net_income_continuing_ops": -134000000, "net_income_to_common": -128000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 792000000, "short_term_investments": 23000000, "net_receivables": 2191000000, "inventory": 726000000, "other_current_assets": null, "total_current_assets": 4134000000, "net_ppe": null, "goodwill": 2346000000, "intangible_assets": 4510000000, "goodwill_and_intangibles": 6856000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12547000000, "total_assets": 16681000000, "short_term_debt": 348000000, "accounts_payable": 1330000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4098000000, "long_term_debt": 5016000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9418000000, "total_liabilities": 13516000000, "total_debt": 5364000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -508000000, "total_equity": 1397000000, "shares_outstanding": 98942206, "operating_cash_flow": 753000000, "stock_based_compensation": 141000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 407000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4130000000, "dividends_paid": 324000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3561000000, "free_cash_flow": 1160000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "509000000", "ebitda": "1029000000", "netIncome": "-128000000", "grossProfit": "845000000", "depreciation": "None", "totalRevenue": "9903000000", "costOfRevenue": "9058000000", "interestIncome": "None", "incomeBeforeTax": "-125000000", "interestExpense": "405206402", "operatingIncome": "509000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "9000000", "reportedCurrency": "USD", "netInterestIncome": "-396000000", "nonInterestIncome": "None", "operatingExpenses": "336000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9058000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "520000000", "sellingGeneralAndAdministrative": "336000000", "netIncomeFromContinuingOperations": "-134000000" }, "balance": { "goodwill": "2346000000", "inventory": "726000000", "commonStock": "1880000000", "currentDebt": "None", "investments": "None", "totalAssets": "16681000000", "longTermDebt": "5016000000", "shortTermDebt": "348000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "4510000000", "reportedCurrency": "USD", "retainedEarnings": "-508000000", "totalLiabilities": "13516000000", "otherCurrentAssets": "425000000", "totalCurrentAssets": "4134000000", "currentLongTermDebt": "274000000", "longTermInvestments": "91000000", "shortTermInvestments": "23000000", "currentNetReceivables": "2191000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12547000000", "currentAccountsPayable": "1330000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4067000000", "shortLongTermDebtTotal": "5812000000", "totalShareholderEquity": "1397000000", "capitalLeaseObligations": "522000000", "otherCurrentLiabilities": "1012000000", "totalCurrentLiabilities": "4098000000", "otherNonCurrentLiabilities": "1791000000", "totalNonCurrentLiabilities": "9418000000", "cashAndShortTermInvestments": "792000000", "commonStockSharesOutstanding": "98942206", "intangibleAssetsExcludingGoodwill": "4510000000", "cashAndCashEquivalentsAtCarryingValue": "792000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-134000000", "profitLoss": "None", "dividendPayout": "324000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "33000000", "operatingCashflow": "753000000", "capitalExpenditures": "407000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3561000000", "cashflowFromInvestment": "-4130000000", "stockBasedCompensation": "141000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "324000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-133022303", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "520000000", "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": "2026-06-07T01:02:09.599626+00:00", "is_restated": false, "income_statement": { "revenue": 6956000000, "cost_of_revenue": 6513000000, "gross_profit": 443000000, "ebit": 231000000, "ebitda": 478000000, "pretax_income": -76000000, "tax_provision": 43000000, "net_income": -48000000, "net_income_to_common": -48000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 74000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -124000000, "capital_expenditure": 203000000, "free_cash_flow": 79000000, "dividends_paid": 341000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 223486, "ticker_id": 373, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:09.599626+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "231000000", "ebitda": "478000000", "netIncome": "-48000000", "grossProfit": "443000000", "depreciation": "None", "totalRevenue": "6956000000", "costOfRevenue": "6513000000", "interestIncome": "None", "incomeBeforeTax": "-76000000", "interestExpense": "172000000", "operatingIncome": "231000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "43000000", "reportedCurrency": "USD", "netInterestIncome": "-172000000", "nonInterestIncome": "None", "operatingExpenses": "212000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6513000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "247000000", "sellingGeneralAndAdministrative": "212000000", "netIncomeFromContinuingOperations": "-119000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "74000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-119000000", "profitLoss": "None", "dividendPayout": "341000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "75000000", "operatingCashflow": "-124000000", "capitalExpenditures": "203000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4160000000", "cashflowFromInvestment": "-3744000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "341000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "247000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6956000000, "cost_of_revenue": 6513000000, "gross_profit": 443000000, "research_and_development": null, "selling_general_admin": 212000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 231000000, "depreciation_amortisation": 247000000, "ebitda": 478000000, "interest_expense": 172000000, "interest_income": null, "other_non_operating": null, "pretax_income": -76000000, "tax_provision": 43000000, "effective_tax_rate": null, "net_income": -48000000, "net_income_continuing_ops": -119000000, "net_income_to_common": -48000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 74000000, "operating_cash_flow": -124000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 203000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3744000000, "dividends_paid": 341000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4160000000, "free_cash_flow": 79000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "231000000", "ebitda": "478000000", "netIncome": "-48000000", "grossProfit": "443000000", "depreciation": "None", "totalRevenue": "6956000000", "costOfRevenue": "6513000000", "interestIncome": "None", "incomeBeforeTax": "-76000000", "interestExpense": "172000000", "operatingIncome": "231000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "43000000", "reportedCurrency": "USD", "netInterestIncome": "-172000000", "nonInterestIncome": "None", "operatingExpenses": "212000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6513000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "247000000", "sellingGeneralAndAdministrative": "212000000", "netIncomeFromContinuingOperations": "-119000000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "74000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-119000000", "profitLoss": "None", "dividendPayout": "341000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "75000000", "operatingCashflow": "-124000000", "capitalExpenditures": "203000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4160000000", "cashflowFromInvestment": "-3744000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "341000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "247000000", "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": "2026-06-07T01:02:09.599626+00:00", "is_restated": false, "income_statement": { "revenue": 6346850263, "cost_of_revenue": 5054996030, "gross_profit": 1291854233, "ebit": 999954345, "ebitda": 999954345, "pretax_income": 284010700, "tax_provision": 71002675, "net_income": 39445930, "net_income_to_common": 39445930, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4524000000, "total_current_assets": 29726000000, "total_assets": 77056000000, "short_term_debt": 1830000000, "long_term_debt": 43136000000, "total_debt": 44966000000, "total_liabilities": 61536000000, "total_equity": 5480000000, "shares_outstanding": 69996738, "goodwill_and_intangibles": 31536000000 }, "cash_flow": { "operating_cash_flow": 765000000, "capital_expenditure": 489000000, "free_cash_flow": 1254000000, "dividends_paid": 121000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 223454, "ticker_id": 373, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:09.599626+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "999954345", "netIncome": "39445930", "grossProfit": "1291854233", "depreciation": "None", "totalRevenue": "6346850263", "costOfRevenue": "5054996030", "interestIncome": "None", "incomeBeforeTax": "284010700", "interestExpense": "755389574", "operatingIncome": "999954345", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "71002675", "reportedCurrency": "USD", "netInterestIncome": "-766000000", "nonInterestIncome": "None", "operatingExpenses": "291899887", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5054996030", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "296000000", "netIncomeFromContinuingOperations": "216000000" }, "balance": { "goodwill": "13254000000", "inventory": "2651000000", "commonStock": "3719000000", "currentDebt": "None", "investments": "None", "totalAssets": "77056000000", "longTermDebt": "43136000000", "shortTermDebt": "1830000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "18282000000", "reportedCurrency": "USD", "retainedEarnings": "1313000000", "totalLiabilities": "61536000000", "otherCurrentAssets": "4753000000", "totalCurrentAssets": "29726000000", "currentLongTermDebt": "1618000000", "longTermInvestments": "7707000000", "shortTermInvestments": "13389000000", "currentNetReceivables": "7060000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "47330000000", "currentAccountsPayable": "14294000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "45602000000", "totalShareholderEquity": "5480000000", "capitalLeaseObligations": "848000000", "otherCurrentLiabilities": "-5048000000", "totalCurrentLiabilities": "11076000000", "otherNonCurrentLiabilities": "3596000000", "totalNonCurrentLiabilities": "50460000000", "cashAndShortTermInvestments": "4524000000", "commonStockSharesOutstanding": "69996738", "intangibleAssetsExcludingGoodwill": "18282000000", "cashAndCashEquivalentsAtCarryingValue": "4524000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40000000", "profitLoss": "None", "dividendPayout": "121000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-103000000", "operatingCashflow": "765000000", "capitalExpenditures": "489000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "625000000", "cashflowFromInvestment": "-465000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "121000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "760000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6346850263, "cost_of_revenue": 5054996030, "gross_profit": 1291854233, "research_and_development": null, "selling_general_admin": 296000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 999954345, "depreciation_amortisation": null, "ebitda": 999954345, "interest_expense": 755389574, "interest_income": null, "other_non_operating": null, "pretax_income": 284010700, "tax_provision": 71002675, "effective_tax_rate": null, "net_income": 39445930, "net_income_continuing_ops": 216000000, "net_income_to_common": 39445930, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4524000000, "short_term_investments": 13389000000, "net_receivables": 7060000000, "inventory": 2651000000, "other_current_assets": null, "total_current_assets": 29726000000, "net_ppe": null, "goodwill": 13254000000, "intangible_assets": 18282000000, "goodwill_and_intangibles": 31536000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 47330000000, "total_assets": 77056000000, "short_term_debt": 1830000000, "accounts_payable": 14294000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11076000000, "long_term_debt": 43136000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 50460000000, "total_liabilities": 61536000000, "total_debt": 44966000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1313000000, "total_equity": 5480000000, "shares_outstanding": 69996738, "operating_cash_flow": 765000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 489000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -465000000, "dividends_paid": 121000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 625000000, "free_cash_flow": 1254000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "999954345", "netIncome": "39445930", "grossProfit": "1291854233", "depreciation": "None", "totalRevenue": "6346850263", "costOfRevenue": "5054996030", "interestIncome": "None", "incomeBeforeTax": "284010700", "interestExpense": "755389574", "operatingIncome": "999954345", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "71002675", "reportedCurrency": "USD", "netInterestIncome": "-766000000", "nonInterestIncome": "None", "operatingExpenses": "291899887", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5054996030", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "296000000", "netIncomeFromContinuingOperations": "216000000" }, "balance": { "goodwill": "13254000000", "inventory": "2651000000", "commonStock": "3719000000", "currentDebt": "None", "investments": "None", "totalAssets": "77056000000", "longTermDebt": "43136000000", "shortTermDebt": "1830000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "18282000000", "reportedCurrency": "USD", "retainedEarnings": "1313000000", "totalLiabilities": "61536000000", "otherCurrentAssets": "4753000000", "totalCurrentAssets": "29726000000", "currentLongTermDebt": "1618000000", "longTermInvestments": "7707000000", "shortTermInvestments": "13389000000", "currentNetReceivables": "7060000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "47330000000", "currentAccountsPayable": "14294000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "45602000000", "totalShareholderEquity": "5480000000", "capitalLeaseObligations": "848000000", "otherCurrentLiabilities": "-5048000000", "totalCurrentLiabilities": "11076000000", "otherNonCurrentLiabilities": "3596000000", "totalNonCurrentLiabilities": "50460000000", "cashAndShortTermInvestments": "4524000000", "commonStockSharesOutstanding": "69996738", "intangibleAssetsExcludingGoodwill": "18282000000", "cashAndCashEquivalentsAtCarryingValue": "4524000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40000000", "profitLoss": "None", "dividendPayout": "121000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-103000000", "operatingCashflow": "765000000", "capitalExpenditures": "489000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "625000000", "cashflowFromInvestment": "-465000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "121000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "760000000", "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": "2026-06-07T01:02:09.599626+00:00", "is_restated": false, "income_statement": { "revenue": 7094000000, "cost_of_revenue": 5621000000, "gross_profit": 1473000000, "ebit": 1182000000, "ebitda": 1943000000, "pretax_income": 176000000, "tax_provision": 58000000, "net_income": -29000000, "net_income_to_common": -29000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 790000000, "total_current_assets": 2283000000, "total_assets": 16428000000, "short_term_debt": 164000000, "long_term_debt": 42397000000, "total_debt": 42561000000, "total_liabilities": 14330000000, "total_equity": -679000000, "shares_outstanding": 69996738, "goodwill_and_intangibles": 10832000000 }, "cash_flow": { "operating_cash_flow": 632000000, "capital_expenditure": 554000000, "free_cash_flow": 1186000000, "dividends_paid": 27000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 223455, "ticker_id": 373, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:09.599626+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1182000000", "ebitda": "1943000000", "netIncome": "-29000000", "grossProfit": "1473000000", "depreciation": "None", "totalRevenue": "7094000000", "costOfRevenue": "5621000000", "interestIncome": "None", "incomeBeforeTax": "176000000", "interestExpense": "195966655", "operatingIncome": "1182000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "58000000", "reportedCurrency": "USD", "netInterestIncome": "-784000000", "nonInterestIncome": "None", "operatingExpenses": "291000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5621000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "761000000", "sellingGeneralAndAdministrative": "291000000", "netIncomeFromContinuingOperations": "118000000" }, "balance": { "goodwill": "5025000000", "inventory": "69000000", "commonStock": "845000000", "currentDebt": "None", "investments": "None", "totalAssets": "16428000000", "longTermDebt": "42397000000", "shortTermDebt": "164000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "5807000000", "reportedCurrency": "USD", "retainedEarnings": "-1122000000", "totalLiabilities": "14330000000", "otherCurrentAssets": "217000000", "totalCurrentAssets": "2283000000", "currentLongTermDebt": "1352000000", "longTermInvestments": "7770000000", "shortTermInvestments": "525042758", "currentNetReceivables": "1207000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14145000000", "currentAccountsPayable": "771000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7951000000", "totalShareholderEquity": "-679000000", "capitalLeaseObligations": "824000000", "otherCurrentLiabilities": "3882000000", "totalCurrentLiabilities": "4817000000", "otherNonCurrentLiabilities": "5332000000", "totalNonCurrentLiabilities": "9513000000", "cashAndShortTermInvestments": "790000000", "commonStockSharesOutstanding": "69996738", "intangibleAssetsExcludingGoodwill": "5807000000", "cashAndCashEquivalentsAtCarryingValue": "790000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "118000000", "profitLoss": "None", "dividendPayout": "27000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "92000000", "operatingCashflow": "632000000", "capitalExpenditures": "554000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "283000000", "cashflowFromInvestment": "-843000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "761000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7094000000, "cost_of_revenue": 5621000000, "gross_profit": 1473000000, "research_and_development": null, "selling_general_admin": 291000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1182000000, "depreciation_amortisation": 761000000, "ebitda": 1943000000, "interest_expense": 195966655, "interest_income": null, "other_non_operating": null, "pretax_income": 176000000, "tax_provision": 58000000, "effective_tax_rate": null, "net_income": -29000000, "net_income_continuing_ops": 118000000, "net_income_to_common": -29000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 790000000, "short_term_investments": 525042758, "net_receivables": 1207000000, "inventory": 69000000, "other_current_assets": null, "total_current_assets": 2283000000, "net_ppe": null, "goodwill": 5025000000, "intangible_assets": 5807000000, "goodwill_and_intangibles": 10832000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14145000000, "total_assets": 16428000000, "short_term_debt": 164000000, "accounts_payable": 771000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4817000000, "long_term_debt": 42397000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9513000000, "total_liabilities": 14330000000, "total_debt": 42561000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1122000000, "total_equity": -679000000, "shares_outstanding": 69996738, "operating_cash_flow": 632000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 554000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -843000000, "dividends_paid": 27000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 283000000, "free_cash_flow": 1186000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1182000000", "ebitda": "1943000000", "netIncome": "-29000000", "grossProfit": "1473000000", "depreciation": "None", "totalRevenue": "7094000000", "costOfRevenue": "5621000000", "interestIncome": "None", "incomeBeforeTax": "176000000", "interestExpense": "195966655", "operatingIncome": "1182000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "58000000", "reportedCurrency": "USD", "netInterestIncome": "-784000000", "nonInterestIncome": "None", "operatingExpenses": "291000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5621000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "761000000", "sellingGeneralAndAdministrative": "291000000", "netIncomeFromContinuingOperations": "118000000" }, "balance": { "goodwill": "5025000000", "inventory": "69000000", "commonStock": "845000000", "currentDebt": "None", "investments": "None", "totalAssets": "16428000000", "longTermDebt": "42397000000", "shortTermDebt": "164000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "5807000000", "reportedCurrency": "USD", "retainedEarnings": "-1122000000", "totalLiabilities": "14330000000", "otherCurrentAssets": "217000000", "totalCurrentAssets": "2283000000", "currentLongTermDebt": "1352000000", "longTermInvestments": "7770000000", "shortTermInvestments": "525042758", "currentNetReceivables": "1207000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14145000000", "currentAccountsPayable": "771000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7951000000", "totalShareholderEquity": "-679000000", "capitalLeaseObligations": "824000000", "otherCurrentLiabilities": "3882000000", "totalCurrentLiabilities": "4817000000", "otherNonCurrentLiabilities": "5332000000", "totalNonCurrentLiabilities": "9513000000", "cashAndShortTermInvestments": "790000000", "commonStockSharesOutstanding": "69996738", "intangibleAssetsExcludingGoodwill": "5807000000", "cashAndCashEquivalentsAtCarryingValue": "790000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "118000000", "profitLoss": "None", "dividendPayout": "27000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "92000000", "operatingCashflow": "632000000", "capitalExpenditures": "554000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "283000000", "cashflowFromInvestment": "-843000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "761000000", "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": "2026-06-07T01:02:09.599626+00:00", "is_restated": false, "income_statement": { "revenue": 1678000000, "cost_of_revenue": 1535000000, "gross_profit": 143000000, "ebit": 84000000, "ebitda": 251000000, "pretax_income": -587000000, "tax_provision": -9000000, "net_income": -500000000, "net_income_to_common": -500000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 629000000, "total_current_assets": 2372000000, "total_assets": 16725000000, "short_term_debt": 151000000, "long_term_debt": 7894000000, "total_debt": 8045000000, "total_liabilities": 14419000000, "total_equity": -491000000, "shares_outstanding": 69996738, "goodwill_and_intangibles": 10975000000 }, "cash_flow": { "operating_cash_flow": 97000000, "capital_expenditure": 52000000, "free_cash_flow": 149000000, "dividends_paid": 4000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 223457, "ticker_id": 373, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:09.599626+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "84000000", "ebitda": "251000000", "netIncome": "-500000000", "grossProfit": "143000000", "depreciation": "None", "totalRevenue": "1678000000", "costOfRevenue": "1535000000", "interestIncome": "None", "incomeBeforeTax": "-587000000", "interestExpense": "194816040", "operatingIncome": "84000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-9000000", "reportedCurrency": "USD", "netInterestIncome": "-197000000", "nonInterestIncome": "None", "operatingExpenses": "59000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1535000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "167000000", "sellingGeneralAndAdministrative": "59000000", "netIncomeFromContinuingOperations": "-578000000" }, "balance": { "goodwill": "5021000000", "inventory": "26000000", "commonStock": "814000000", "currentDebt": "None", "investments": "None", "totalAssets": "16725000000", "longTermDebt": "7894000000", "shortTermDebt": "151000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "5954000000", "reportedCurrency": "USD", "retainedEarnings": "-925000000", "totalLiabilities": "14419000000", "otherCurrentAssets": "310000000", "totalCurrentAssets": "2372000000", "currentLongTermDebt": "109000000", "longTermInvestments": "513000000", "shortTermInvestments": "1330000000", "currentNetReceivables": "1407000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14353000000", "currentAccountsPayable": "813000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8113000000", "totalShareholderEquity": "-491000000", "capitalLeaseObligations": "110000000", "otherCurrentLiabilities": "3382000000", "totalCurrentLiabilities": "4725000000", "otherNonCurrentLiabilities": "75000000", "totalNonCurrentLiabilities": "9694000000", "cashAndShortTermInvestments": "629000000", "commonStockSharesOutstanding": "69996738", "intangibleAssetsExcludingGoodwill": "5954000000", "cashAndCashEquivalentsAtCarryingValue": "629000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-578000000", "profitLoss": "None", "dividendPayout": "4000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "60075", "operatingCashflow": "97000000", "capitalExpenditures": "52000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28000000", "cashflowFromInvestment": "-58000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1678000000, "cost_of_revenue": 1535000000, "gross_profit": 143000000, "research_and_development": null, "selling_general_admin": 59000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 84000000, "depreciation_amortisation": 167000000, "ebitda": 251000000, "interest_expense": 194816040, "interest_income": null, "other_non_operating": null, "pretax_income": -587000000, "tax_provision": -9000000, "effective_tax_rate": null, "net_income": -500000000, "net_income_continuing_ops": -578000000, "net_income_to_common": -500000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 629000000, "short_term_investments": 1330000000, "net_receivables": 1407000000, "inventory": 26000000, "other_current_assets": null, "total_current_assets": 2372000000, "net_ppe": null, "goodwill": 5021000000, "intangible_assets": 5954000000, "goodwill_and_intangibles": 10975000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14353000000, "total_assets": 16725000000, "short_term_debt": 151000000, "accounts_payable": 813000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4725000000, "long_term_debt": 7894000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9694000000, "total_liabilities": 14419000000, "total_debt": 8045000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -925000000, "total_equity": -491000000, "shares_outstanding": 69996738, "operating_cash_flow": 97000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -58000000, "dividends_paid": 4000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28000000, "free_cash_flow": 149000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "84000000", "ebitda": "251000000", "netIncome": "-500000000", "grossProfit": "143000000", "depreciation": "None", "totalRevenue": "1678000000", "costOfRevenue": "1535000000", "interestIncome": "None", "incomeBeforeTax": "-587000000", "interestExpense": "194816040", "operatingIncome": "84000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-9000000", "reportedCurrency": "USD", "netInterestIncome": "-197000000", "nonInterestIncome": "None", "operatingExpenses": "59000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1535000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "167000000", "sellingGeneralAndAdministrative": "59000000", "netIncomeFromContinuingOperations": "-578000000" }, "balance": { "goodwill": "5021000000", "inventory": "26000000", "commonStock": "814000000", "currentDebt": "None", "investments": "None", "totalAssets": "16725000000", "longTermDebt": "7894000000", "shortTermDebt": "151000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "5954000000", "reportedCurrency": "USD", "retainedEarnings": "-925000000", "totalLiabilities": "14419000000", "otherCurrentAssets": "310000000", "totalCurrentAssets": "2372000000", "currentLongTermDebt": "109000000", "longTermInvestments": "513000000", "shortTermInvestments": "1330000000", "currentNetReceivables": "1407000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14353000000", "currentAccountsPayable": "813000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8113000000", "totalShareholderEquity": "-491000000", "capitalLeaseObligations": "110000000", "otherCurrentLiabilities": "3382000000", "totalCurrentLiabilities": "4725000000", "otherNonCurrentLiabilities": "75000000", "totalNonCurrentLiabilities": "9694000000", "cashAndShortTermInvestments": "629000000", "commonStockSharesOutstanding": "69996738", "intangibleAssetsExcludingGoodwill": "5954000000", "cashAndCashEquivalentsAtCarryingValue": "629000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-578000000", "profitLoss": "None", "dividendPayout": "4000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "60075", "operatingCashflow": "97000000", "capitalExpenditures": "52000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28000000", "cashflowFromInvestment": "-58000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167000000", "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": "2026-06-07T01:02:09.599626+00:00", "is_restated": false, "income_statement": { "revenue": 1860000000, "cost_of_revenue": 1695000000, "gross_profit": 165000000, "ebit": 96000000, "ebitda": 282000000, "pretax_income": -54000000, "tax_provision": -31000000, "net_income": -120000000, "net_income_to_common": -120000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 613000000, "total_current_assets": 2283000000, "total_assets": 16282000000, "short_term_debt": 156000000, "long_term_debt": 7940000000, "total_debt": 8096000000, "total_liabilities": 13703000000, "total_equity": -159000000, "shares_outstanding": 71694067, "goodwill_and_intangibles": 10998000000 }, "cash_flow": { "operating_cash_flow": -266677361, "capital_expenditure": 73391429, "free_cash_flow": -193285932, "dividends_paid": 46423904, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 223458, "ticker_id": 373, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:09.599626+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "96000000", "ebitda": "282000000", "netIncome": "-120000000", "grossProfit": "165000000", "depreciation": "None", "totalRevenue": "1860000000", "costOfRevenue": "1695000000", "interestIncome": "None", "incomeBeforeTax": "-54000000", "interestExpense": "215493212", "operatingIncome": "96000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-31000000", "reportedCurrency": "USD", "netInterestIncome": "-212000000", "nonInterestIncome": "None", "operatingExpenses": "69000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1695000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "186000000", "sellingGeneralAndAdministrative": "69000000", "netIncomeFromContinuingOperations": "-23000000" }, "balance": { "goodwill": "5018000000", "inventory": "26000000", "commonStock": "815811353", "currentDebt": "None", "investments": "None", "totalAssets": "16282000000", "longTermDebt": "7940000000", "shortTermDebt": "156000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "5980000000", "reportedCurrency": "USD", "retainedEarnings": "-425945731", "totalLiabilities": "13703000000", "otherCurrentAssets": "349000000", "totalCurrentAssets": "2283000000", "currentLongTermDebt": "114000000", "longTermInvestments": "477000000", "shortTermInvestments": "66146866", "currentNetReceivables": "1295000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13999000000", "currentAccountsPayable": "755000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8052000000", "totalShareholderEquity": "-159000000", "capitalLeaseObligations": "112000000", "otherCurrentLiabilities": "2797000000", "totalCurrentLiabilities": "4062000000", "otherNonCurrentLiabilities": "56000000", "totalNonCurrentLiabilities": "9641000000", "cashAndShortTermInvestments": "613000000", "commonStockSharesOutstanding": "71694067", "intangibleAssetsExcludingGoodwill": "5980000000", "cashAndCashEquivalentsAtCarryingValue": "613000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-120000000", "profitLoss": "None", "dividendPayout": "46423904", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-127786", "operatingCashflow": "-266677361", "capitalExpenditures": "73391429", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11941199", "cashflowFromInvestment": "-114669291", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46423904", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "382000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1860000000, "cost_of_revenue": 1695000000, "gross_profit": 165000000, "research_and_development": null, "selling_general_admin": 69000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 96000000, "depreciation_amortisation": 186000000, "ebitda": 282000000, "interest_expense": 215493212, "interest_income": null, "other_non_operating": null, "pretax_income": -54000000, "tax_provision": -31000000, "effective_tax_rate": null, "net_income": -120000000, "net_income_continuing_ops": -23000000, "net_income_to_common": -120000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 613000000, "short_term_investments": 66146866, "net_receivables": 1295000000, "inventory": 26000000, "other_current_assets": null, "total_current_assets": 2283000000, "net_ppe": null, "goodwill": 5018000000, "intangible_assets": 5980000000, "goodwill_and_intangibles": 10998000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13999000000, "total_assets": 16282000000, "short_term_debt": 156000000, "accounts_payable": 755000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4062000000, "long_term_debt": 7940000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9641000000, "total_liabilities": 13703000000, "total_debt": 8096000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -425945731, "total_equity": -159000000, "shares_outstanding": 71694067, "operating_cash_flow": -266677361, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 73391429, "acquisitions": null, "other_investing": null, "investing_cash_flow": -114669291, "dividends_paid": 46423904, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11941199, "free_cash_flow": -193285932, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "96000000", "ebitda": "282000000", "netIncome": "-120000000", "grossProfit": "165000000", "depreciation": "None", "totalRevenue": "1860000000", "costOfRevenue": "1695000000", "interestIncome": "None", "incomeBeforeTax": "-54000000", "interestExpense": "215493212", "operatingIncome": "96000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-31000000", "reportedCurrency": "USD", "netInterestIncome": "-212000000", "nonInterestIncome": "None", "operatingExpenses": "69000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1695000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "186000000", "sellingGeneralAndAdministrative": "69000000", "netIncomeFromContinuingOperations": "-23000000" }, "balance": { "goodwill": "5018000000", "inventory": "26000000", "commonStock": "815811353", "currentDebt": "None", "investments": "None", "totalAssets": "16282000000", "longTermDebt": "7940000000", "shortTermDebt": "156000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "5980000000", "reportedCurrency": "USD", "retainedEarnings": "-425945731", "totalLiabilities": "13703000000", "otherCurrentAssets": "349000000", "totalCurrentAssets": "2283000000", "currentLongTermDebt": "114000000", "longTermInvestments": "477000000", "shortTermInvestments": "66146866", "currentNetReceivables": "1295000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13999000000", "currentAccountsPayable": "755000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8052000000", "totalShareholderEquity": "-159000000", "capitalLeaseObligations": "112000000", "otherCurrentLiabilities": "2797000000", "totalCurrentLiabilities": "4062000000", "otherNonCurrentLiabilities": "56000000", "totalNonCurrentLiabilities": "9641000000", "cashAndShortTermInvestments": "613000000", "commonStockSharesOutstanding": "71694067", "intangibleAssetsExcludingGoodwill": "5980000000", "cashAndCashEquivalentsAtCarryingValue": "613000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-120000000", "profitLoss": "None", "dividendPayout": "46423904", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-127786", "operatingCashflow": "-266677361", "capitalExpenditures": "73391429", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11941199", "cashflowFromInvestment": "-114669291", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46423904", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "382000000", "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": "2026-06-07T01:02:09.599626+00:00", "is_restated": false, "income_statement": { "revenue": 1966000000, "cost_of_revenue": 1789000000, "gross_profit": 177000000, "ebit": 102000000, "ebitda": 298000000, "pretax_income": -155000000, "tax_provision": -20000000, "net_income": -58000000, "net_income_to_common": -58000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 968000000, "total_current_assets": 3007000000, "total_assets": 19299000000, "short_term_debt": 191000000, "long_term_debt": 8711000000, "total_debt": 8902000000, "total_liabilities": 16715000000, "total_equity": -78000000, "shares_outstanding": 71694067, "goodwill_and_intangibles": 11024000000 }, "cash_flow": { "operating_cash_flow": -50000000, "capital_expenditure": 60000000, "free_cash_flow": 10000000, "dividends_paid": 4000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 223459, "ticker_id": 373, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:09.599626+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "102000000", "ebitda": "298000000", "netIncome": "-58000000", "grossProfit": "177000000", "depreciation": "None", "totalRevenue": "1966000000", "costOfRevenue": "1789000000", "interestIncome": "None", "incomeBeforeTax": "-155000000", "interestExpense": "218338289", "operatingIncome": "102000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-20000000", "reportedCurrency": "USD", "netInterestIncome": "-219000000", "nonInterestIncome": "None", "operatingExpenses": "75000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1789000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "196000000", "sellingGeneralAndAdministrative": "75000000", "netIncomeFromContinuingOperations": "-135000000" }, "balance": { "goodwill": "4993000000", "inventory": "59000000", "commonStock": "770000000", "currentDebt": "None", "investments": "None", "totalAssets": "19299000000", "longTermDebt": "8711000000", "shortTermDebt": "191000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "6031000000", "reportedCurrency": "USD", "retainedEarnings": "-305000000", "totalLiabilities": "16715000000", "otherCurrentAssets": "383000000", "totalCurrentAssets": "3007000000", "currentLongTermDebt": "146000000", "longTermInvestments": "525000000", "shortTermInvestments": "84004071", "currentNetReceivables": "1597000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16292000000", "currentAccountsPayable": "825000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9001000000", "totalShareholderEquity": "-78000000", "capitalLeaseObligations": "290000000", "otherCurrentLiabilities": "3504000000", "totalCurrentLiabilities": "4898000000", "otherNonCurrentLiabilities": "1682000000", "totalNonCurrentLiabilities": "11817000000", "cashAndShortTermInvestments": "968000000", "commonStockSharesOutstanding": "71694067", "intangibleAssetsExcludingGoodwill": "6031000000", "cashAndCashEquivalentsAtCarryingValue": "968000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-135000000", "profitLoss": "None", "dividendPayout": "4000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-7000000", "operatingCashflow": "-50000000", "capitalExpenditures": "60000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "71000000", "cashflowFromInvestment": "-90000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "196000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1966000000, "cost_of_revenue": 1789000000, "gross_profit": 177000000, "research_and_development": null, "selling_general_admin": 75000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 102000000, "depreciation_amortisation": 196000000, "ebitda": 298000000, "interest_expense": 218338289, "interest_income": null, "other_non_operating": null, "pretax_income": -155000000, "tax_provision": -20000000, "effective_tax_rate": null, "net_income": -58000000, "net_income_continuing_ops": -135000000, "net_income_to_common": -58000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 968000000, "short_term_investments": 84004071, "net_receivables": 1597000000, "inventory": 59000000, "other_current_assets": null, "total_current_assets": 3007000000, "net_ppe": null, "goodwill": 4993000000, "intangible_assets": 6031000000, "goodwill_and_intangibles": 11024000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16292000000, "total_assets": 19299000000, "short_term_debt": 191000000, "accounts_payable": 825000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4898000000, "long_term_debt": 8711000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11817000000, "total_liabilities": 16715000000, "total_debt": 8902000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -305000000, "total_equity": -78000000, "shares_outstanding": 71694067, "operating_cash_flow": -50000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -90000000, "dividends_paid": 4000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 71000000, "free_cash_flow": 10000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "102000000", "ebitda": "298000000", "netIncome": "-58000000", "grossProfit": "177000000", "depreciation": "None", "totalRevenue": "1966000000", "costOfRevenue": "1789000000", "interestIncome": "None", "incomeBeforeTax": "-155000000", "interestExpense": "218338289", "operatingIncome": "102000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-20000000", "reportedCurrency": "USD", "netInterestIncome": "-219000000", "nonInterestIncome": "None", "operatingExpenses": "75000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1789000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "196000000", "sellingGeneralAndAdministrative": "75000000", "netIncomeFromContinuingOperations": "-135000000" }, "balance": { "goodwill": "4993000000", "inventory": "59000000", "commonStock": "770000000", "currentDebt": "None", "investments": "None", "totalAssets": "19299000000", "longTermDebt": "8711000000", "shortTermDebt": "191000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "6031000000", "reportedCurrency": "USD", "retainedEarnings": "-305000000", "totalLiabilities": "16715000000", "otherCurrentAssets": "383000000", "totalCurrentAssets": "3007000000", "currentLongTermDebt": "146000000", "longTermInvestments": "525000000", "shortTermInvestments": "84004071", "currentNetReceivables": "1597000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16292000000", "currentAccountsPayable": "825000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9001000000", "totalShareholderEquity": "-78000000", "capitalLeaseObligations": "290000000", "otherCurrentLiabilities": "3504000000", "totalCurrentLiabilities": "4898000000", "otherNonCurrentLiabilities": "1682000000", "totalNonCurrentLiabilities": "11817000000", "cashAndShortTermInvestments": "968000000", "commonStockSharesOutstanding": "71694067", "intangibleAssetsExcludingGoodwill": "6031000000", "cashAndCashEquivalentsAtCarryingValue": "968000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-135000000", "profitLoss": "None", "dividendPayout": "4000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-7000000", "operatingCashflow": "-50000000", "capitalExpenditures": "60000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "71000000", "cashflowFromInvestment": "-90000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "196000000", "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": "2026-06-07T01:02:09.599626+00:00", "is_restated": false, "income_statement": { "revenue": 7427000000, "cost_of_revenue": 6008000000, "gross_profit": 1419000000, "ebit": 1095000000, "ebitda": null, "pretax_income": -973000000, "tax_provision": null, "net_income": -137000000, "net_income_to_common": -137000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1008000000, "total_current_assets": 2935000000, "total_assets": 19098000000, "short_term_debt": null, "long_term_debt": 8379000000, "total_debt": 8379000000, "total_liabilities": 16463000000, "total_equity": -59000000, "shares_outstanding": 72954447, "goodwill_and_intangibles": 10954000000 }, "cash_flow": { "operating_cash_flow": 948000000, "capital_expenditure": 596000000, "free_cash_flow": 1544000000, "dividends_paid": 26000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 223460, "ticker_id": 373, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:09.599626+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-137000000", "grossProfit": "1419000000", "depreciation": "None", "totalRevenue": "7427000000", "costOfRevenue": "6008000000", "interestIncome": "None", "incomeBeforeTax": "-973000000", "interestExpense": "None", "operatingIncome": "1095000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-752000000", "nonInterestIncome": "None", "operatingExpenses": "6332000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6008000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "324000000", "netIncomeFromContinuingOperations": "-1108000000" }, "balance": { "goodwill": "4988000000", "inventory": "52000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "19098000000", "longTermDebt": "8379000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5966000000", "reportedCurrency": "USD", "retainedEarnings": "-247000000", "totalLiabilities": "16463000000", "otherCurrentAssets": "222000000", "totalCurrentAssets": "2935000000", "currentLongTermDebt": "111000000", "longTermInvestments": "209000000", "shortTermInvestments": "791000000", "currentNetReceivables": "1337000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16163000000", "currentAccountsPayable": "829000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-59000000", "capitalLeaseObligations": "280000000", "otherCurrentLiabilities": "1836000000", "totalCurrentLiabilities": "4810000000", "otherNonCurrentLiabilities": "1266000000", "totalNonCurrentLiabilities": "11653000000", "cashAndShortTermInvestments": "1008000000", "commonStockSharesOutstanding": "72954447", "intangibleAssetsExcludingGoodwill": "5966000000", "cashAndCashEquivalentsAtCarryingValue": "1008000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-137000000", "profitLoss": "None", "dividendPayout": "26000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "119000000", "operatingCashflow": "948000000", "capitalExpenditures": "596000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48000000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "779000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7427000000, "cost_of_revenue": 6008000000, "gross_profit": 1419000000, "research_and_development": null, "selling_general_admin": 324000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1095000000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -973000000, "tax_provision": null, "effective_tax_rate": null, "net_income": -137000000, "net_income_continuing_ops": -1108000000, "net_income_to_common": -137000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1008000000, "short_term_investments": 791000000, "net_receivables": 1337000000, "inventory": 52000000, "other_current_assets": null, "total_current_assets": 2935000000, "net_ppe": null, "goodwill": 4988000000, "intangible_assets": 5966000000, "goodwill_and_intangibles": 10954000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16163000000, "total_assets": 19098000000, "short_term_debt": null, "accounts_payable": 829000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4810000000, "long_term_debt": 8379000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11653000000, "total_liabilities": 16463000000, "total_debt": 8379000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -247000000, "total_equity": -59000000, "shares_outstanding": 72954447, "operating_cash_flow": 948000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 596000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 26000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48000000, "free_cash_flow": 1544000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "-137000000", "grossProfit": "1419000000", "depreciation": "None", "totalRevenue": "7427000000", "costOfRevenue": "6008000000", "interestIncome": "None", "incomeBeforeTax": "-973000000", "interestExpense": "None", "operatingIncome": "1095000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-752000000", "nonInterestIncome": "None", "operatingExpenses": "6332000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6008000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "324000000", "netIncomeFromContinuingOperations": "-1108000000" }, "balance": { "goodwill": "4988000000", "inventory": "52000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "19098000000", "longTermDebt": "8379000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5966000000", "reportedCurrency": "USD", "retainedEarnings": "-247000000", "totalLiabilities": "16463000000", "otherCurrentAssets": "222000000", "totalCurrentAssets": "2935000000", "currentLongTermDebt": "111000000", "longTermInvestments": "209000000", "shortTermInvestments": "791000000", "currentNetReceivables": "1337000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16163000000", "currentAccountsPayable": "829000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-59000000", "capitalLeaseObligations": "280000000", "otherCurrentLiabilities": "1836000000", "totalCurrentLiabilities": "4810000000", "otherNonCurrentLiabilities": "1266000000", "totalNonCurrentLiabilities": "11653000000", "cashAndShortTermInvestments": "1008000000", "commonStockSharesOutstanding": "72954447", "intangibleAssetsExcludingGoodwill": "5966000000", "cashAndCashEquivalentsAtCarryingValue": "1008000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-137000000", "profitLoss": "None", "dividendPayout": "26000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "119000000", "operatingCashflow": "948000000", "capitalExpenditures": "596000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48000000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "779000000", "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": "2026-06-07T01:02:09.599626+00:00", "is_restated": false, "income_statement": { "revenue": 2205000000, "cost_of_revenue": 2015000000, "gross_profit": 190000000, "ebit": 112000000, "ebitda": 306000000, "pretax_income": -544000000, "tax_provision": -33000000, "net_income": -466000000, "net_income_to_common": -466000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 673000000, "total_current_assets": 2827000000, "total_assets": 20625000000, "short_term_debt": 203000000, "long_term_debt": 8522000000, "total_debt": 8725000000, "total_liabilities": 16578000000, "total_equity": 378000000, "shares_outstanding": 72954447, "goodwill_and_intangibles": 12109000000 }, "cash_flow": { "operating_cash_flow": -197000000, "capital_expenditure": 74000000, "free_cash_flow": -123000000, "dividends_paid": 5000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 223462, "ticker_id": 373, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:09.599626+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "112000000", "ebitda": "306000000", "netIncome": "-466000000", "grossProfit": "190000000", "depreciation": "None", "totalRevenue": "2205000000", "costOfRevenue": "2015000000", "interestIncome": "None", "incomeBeforeTax": "-544000000", "interestExpense": "208665117", "operatingIncome": "112000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-33000000", "reportedCurrency": "USD", "netInterestIncome": "-207000000", "nonInterestIncome": "None", "operatingExpenses": "78000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2015000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "194000000", "sellingGeneralAndAdministrative": "78000000", "netIncomeFromContinuingOperations": "-511000000" }, "balance": { "goodwill": "5744000000", "inventory": "64000000", "commonStock": "735835243", "currentDebt": "None", "investments": "None", "totalAssets": "20625000000", "longTermDebt": "8522000000", "shortTermDebt": "203000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "6365000000", "reportedCurrency": "USD", "retainedEarnings": "155753457", "totalLiabilities": "16578000000", "otherCurrentAssets": "436000000", "totalCurrentAssets": "2827000000", "currentLongTermDebt": "161000000", "longTermInvestments": "475000000", "shortTermInvestments": "51917819", "currentNetReceivables": "1654000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17798000000", "currentAccountsPayable": "904000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8825000000", "totalShareholderEquity": "378000000", "capitalLeaseObligations": "303000000", "otherCurrentLiabilities": "3148000000", "totalCurrentLiabilities": "4734000000", "otherNonCurrentLiabilities": "1700000000", "totalNonCurrentLiabilities": "11844000000", "cashAndShortTermInvestments": "673000000", "commonStockSharesOutstanding": "72954447", "intangibleAssetsExcludingGoodwill": "6365000000", "cashAndCashEquivalentsAtCarryingValue": "673000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-466000000", "profitLoss": "None", "dividendPayout": "5000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "1000000", "operatingCashflow": "-197000000", "capitalExpenditures": "74000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "177000000", "cashflowFromInvestment": "-78000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "194000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2205000000, "cost_of_revenue": 2015000000, "gross_profit": 190000000, "research_and_development": null, "selling_general_admin": 78000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 112000000, "depreciation_amortisation": 194000000, "ebitda": 306000000, "interest_expense": 208665117, "interest_income": null, "other_non_operating": null, "pretax_income": -544000000, "tax_provision": -33000000, "effective_tax_rate": null, "net_income": -466000000, "net_income_continuing_ops": -511000000, "net_income_to_common": -466000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 673000000, "short_term_investments": 51917819, "net_receivables": 1654000000, "inventory": 64000000, "other_current_assets": null, "total_current_assets": 2827000000, "net_ppe": null, "goodwill": 5744000000, "intangible_assets": 6365000000, "goodwill_and_intangibles": 12109000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17798000000, "total_assets": 20625000000, "short_term_debt": 203000000, "accounts_payable": 904000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4734000000, "long_term_debt": 8522000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11844000000, "total_liabilities": 16578000000, "total_debt": 8725000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 155753457, "total_equity": 378000000, "shares_outstanding": 72954447, "operating_cash_flow": -197000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 74000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -78000000, "dividends_paid": 5000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 177000000, "free_cash_flow": -123000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "112000000", "ebitda": "306000000", "netIncome": "-466000000", "grossProfit": "190000000", "depreciation": "None", "totalRevenue": "2205000000", "costOfRevenue": "2015000000", "interestIncome": "None", "incomeBeforeTax": "-544000000", "interestExpense": "208665117", "operatingIncome": "112000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-33000000", "reportedCurrency": "USD", "netInterestIncome": "-207000000", "nonInterestIncome": "None", "operatingExpenses": "78000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2015000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "194000000", "sellingGeneralAndAdministrative": "78000000", "netIncomeFromContinuingOperations": "-511000000" }, "balance": { "goodwill": "5744000000", "inventory": "64000000", "commonStock": "735835243", "currentDebt": "None", "investments": "None", "totalAssets": "20625000000", "longTermDebt": "8522000000", "shortTermDebt": "203000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "6365000000", "reportedCurrency": "USD", "retainedEarnings": "155753457", "totalLiabilities": "16578000000", "otherCurrentAssets": "436000000", "totalCurrentAssets": "2827000000", "currentLongTermDebt": "161000000", "longTermInvestments": "475000000", "shortTermInvestments": "51917819", "currentNetReceivables": "1654000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17798000000", "currentAccountsPayable": "904000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8825000000", "totalShareholderEquity": "378000000", "capitalLeaseObligations": "303000000", "otherCurrentLiabilities": "3148000000", "totalCurrentLiabilities": "4734000000", "otherNonCurrentLiabilities": "1700000000", "totalNonCurrentLiabilities": "11844000000", "cashAndShortTermInvestments": "673000000", "commonStockSharesOutstanding": "72954447", "intangibleAssetsExcludingGoodwill": "6365000000", "cashAndCashEquivalentsAtCarryingValue": "673000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-466000000", "profitLoss": "None", "dividendPayout": "5000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "1000000", "operatingCashflow": "-197000000", "capitalExpenditures": "74000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "177000000", "cashflowFromInvestment": "-78000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "194000000", "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": "2026-06-07T01:02:09.599626+00:00", "is_restated": false, "income_statement": { "revenue": 1929000000, "cost_of_revenue": 1860000000, "gross_profit": 69000000, "ebit": -8000000, "ebitda": 186000000, "pretax_income": -31000000, "tax_provision": -71000000, "net_income": 124000000, "net_income_to_common": 124000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 754000000, "total_current_assets": 2755000000, "total_assets": 20503000000, "short_term_debt": 275000000, "long_term_debt": 8332000000, "total_debt": 8607000000, "total_liabilities": 15921000000, "total_equity": 849000000, "shares_outstanding": 72954447, "goodwill_and_intangibles": 12111000000 }, "cash_flow": { "operating_cash_flow": 34000000, "capital_expenditure": 78000000, "free_cash_flow": 112000000, "dividends_paid": 4000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 223463, "ticker_id": 373, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:09.599626+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8000000", "ebitda": "186000000", "netIncome": "124000000", "grossProfit": "69000000", "depreciation": "None", "totalRevenue": "1929000000", "costOfRevenue": "1860000000", "interestIncome": "None", "incomeBeforeTax": "-31000000", "interestExpense": "202958134", "operatingIncome": "-8000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-71000000", "reportedCurrency": "USD", "netInterestIncome": "-203000000", "nonInterestIncome": "None", "operatingExpenses": "77000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1860000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "194000000", "sellingGeneralAndAdministrative": "77000000", "netIncomeFromContinuingOperations": "40000000" }, "balance": { "goodwill": "5700000000", "inventory": "63000000", "commonStock": "736891915", "currentDebt": "None", "investments": "None", "totalAssets": "20503000000", "longTermDebt": "8332000000", "shortTermDebt": "275000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "6411000000", "reportedCurrency": "USD", "retainedEarnings": "621908780", "totalLiabilities": "15921000000", "otherCurrentAssets": "407000000", "totalCurrentAssets": "2755000000", "currentLongTermDebt": "238000000", "longTermInvestments": "532000000", "shortTermInvestments": "4999266", "currentNetReceivables": "1531000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17748000000", "currentAccountsPayable": "867872703", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2670608284", "shortLongTermDebtTotal": "8616000000", "totalShareholderEquity": "849000000", "capitalLeaseObligations": "284000000", "otherCurrentLiabilities": "2750127297", "totalCurrentLiabilities": "4407000000", "otherNonCurrentLiabilities": "1375000000", "totalNonCurrentLiabilities": "11514000000", "cashAndShortTermInvestments": "754000000", "commonStockSharesOutstanding": "72954447", "intangibleAssetsExcludingGoodwill": "6411000000", "cashAndCashEquivalentsAtCarryingValue": "754000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40000000", "profitLoss": "None", "dividendPayout": "4000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-5000000", "operatingCashflow": "34000000", "capitalExpenditures": "78000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "110000000", "cashflowFromInvestment": "-94000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "194000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1929000000, "cost_of_revenue": 1860000000, "gross_profit": 69000000, "research_and_development": null, "selling_general_admin": 77000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8000000, "depreciation_amortisation": 194000000, "ebitda": 186000000, "interest_expense": 202958134, "interest_income": null, "other_non_operating": null, "pretax_income": -31000000, "tax_provision": -71000000, "effective_tax_rate": null, "net_income": 124000000, "net_income_continuing_ops": 40000000, "net_income_to_common": 124000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 754000000, "short_term_investments": 4999266, "net_receivables": 1531000000, "inventory": 63000000, "other_current_assets": null, "total_current_assets": 2755000000, "net_ppe": null, "goodwill": 5700000000, "intangible_assets": 6411000000, "goodwill_and_intangibles": 12111000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 17748000000, "total_assets": 20503000000, "short_term_debt": 275000000, "accounts_payable": 867872703, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4407000000, "long_term_debt": 8332000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11514000000, "total_liabilities": 15921000000, "total_debt": 8607000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 621908780, "total_equity": 849000000, "shares_outstanding": 72954447, "operating_cash_flow": 34000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 78000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -94000000, "dividends_paid": 4000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 110000000, "free_cash_flow": 112000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8000000", "ebitda": "186000000", "netIncome": "124000000", "grossProfit": "69000000", "depreciation": "None", "totalRevenue": "1929000000", "costOfRevenue": "1860000000", "interestIncome": "None", "incomeBeforeTax": "-31000000", "interestExpense": "202958134", "operatingIncome": "-8000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-71000000", "reportedCurrency": "USD", "netInterestIncome": "-203000000", "nonInterestIncome": "None", "operatingExpenses": "77000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1860000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "194000000", "sellingGeneralAndAdministrative": "77000000", "netIncomeFromContinuingOperations": "40000000" }, "balance": { "goodwill": "5700000000", "inventory": "63000000", "commonStock": "736891915", "currentDebt": "None", "investments": "None", "totalAssets": "20503000000", "longTermDebt": "8332000000", "shortTermDebt": "275000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "6411000000", "reportedCurrency": "USD", "retainedEarnings": "621908780", "totalLiabilities": "15921000000", "otherCurrentAssets": "407000000", "totalCurrentAssets": "2755000000", "currentLongTermDebt": "238000000", "longTermInvestments": "532000000", "shortTermInvestments": "4999266", "currentNetReceivables": "1531000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "17748000000", "currentAccountsPayable": "867872703", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2670608284", "shortLongTermDebtTotal": "8616000000", "totalShareholderEquity": "849000000", "capitalLeaseObligations": "284000000", "otherCurrentLiabilities": "2750127297", "totalCurrentLiabilities": "4407000000", "otherNonCurrentLiabilities": "1375000000", "totalNonCurrentLiabilities": "11514000000", "cashAndShortTermInvestments": "754000000", "commonStockSharesOutstanding": "72954447", "intangibleAssetsExcludingGoodwill": "6411000000", "cashAndCashEquivalentsAtCarryingValue": "754000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40000000", "profitLoss": "None", "dividendPayout": "4000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-5000000", "operatingCashflow": "34000000", "capitalExpenditures": "78000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "110000000", "cashflowFromInvestment": "-94000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "194000000", "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": "2026-06-07T01:02:09.599626+00:00", "is_restated": false, "income_statement": { "revenue": 1856669053, "cost_of_revenue": 1644620523, "gross_profit": 212048530, "ebit": 149875532, "ebitda": 345000000, "pretax_income": -183955330, "tax_provision": -9955330, "net_income": -149329950, "net_income_to_common": -149329950, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 743000000, "total_current_assets": 2876000000, "total_assets": 20887000000, "short_term_debt": 340000000, "long_term_debt": 8242000000, "total_debt": 8582000000, "total_liabilities": 16331000000, "total_equity": 722000000, "shares_outstanding": 72954449, "goodwill_and_intangibles": 12406000000 }, "cash_flow": { "operating_cash_flow": -53000000, "capital_expenditure": 76000000, "free_cash_flow": 23000000, "dividends_paid": 5000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 223464, "ticker_id": 373, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:09.599626+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "149875532", "ebitda": "345000000", "netIncome": "-149329950", "grossProfit": "212048530", "depreciation": "None", "totalRevenue": "1856669053", "costOfRevenue": "1644620523", "interestIncome": "None", "incomeBeforeTax": "-183955330", "interestExpense": "209061931", "operatingIncome": "148334417", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-9955330", "reportedCurrency": "USD", "netInterestIncome": "-210000000", "nonInterestIncome": "None", "operatingExpenses": "63714112", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1644620523", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "195124468", "sellingGeneralAndAdministrative": "64000000", "netIncomeFromContinuingOperations": "-174000000" }, "balance": { "goodwill": "5650000000", "inventory": "59000000", "commonStock": "737000000", "currentDebt": "None", "investments": "None", "totalAssets": "20887000000", "longTermDebt": "8242000000", "shortTermDebt": "340000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "6756000000", "reportedCurrency": "USD", "retainedEarnings": "498000000", "totalLiabilities": "16331000000", "otherCurrentAssets": "341000000", "totalCurrentAssets": "2876000000", "currentLongTermDebt": "303000000", "longTermInvestments": "226000000", "shortTermInvestments": "41000000", "currentNetReceivables": "1692000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18011000000", "currentAccountsPayable": "833000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2619297111", "shortLongTermDebtTotal": "8835000000", "totalShareholderEquity": "722000000", "capitalLeaseObligations": "290000000", "otherCurrentLiabilities": "2951000000", "totalCurrentLiabilities": "4651000000", "otherNonCurrentLiabilities": "1326000000", "totalNonCurrentLiabilities": "11680000000", "cashAndShortTermInvestments": "743000000", "commonStockSharesOutstanding": "72954449", "intangibleAssetsExcludingGoodwill": "6756000000", "cashAndCashEquivalentsAtCarryingValue": "743000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-174000000", "profitLoss": "None", "dividendPayout": "5000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-53000000", "capitalExpenditures": "76000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "124000000", "cashflowFromInvestment": "-77000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "196000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1856669053, "cost_of_revenue": 1644620523, "gross_profit": 212048530, "research_and_development": null, "selling_general_admin": 64000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 149875532, "depreciation_amortisation": 195124468, "ebitda": 345000000, "interest_expense": 209061931, "interest_income": null, "other_non_operating": null, "pretax_income": -183955330, "tax_provision": -9955330, "effective_tax_rate": null, "net_income": -149329950, "net_income_continuing_ops": -174000000, "net_income_to_common": -149329950, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 743000000, "short_term_investments": 41000000, "net_receivables": 1692000000, "inventory": 59000000, "other_current_assets": null, "total_current_assets": 2876000000, "net_ppe": null, "goodwill": 5650000000, "intangible_assets": 6756000000, "goodwill_and_intangibles": 12406000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18011000000, "total_assets": 20887000000, "short_term_debt": 340000000, "accounts_payable": 833000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4651000000, "long_term_debt": 8242000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11680000000, "total_liabilities": 16331000000, "total_debt": 8582000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 498000000, "total_equity": 722000000, "shares_outstanding": 72954449, "operating_cash_flow": -53000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77000000, "dividends_paid": 5000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 124000000, "free_cash_flow": 23000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "149875532", "ebitda": "345000000", "netIncome": "-149329950", "grossProfit": "212048530", "depreciation": "None", "totalRevenue": "1856669053", "costOfRevenue": "1644620523", "interestIncome": "None", "incomeBeforeTax": "-183955330", "interestExpense": "209061931", "operatingIncome": "148334417", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-9955330", "reportedCurrency": "USD", "netInterestIncome": "-210000000", "nonInterestIncome": "None", "operatingExpenses": "63714112", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1644620523", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "195124468", "sellingGeneralAndAdministrative": "64000000", "netIncomeFromContinuingOperations": "-174000000" }, "balance": { "goodwill": "5650000000", "inventory": "59000000", "commonStock": "737000000", "currentDebt": "None", "investments": "None", "totalAssets": "20887000000", "longTermDebt": "8242000000", "shortTermDebt": "340000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "6756000000", "reportedCurrency": "USD", "retainedEarnings": "498000000", "totalLiabilities": "16331000000", "otherCurrentAssets": "341000000", "totalCurrentAssets": "2876000000", "currentLongTermDebt": "303000000", "longTermInvestments": "226000000", "shortTermInvestments": "41000000", "currentNetReceivables": "1692000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18011000000", "currentAccountsPayable": "833000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2619297111", "shortLongTermDebtTotal": "8835000000", "totalShareholderEquity": "722000000", "capitalLeaseObligations": "290000000", "otherCurrentLiabilities": "2951000000", "totalCurrentLiabilities": "4651000000", "otherNonCurrentLiabilities": "1326000000", "totalNonCurrentLiabilities": "11680000000", "cashAndShortTermInvestments": "743000000", "commonStockSharesOutstanding": "72954449", "intangibleAssetsExcludingGoodwill": "6756000000", "cashAndCashEquivalentsAtCarryingValue": "743000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-174000000", "profitLoss": "None", "dividendPayout": "5000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "0", "operatingCashflow": "-53000000", "capitalExpenditures": "76000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "124000000", "cashflowFromInvestment": "-77000000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "196000000", "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": "2026-06-07T01:02:09.599626+00:00", "is_restated": false, "income_statement": { "revenue": -1106000000, "cost_of_revenue": -926000000, "gross_profit": -180000000, "ebit": -100000000, "ebitda": 121000000, "pretax_income": -948000000, "tax_provision": 15000000, "net_income": 454000000, "net_income_to_common": 454000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 772000000, "total_current_assets": 2751000000, "total_assets": 21182000000, "short_term_debt": 836000000, "long_term_debt": 8030000000, "total_debt": 8866000000, "total_liabilities": 16422000000, "total_equity": 880000000, "shares_outstanding": 98888572, "goodwill_and_intangibles": 12633000000 }, "cash_flow": { "operating_cash_flow": 181000000, "capital_expenditure": 130000000, "free_cash_flow": 311000000, "dividends_paid": 4000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 223465, "ticker_id": 373, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:09.599626+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-100000000", "ebitda": "121000000", "netIncome": "454000000", "grossProfit": "-180000000", "depreciation": "None", "totalRevenue": "-1106000000", "costOfRevenue": "-926000000", "interestIncome": "None", "incomeBeforeTax": "-948000000", "interestExpense": "211693516", "operatingIncome": "-100000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "15000000", "reportedCurrency": "USD", "netInterestIncome": "10000000", "nonInterestIncome": "None", "operatingExpenses": "-80000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-926000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "221000000", "sellingGeneralAndAdministrative": "80000000", "netIncomeFromContinuingOperations": "-963000000" }, "balance": { "goodwill": "5702000000", "inventory": "61000000", "commonStock": "737000000", "currentDebt": "None", "investments": "None", "totalAssets": "21182000000", "longTermDebt": "8030000000", "shortTermDebt": "836000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6931000000", "reportedCurrency": "USD", "retainedEarnings": "637000000", "totalLiabilities": "16422000000", "otherCurrentAssets": "384000000", "totalCurrentAssets": "2751000000", "currentLongTermDebt": "793000000", "longTermInvestments": "231000000", "shortTermInvestments": "15000000", "currentNetReceivables": "1519000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18431000000", "currentAccountsPayable": "849000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2728965989", "shortLongTermDebtTotal": "9135000000", "totalShareholderEquity": "880000000", "capitalLeaseObligations": "312000000", "otherCurrentLiabilities": "2662000000", "totalCurrentLiabilities": "4828000000", "otherNonCurrentLiabilities": "1378000000", "totalNonCurrentLiabilities": "11594000000", "cashAndShortTermInvestments": "772000000", "commonStockSharesOutstanding": "98888572", "intangibleAssetsExcludingGoodwill": "6931000000", "cashAndCashEquivalentsAtCarryingValue": "772000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2849000000", "profitLoss": "None", "dividendPayout": "4000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-10000000", "operatingCashflow": "181000000", "capitalExpenditures": "130000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3660000000", "cashflowFromInvestment": "3580000000", "stockBasedCompensation": "-338630141", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19533449", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "221000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": -1106000000, "cost_of_revenue": -926000000, "gross_profit": -180000000, "research_and_development": null, "selling_general_admin": 80000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -100000000, "depreciation_amortisation": 221000000, "ebitda": 121000000, "interest_expense": 211693516, "interest_income": null, "other_non_operating": null, "pretax_income": -948000000, "tax_provision": 15000000, "effective_tax_rate": null, "net_income": 454000000, "net_income_continuing_ops": -963000000, "net_income_to_common": 454000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 772000000, "short_term_investments": 15000000, "net_receivables": 1519000000, "inventory": 61000000, "other_current_assets": null, "total_current_assets": 2751000000, "net_ppe": null, "goodwill": 5702000000, "intangible_assets": 6931000000, "goodwill_and_intangibles": 12633000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18431000000, "total_assets": 21182000000, "short_term_debt": 836000000, "accounts_payable": 849000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4828000000, "long_term_debt": 8030000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11594000000, "total_liabilities": 16422000000, "total_debt": 8866000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 637000000, "total_equity": 880000000, "shares_outstanding": 98888572, "operating_cash_flow": 181000000, "stock_based_compensation": -338630141, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 130000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3580000000, "dividends_paid": 4000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3660000000, "free_cash_flow": 311000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-100000000", "ebitda": "121000000", "netIncome": "454000000", "grossProfit": "-180000000", "depreciation": "None", "totalRevenue": "-1106000000", "costOfRevenue": "-926000000", "interestIncome": "None", "incomeBeforeTax": "-948000000", "interestExpense": "211693516", "operatingIncome": "-100000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "15000000", "reportedCurrency": "USD", "netInterestIncome": "10000000", "nonInterestIncome": "None", "operatingExpenses": "-80000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "-926000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "221000000", "sellingGeneralAndAdministrative": "80000000", "netIncomeFromContinuingOperations": "-963000000" }, "balance": { "goodwill": "5702000000", "inventory": "61000000", "commonStock": "737000000", "currentDebt": "None", "investments": "None", "totalAssets": "21182000000", "longTermDebt": "8030000000", "shortTermDebt": "836000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6931000000", "reportedCurrency": "USD", "retainedEarnings": "637000000", "totalLiabilities": "16422000000", "otherCurrentAssets": "384000000", "totalCurrentAssets": "2751000000", "currentLongTermDebt": "793000000", "longTermInvestments": "231000000", "shortTermInvestments": "15000000", "currentNetReceivables": "1519000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18431000000", "currentAccountsPayable": "849000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2728965989", "shortLongTermDebtTotal": "9135000000", "totalShareholderEquity": "880000000", "capitalLeaseObligations": "312000000", "otherCurrentLiabilities": "2662000000", "totalCurrentLiabilities": "4828000000", "otherNonCurrentLiabilities": "1378000000", "totalNonCurrentLiabilities": "11594000000", "cashAndShortTermInvestments": "772000000", "commonStockSharesOutstanding": "98888572", "intangibleAssetsExcludingGoodwill": "6931000000", "cashAndCashEquivalentsAtCarryingValue": "772000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2849000000", "profitLoss": "None", "dividendPayout": "4000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-10000000", "operatingCashflow": "181000000", "capitalExpenditures": "130000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3660000000", "cashflowFromInvestment": "3580000000", "stockBasedCompensation": "-338630141", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19533449", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "221000000", "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": "2026-06-07T01:02:09.599626+00:00", "is_restated": false, "income_statement": { "revenue": 1964000000, "cost_of_revenue": 1760000000, "gross_profit": 204000000, "ebit": 138000000, "ebitda": 387000000, "pretax_income": 9000000, "tax_provision": -31000000, "net_income": 97000000, "net_income_to_common": 97000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 646000000, "total_current_assets": 4554000000, "total_assets": 26345000000, "short_term_debt": 1521000000, "long_term_debt": 11612000000, "total_debt": 13133000000, "total_liabilities": 22670000000, "total_equity": 404000000, "shares_outstanding": 98889034, "goodwill_and_intangibles": 15558000000 }, "cash_flow": { "operating_cash_flow": 26000000, "capital_expenditure": 171000000, "free_cash_flow": 197000000, "dividends_paid": 5000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 223467, "ticker_id": 373, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:09.599626+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "138000000", "ebitda": "387000000", "netIncome": "97000000", "grossProfit": "204000000", "depreciation": "None", "totalRevenue": "1964000000", "costOfRevenue": "1760000000", "interestIncome": "None", "incomeBeforeTax": "9000000", "interestExpense": "298165048", "operatingIncome": "138000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-31000000", "reportedCurrency": "USD", "netInterestIncome": "-302000000", "nonInterestIncome": "None", "operatingExpenses": "66000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1760000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "249000000", "sellingGeneralAndAdministrative": "66000000", "netIncomeFromContinuingOperations": "7000000" }, "balance": { "goodwill": "6651000000", "inventory": "704000000", "commonStock": "737000000", "currentDebt": "None", "investments": "None", "totalAssets": "26345000000", "longTermDebt": "11612000000", "shortTermDebt": "1521000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "8907000000", "reportedCurrency": "USD", "retainedEarnings": "183000000", "totalLiabilities": "22670000000", "otherCurrentAssets": "564000000", "totalCurrentAssets": "4554000000", "currentLongTermDebt": "1451000000", "longTermInvestments": "249000000", "shortTermInvestments": "37817873", "currentNetReceivables": "2640000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21791000000", "currentAccountsPayable": "1118000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3607000000", "shortLongTermDebtTotal": "13545000000", "totalShareholderEquity": "404000000", "capitalLeaseObligations": "482000000", "otherCurrentLiabilities": "2760000000", "totalCurrentLiabilities": "6672000000", "otherNonCurrentLiabilities": "1450000000", "totalNonCurrentLiabilities": "15998000000", "cashAndShortTermInvestments": "646000000", "commonStockSharesOutstanding": "98889034", "intangibleAssetsExcludingGoodwill": "8907000000", "cashAndCashEquivalentsAtCarryingValue": "646000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7000000", "profitLoss": "None", "dividendPayout": "5000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-3000000", "operatingCashflow": "26000000", "capitalExpenditures": "171000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27000000", "cashflowFromInvestment": "-168000000", "stockBasedCompensation": "93000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "934575314", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "249000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1964000000, "cost_of_revenue": 1760000000, "gross_profit": 204000000, "research_and_development": null, "selling_general_admin": 66000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 138000000, "depreciation_amortisation": 249000000, "ebitda": 387000000, "interest_expense": 298165048, "interest_income": null, "other_non_operating": null, "pretax_income": 9000000, "tax_provision": -31000000, "effective_tax_rate": null, "net_income": 97000000, "net_income_continuing_ops": 7000000, "net_income_to_common": 97000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 646000000, "short_term_investments": 37817873, "net_receivables": 2640000000, "inventory": 704000000, "other_current_assets": null, "total_current_assets": 4554000000, "net_ppe": null, "goodwill": 6651000000, "intangible_assets": 8907000000, "goodwill_and_intangibles": 15558000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21791000000, "total_assets": 26345000000, "short_term_debt": 1521000000, "accounts_payable": 1118000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6672000000, "long_term_debt": 11612000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15998000000, "total_liabilities": 22670000000, "total_debt": 13133000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 183000000, "total_equity": 404000000, "shares_outstanding": 98889034, "operating_cash_flow": 26000000, "stock_based_compensation": 93000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 171000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -168000000, "dividends_paid": 5000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27000000, "free_cash_flow": 197000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "138000000", "ebitda": "387000000", "netIncome": "97000000", "grossProfit": "204000000", "depreciation": "None", "totalRevenue": "1964000000", "costOfRevenue": "1760000000", "interestIncome": "None", "incomeBeforeTax": "9000000", "interestExpense": "298165048", "operatingIncome": "138000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-31000000", "reportedCurrency": "USD", "netInterestIncome": "-302000000", "nonInterestIncome": "None", "operatingExpenses": "66000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1760000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "249000000", "sellingGeneralAndAdministrative": "66000000", "netIncomeFromContinuingOperations": "7000000" }, "balance": { "goodwill": "6651000000", "inventory": "704000000", "commonStock": "737000000", "currentDebt": "None", "investments": "None", "totalAssets": "26345000000", "longTermDebt": "11612000000", "shortTermDebt": "1521000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "8907000000", "reportedCurrency": "USD", "retainedEarnings": "183000000", "totalLiabilities": "22670000000", "otherCurrentAssets": "564000000", "totalCurrentAssets": "4554000000", "currentLongTermDebt": "1451000000", "longTermInvestments": "249000000", "shortTermInvestments": "37817873", "currentNetReceivables": "2640000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21791000000", "currentAccountsPayable": "1118000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3607000000", "shortLongTermDebtTotal": "13545000000", "totalShareholderEquity": "404000000", "capitalLeaseObligations": "482000000", "otherCurrentLiabilities": "2760000000", "totalCurrentLiabilities": "6672000000", "otherNonCurrentLiabilities": "1450000000", "totalNonCurrentLiabilities": "15998000000", "cashAndShortTermInvestments": "646000000", "commonStockSharesOutstanding": "98889034", "intangibleAssetsExcludingGoodwill": "8907000000", "cashAndCashEquivalentsAtCarryingValue": "646000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7000000", "profitLoss": "None", "dividendPayout": "5000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-3000000", "operatingCashflow": "26000000", "capitalExpenditures": "171000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27000000", "cashflowFromInvestment": "-168000000", "stockBasedCompensation": "93000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "934575314", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "249000000", "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": "2026-06-07T01:02:09.599626+00:00", "is_restated": false, "income_statement": { "revenue": 1908000000, "cost_of_revenue": 1669000000, "gross_profit": 239000000, "ebit": 176000000, "ebitda": 448000000, "pretax_income": 297000000, "tax_provision": 102000000, "net_income": 108000000, "net_income_to_common": 108000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 836000000, "total_current_assets": 4685000000, "total_assets": 26926000000, "short_term_debt": 1504000000, "long_term_debt": 13171000000, "total_debt": 14675000000, "total_liabilities": 23226000000, "total_equity": 327000000, "shares_outstanding": 98889085, "goodwill_and_intangibles": 15794000000 }, "cash_flow": { "operating_cash_flow": 71000000, "capital_expenditure": 160000000, "free_cash_flow": 231000000, "dividends_paid": 4000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 223468, "ticker_id": 373, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:02:09.599626+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "176000000", "ebitda": "448000000", "netIncome": "108000000", "grossProfit": "239000000", "depreciation": "None", "totalRevenue": "1908000000", "costOfRevenue": "1669000000", "interestIncome": "None", "incomeBeforeTax": "297000000", "interestExpense": "311052901", "operatingIncome": "176000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "102000000", "reportedCurrency": "USD", "netInterestIncome": "-307000000", "nonInterestIncome": "None", "operatingExpenses": "63000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1669000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "272000000", "sellingGeneralAndAdministrative": "63000000", "netIncomeFromContinuingOperations": "158000000" }, "balance": { "goodwill": "6712000000", "inventory": "706000000", "commonStock": "735717472", "currentDebt": "None", "investments": "None", "totalAssets": "26926000000", "longTermDebt": "13171000000", "shortTermDebt": "1504000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "9082000000", "reportedCurrency": "USD", "retainedEarnings": "85850342", "totalLiabilities": "23226000000", "otherCurrentAssets": "582000000", "totalCurrentAssets": "4685000000", "currentLongTermDebt": "1429000000", "longTermInvestments": "885000000", "shortTermInvestments": "37933872", "currentNetReceivables": "2561000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22241000000", "currentAccountsPayable": "1227000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3750000000", "shortLongTermDebtTotal": "13668000000", "totalShareholderEquity": "327000000", "capitalLeaseObligations": "497000000", "otherCurrentLiabilities": "2856000000", "totalCurrentLiabilities": "6900000000", "otherNonCurrentLiabilities": "1257000000", "totalNonCurrentLiabilities": "16326000000", "cashAndShortTermInvestments": "836000000", "commonStockSharesOutstanding": "98889085", "intangibleAssetsExcludingGoodwill": "9082000000", "cashAndCashEquivalentsAtCarryingValue": "836000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "158000000", "profitLoss": "None", "dividendPayout": "4000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-55000000", "operatingCashflow": "71000000", "capitalExpenditures": "160000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-328000000", "cashflowFromInvestment": "265000000", "stockBasedCompensation": "-260000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-863936043", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "272000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1908000000, "cost_of_revenue": 1669000000, "gross_profit": 239000000, "research_and_development": null, "selling_general_admin": 63000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 176000000, "depreciation_amortisation": 272000000, "ebitda": 448000000, "interest_expense": 311052901, "interest_income": null, "other_non_operating": null, "pretax_income": 297000000, "tax_provision": 102000000, "effective_tax_rate": null, "net_income": 108000000, "net_income_continuing_ops": 158000000, "net_income_to_common": 108000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 836000000, "short_term_investments": 37933872, "net_receivables": 2561000000, "inventory": 706000000, "other_current_assets": null, "total_current_assets": 4685000000, "net_ppe": null, "goodwill": 6712000000, "intangible_assets": 9082000000, "goodwill_and_intangibles": 15794000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 22241000000, "total_assets": 26926000000, "short_term_debt": 1504000000, "accounts_payable": 1227000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6900000000, "long_term_debt": 13171000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16326000000, "total_liabilities": 23226000000, "total_debt": 14675000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 85850342, "total_equity": 327000000, "shares_outstanding": 98889085, "operating_cash_flow": 71000000, "stock_based_compensation": -260000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 160000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 265000000, "dividends_paid": 4000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -328000000, "free_cash_flow": 231000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "176000000", "ebitda": "448000000", "netIncome": "108000000", "grossProfit": "239000000", "depreciation": "None", "totalRevenue": "1908000000", "costOfRevenue": "1669000000", "interestIncome": "None", "incomeBeforeTax": "297000000", "interestExpense": "311052901", "operatingIncome": "176000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "102000000", "reportedCurrency": "USD", "netInterestIncome": "-307000000", "nonInterestIncome": "None", "operatingExpenses": "63000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1669000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "272000000", "sellingGeneralAndAdministrative": "63000000", "netIncomeFromContinuingOperations": "158000000" }, "balance": { "goodwill": "6712000000", "inventory": "706000000", "commonStock": "735717472", "currentDebt": "None", "investments": "None", "totalAssets": "26926000000", "longTermDebt": "13171000000", "shortTermDebt": "1504000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "9082000000", "reportedCurrency": "USD", "retainedEarnings": "85850342", "totalLiabilities": "23226000000", "otherCurrentAssets": "582000000", "totalCurrentAssets": "4685000000", "currentLongTermDebt": "1429000000", "longTermInvestments": "885000000", "shortTermInvestments": "37933872", "currentNetReceivables": "2561000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "22241000000", "currentAccountsPayable": "1227000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3750000000", "shortLongTermDebtTotal": "13668000000", "totalShareholderEquity": "327000000", "capitalLeaseObligations": "497000000", "otherCurrentLiabilities": "2856000000", "totalCurrentLiabilities": "6900000000", "otherNonCurrentLiabilities": "1257000000", "totalNonCurrentLiabilities": "16326000000", "cashAndShortTermInvestments": "836000000", "commonStockSharesOutstanding": "98889085", "intangibleAssetsExcludingGoodwill": "9082000000", "cashAndCashEquivalentsAtCarryingValue": "836000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "158000000", "profitLoss": "None", "dividendPayout": "4000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-55000000", "operatingCashflow": "71000000", "capitalExpenditures": "160000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-328000000", "cashflowFromInvestment": "265000000", "stockBasedCompensation": "-260000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-863936043", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "272000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }