{ "ticker": { "uuid": "a19bcbd7-00d2-43b7-896a-1462380848a9", "symbol": "VAC", "name": "Marriot Vacations Worldwide", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Resorts & Casinos", "page_url": "https://sharemaestro.com/factors/ticker/a19bcbd7-00d2-43b7-896a-1462380848a9/", "api_url": "https://sharemaestro.com/factors/api/tickers/a19bcbd7-00d2-43b7-896a-1462380848a9/" }, "ticker_metadata": { "id": 4193, "uuid": "a19bcbd7-00d2-43b7-896a-1462380848a9", "symbol": "VAC", "name": "Marriot Vacations Worldwide", "asset_type": "equity", "market_cap": 2915039000, "stock_exchange_id": 3, "industry": "Resorts & Casinos", "sector": "Consumer Cyclical", "description": "Marriott Vacations Worldwide Corporation, a vacation company, develops, markets, sells and manages vacation ownership and related products. The company is headquartered in Orlando, Florida.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "a19bcbd7-00d2-43b7-896a-1462380848a9", "symbol": "VAC", "name": "Marriot Vacations Worldwide", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Resorts & Casinos", "page_url": "https://sharemaestro.com/factors/ticker/a19bcbd7-00d2-43b7-896a-1462380848a9/", "api_url": "https://sharemaestro.com/factors/api/tickers/a19bcbd7-00d2-43b7-896a-1462380848a9/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.61, "value": 0.66, "quality": 0.06, "momentum": 0.78, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 89.49, "market_cap": 3123201000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.0704, "roe": -0.1717, "piotroski_f_score": 5, "momentum_12_1": 0.2101, "volatility_252d": 0.5466 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:46.555747+00:00", "batch_id": "" }, "size": { "price_close": 89.49, "market_cap": 3123201000, "market_cap_usd": 3123201000, "enterprise_value": 8387201000, "shares_outstanding": 34900000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.5679, "ptbv_ratio": null, "ps_ratio": 0.6734, "pcf_ratio": 195.2001, "pfcf_ratio": 46.6149, "ev_ebitda": null, "ev_ebit": -37.1115, "ev_sales": 1.8084, "ev_fcf": 125.1821, "earnings_yield": null, "fcf_yield": 0.008, "price_to_sales": 0.6734, "price_to_book": 1.5679, "price_to_cashflow": 195.2001, "ebitda_to_ev": null, "sales_yield": 0.553 }, "yield": { "dividend_yield": 0.0704, "buyback_yield": 0, "shareholder_yield": 0.0704, "debt_paydown_yield": null, "total_yield": 0.0704 }, "quality": { "gross_margin": 0.2682, "operating_margin": -0.0487, "net_margin": -0.0737, "ebitda_margin": -0.0175, "fcf_margin": 0.0144, "roe": -0.1717, "roa": -0.0355, "roic": -0.0234, "roc_greenblatt": null, "asset_turnover": 0.4813, "cash_conversion": -0.1959, "accruals_ratio": -0.0372, "sbc_to_revenue": 0.0164, "piotroski_f_score": 5, "altman_z_score": 0.8612, "earnings_stability_5y": 11.8587, "revenue_stability_5y": 0.1744, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1291, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.8373, "net_debt_to_ebitda": -64.9877, "debt_to_assets": 0.5741, "interest_coverage": -1.3064, "current_ratio": 8.472, "quick_ratio": 4.2484, "net_debt": 5264000000, "local_beta": 0.0015, "volatility_252d": 0.5466, "volatility_60d": 1.2825, "max_drawdown_12m": -0.454, "risk_adjusted_momentum": 0.3844 }, "growth": { "revenue_growth_1y": -0.0672, "revenue_growth_3y_cagr": 0.0262, "revenue_growth_5y_cagr": 0.1176, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.7472, "book_value_growth_1y": -0.0155, "revenue_growth": -0.0672, "earnings_growth": null }, "momentum": { "price_return_1m": 0.1714, "price_return_3m": 0.2814, "price_return_6m": 0.6821, "price_return_9m": 0.1847, "price_return_12m": 0.4176, "price_return_12m_ex1m": 0.2101, "momentum_6m": 0.6821, "momentum_12m": 0.4176, "momentum_12_1": 0.2101, "distance_from_52w_high": 0, "distance_from_52w_low": 1.0367, "relative_strength": 0.3176 }, "raw_ttm": { "revenue_ttm": 4638000000, "gross_profit_ttm": 1244000000, "ebit_ttm": -226000000, "ebitda_ttm": -81000000, "net_income_ttm": -342000000, "eps_diluted_ttm": -9.7994, "operating_cash_flow_ttm": 16000000, "capital_expenditure_ttm": 51000000, "fcf_ttm": 67000000, "dividends_paid_ttm": 220000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 173000000, "cash_and_equivalents": 268000000, "total_current_assets": 1364000000, "total_current_liabilities": 161000000, "net_ppe": null, "total_assets": 9636000000, "total_debt": 5532000000, "total_equity": 1992000000, "net_working_capital": 1096000000, "book_value_per_share": 57.0774, "retained_earnings": 429000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1662000000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 40, "rank_ptbv": 50, "rank_ps": 19, "rank_pcf": 99, "rank_ev_ebitda": 50, "rank_ev_ebit": 7, "rank_earnings_yield": 50, "rank_fcf_yield": 84, "rank_dividend_yield": 10, "rank_shareholder_yield": 11, "rank_total_yield": 11, "rank_roe": 83, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 75, "rank_fcf_margin": 85, "rank_piotroski": 61, "rank_accruals": 53, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 87, "rank_momentum_12m": 28, "rank_momentum_12m_ex1m": 45, "rank_relative_strength": 26 }, "composites": { "value_composite": 34, "quality_composite": 94, "momentum_composite": 22, "growth_composite": 83, "yield_composite": 7, "svqf_composite": 34, "vc1_composite": 68, "vc2_composite": 28, "vc3_composite": 28, "trending_value_composite": null, "overall_composite": 39, "quality_value_composite": 0.199, "os_score": 0.61, "value_percentile": 0.66, "quality_percentile": 0.06, "momentum_percentile": 0.78, "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": 35, "small_cap_core_rank": 35, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4518, "ticker_id": 4193, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:46.555747+00:00", "batch_id": "", "os_score_delta": null, "price_close": 89.49, "market_cap": 3123201000, "market_cap_usd": 3123201000, "enterprise_value": 8387201000, "shares_outstanding": 34900000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.56787199, "ptbv_ratio": null, "ps_ratio": 0.67339392, "pcf_ratio": 195.2000625, "pfcf_ratio": 46.6149403, "ev_ebitda": null, "ev_ebit": -37.11150885, "ev_sales": 1.80836589, "ev_fcf": 125.18210448, "earnings_yield": null, "fcf_yield": 0.00798836, "dividend_yield": 0.07044055, "buyback_yield": 0, "shareholder_yield": 0.07044055, "debt_paydown_yield": null, "total_yield": 0.07044055, "gross_margin": 0.26821906, "operating_margin": -0.0487279, "net_margin": -0.07373868, "ebitda_margin": -0.01746442, "fcf_margin": 0.01444588, "roe": -0.17168675, "roa": -0.03549191, "roic": -0.02335998, "roc_greenblatt": null, "asset_turnover": 0.48132005, "cash_conversion": -0.19590643, "accruals_ratio": -0.03715235, "sbc_to_revenue": 0.01638637, "debt_to_equity": 3.8373494, "net_debt_to_ebitda": -64.98765432, "debt_to_assets": 0.57409714, "interest_coverage": -1.30635838, "current_ratio": 8.47204969, "quick_ratio": 4.2484472, "net_debt": 5264000000, "revenue_growth_1y": -0.06717619, "revenue_growth_3y_cagr": 0.02622491, "revenue_growth_5y_cagr": 0.11760635, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.74716981, "book_value_growth_1y": -0.01549413, "piotroski_f_score": 5, "altman_z_score": 0.86121397, "earnings_stability_5y": 11.858716, "revenue_stability_5y": 0.174371, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.17143474, "price_return_3m": 0.28143445, "price_return_6m": 0.68208594, "price_return_9m": 0.18470958, "price_return_12m": 0.41756007, "price_return_12m_ex1m": 0.21010588, "distance_from_52w_high": 0, "distance_from_52w_low": 1.0366965, "relative_strength": 0.31759649, "local_beta": 0.0015, "volatility_252d": 0.546589, "volatility_60d": 1.28254, "max_drawdown_12m": -0.45403872, "revenue_ttm": 4638000000, "gross_profit_ttm": 1244000000, "ebit_ttm": -226000000, "ebitda_ttm": -81000000, "net_income_ttm": -342000000, "eps_diluted_ttm": -9.79942693, "operating_cash_flow_ttm": 16000000, "capital_expenditure_ttm": 51000000, "fcf_ttm": 67000000, "dividends_paid_ttm": 220000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 173000000, "cash_and_equivalents": 268000000, "total_current_assets": 1364000000, "total_current_liabilities": 161000000, "net_ppe": null, "total_assets": 9636000000, "total_debt": 5532000000, "total_equity": 1992000000, "net_working_capital": 1096000000, "book_value_per_share": 57.0773639, "retained_earnings": 429000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1662000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 40, "rank_ptbv": 50, "rank_ps": 19, "rank_pcf": 99, "rank_ev_ebitda": 50, "rank_ev_ebit": 7, "rank_earnings_yield": 50, "rank_fcf_yield": 84, "rank_dividend_yield": 10, "rank_shareholder_yield": 11, "rank_total_yield": 11, "rank_roe": 83, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 75, "rank_fcf_margin": 85, "rank_piotroski": 61, "rank_accruals": 53, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 87, "rank_momentum_12m": 28, "rank_momentum_12m_ex1m": 45, "rank_relative_strength": 26, "value_composite": 34, "quality_composite": 94, "momentum_composite": 22, "growth_composite": 83, "yield_composite": 7, "svqf_composite": 34, "vc1_composite": 68, "vc2_composite": 28, "vc3_composite": 28, "trending_value_composite": null, "overall_composite": 39, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": 35, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 89.49, "os": 0.61, "value": 0.66, "quality": 0.06, "momentum": 0.78, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0704, "roe": -0.1717, "momentum_12_1": 0.2101, "complete_fields": { "id": 4518, "ticker_id": 4193, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:46.555747+00:00", "batch_id": "", "os_score_delta": null, "price_close": 89.49, "market_cap": 3123201000, "market_cap_usd": 3123201000, "enterprise_value": 8387201000, "shares_outstanding": 34900000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.56787199, "ptbv_ratio": null, "ps_ratio": 0.67339392, "pcf_ratio": 195.2000625, "pfcf_ratio": 46.6149403, "ev_ebitda": null, "ev_ebit": -37.11150885, "ev_sales": 1.80836589, "ev_fcf": 125.18210448, "earnings_yield": null, "fcf_yield": 0.00798836, "dividend_yield": 0.07044055, "buyback_yield": 0, "shareholder_yield": 0.07044055, "debt_paydown_yield": null, "total_yield": 0.07044055, "gross_margin": 0.26821906, "operating_margin": -0.0487279, "net_margin": -0.07373868, "ebitda_margin": -0.01746442, "fcf_margin": 0.01444588, "roe": -0.17168675, "roa": -0.03549191, "roic": -0.02335998, "roc_greenblatt": null, "asset_turnover": 0.48132005, "cash_conversion": -0.19590643, "accruals_ratio": -0.03715235, "sbc_to_revenue": 0.01638637, "debt_to_equity": 3.8373494, "net_debt_to_ebitda": -64.98765432, "debt_to_assets": 0.57409714, "interest_coverage": -1.30635838, "current_ratio": 8.47204969, "quick_ratio": 4.2484472, "net_debt": 5264000000, "revenue_growth_1y": -0.06717619, "revenue_growth_3y_cagr": 0.02622491, "revenue_growth_5y_cagr": 0.11760635, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.74716981, "book_value_growth_1y": -0.01549413, "piotroski_f_score": 5, "altman_z_score": 0.86121397, "earnings_stability_5y": 11.858716, "revenue_stability_5y": 0.174371, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.17143474, "price_return_3m": 0.28143445, "price_return_6m": 0.68208594, "price_return_9m": 0.18470958, "price_return_12m": 0.41756007, "price_return_12m_ex1m": 0.21010588, "distance_from_52w_high": 0, "distance_from_52w_low": 1.0366965, "relative_strength": 0.31759649, "local_beta": 0.0015, "volatility_252d": 0.546589, "volatility_60d": 1.28254, "max_drawdown_12m": -0.45403872, "revenue_ttm": 4638000000, "gross_profit_ttm": 1244000000, "ebit_ttm": -226000000, "ebitda_ttm": -81000000, "net_income_ttm": -342000000, "eps_diluted_ttm": -9.79942693, "operating_cash_flow_ttm": 16000000, "capital_expenditure_ttm": 51000000, "fcf_ttm": 67000000, "dividends_paid_ttm": 220000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 173000000, "cash_and_equivalents": 268000000, "total_current_assets": 1364000000, "total_current_liabilities": 161000000, "net_ppe": null, "total_assets": 9636000000, "total_debt": 5532000000, "total_equity": 1992000000, "net_working_capital": 1096000000, "book_value_per_share": 57.0773639, "retained_earnings": 429000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1662000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 40, "rank_ptbv": 50, "rank_ps": 19, "rank_pcf": 99, "rank_ev_ebitda": 50, "rank_ev_ebit": 7, "rank_earnings_yield": 50, "rank_fcf_yield": 84, "rank_dividend_yield": 10, "rank_shareholder_yield": 11, "rank_total_yield": 11, "rank_roe": 83, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 75, "rank_fcf_margin": 85, "rank_piotroski": 61, "rank_accruals": 53, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 87, "rank_momentum_12m": 28, "rank_momentum_12m_ex1m": 45, "rank_relative_strength": 26, "value_composite": 34, "quality_composite": 94, "momentum_composite": 22, "growth_composite": 83, "yield_composite": 7, "svqf_composite": 34, "vc1_composite": 68, "vc2_composite": 28, "vc3_composite": 28, "trending_value_composite": null, "overall_composite": 39, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": 35, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:41.378306+00:00", "is_restated": false, "income_statement": { "revenue": 5032000000, "cost_of_revenue": 4272000000, "gross_profit": 760000000, "ebit": -130000000, "ebitda": 19000000, "pretax_income": -299000000, "tax_provision": 8000000, "net_income": -308000000, "net_income_to_common": -308000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 733000000, "total_current_assets": 3726000000, "total_assets": 9757000000, "short_term_debt": 210000000, "long_term_debt": 5482000000, "total_debt": 5692000000, "total_liabilities": 7764000000, "total_equity": 1993000000, "shares_outstanding": 34900000, "goodwill_and_intangibles": 3669000000 }, "cash_flow": { "operating_cash_flow": 28000000, "capital_expenditure": 57000000, "free_cash_flow": 85000000, "dividends_paid": 110000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349118, "ticker_id": 4193, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:41.378306+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-130000000", "ebitda": "19000000", "netIncome": "-308000000", "grossProfit": "760000000", "depreciation": "None", "totalRevenue": "5032000000", "costOfRevenue": "4272000000", "interestIncome": "169000000", "incomeBeforeTax": "-299000000", "interestExpense": "169000000", "operatingIncome": "554000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8000000", "reportedCurrency": "USD", "netInterestIncome": "-169000000", "nonInterestIncome": "None", "operatingExpenses": "206000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4272000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149000000", "sellingGeneralAndAdministrative": "242000000", "netIncomeFromContinuingOperations": "-307000000" }, "balance": { "goodwill": "2958000000", "inventory": "692000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9757000000", "longTermDebt": "5482000000", "shortTermDebt": "210000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "711000000", "reportedCurrency": "USD", "retainedEarnings": "434000000", "totalLiabilities": "7764000000", "otherCurrentAssets": "None", "totalCurrentAssets": "3726000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2993000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6031000000", "currentAccountsPayable": "358000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1007000000", "shortLongTermDebtTotal": "5753000000", "totalShareholderEquity": "1993000000", "capitalLeaseObligations": "198000000", "otherCurrentLiabilities": "-358000000", "totalCurrentLiabilities": "210000000", "otherNonCurrentLiabilities": "142000000", "totalNonCurrentLiabilities": "7554000000", "cashAndShortTermInvestments": "733000000", "commonStockSharesOutstanding": "34900000", "intangibleAssetsExcludingGoodwill": "711000000", "cashAndCashEquivalentsAtCarryingValue": "733000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-308000000", "profitLoss": "None", "dividendPayout": "110000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "27000000", "operatingCashflow": "28000000", "capitalExpenditures": "57000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "241000000", "cashflowFromInvestment": "-70000000", "stockBasedCompensation": "38000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-61000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5032000000, "cost_of_revenue": 4272000000, "gross_profit": 760000000, "research_and_development": null, "selling_general_admin": 242000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -130000000, "depreciation_amortisation": 149000000, "ebitda": 19000000, "interest_expense": 169000000, "interest_income": null, "other_non_operating": null, "pretax_income": -299000000, "tax_provision": 8000000, "effective_tax_rate": null, "net_income": -308000000, "net_income_continuing_ops": -307000000, "net_income_to_common": -308000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 733000000, "short_term_investments": null, "net_receivables": 2993000000, "inventory": 692000000, "other_current_assets": null, "total_current_assets": 3726000000, "net_ppe": null, "goodwill": 2958000000, "intangible_assets": 711000000, "goodwill_and_intangibles": 3669000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6031000000, "total_assets": 9757000000, "short_term_debt": 210000000, "accounts_payable": 358000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 210000000, "long_term_debt": 5482000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7554000000, "total_liabilities": 7764000000, "total_debt": 5692000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 434000000, "total_equity": 1993000000, "shares_outstanding": 34900000, "operating_cash_flow": 28000000, "stock_based_compensation": 38000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70000000, "dividends_paid": 110000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 241000000, "free_cash_flow": 85000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-130000000", "ebitda": "19000000", "netIncome": "-308000000", "grossProfit": "760000000", "depreciation": "None", "totalRevenue": "5032000000", "costOfRevenue": "4272000000", "interestIncome": "169000000", "incomeBeforeTax": "-299000000", "interestExpense": "169000000", "operatingIncome": "554000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8000000", "reportedCurrency": "USD", "netInterestIncome": "-169000000", "nonInterestIncome": "None", "operatingExpenses": "206000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4272000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149000000", "sellingGeneralAndAdministrative": "242000000", "netIncomeFromContinuingOperations": "-307000000" }, "balance": { "goodwill": "2958000000", "inventory": "692000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9757000000", "longTermDebt": "5482000000", "shortTermDebt": "210000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "711000000", "reportedCurrency": "USD", "retainedEarnings": "434000000", "totalLiabilities": "7764000000", "otherCurrentAssets": "None", "totalCurrentAssets": "3726000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2993000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6031000000", "currentAccountsPayable": "358000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1007000000", "shortLongTermDebtTotal": "5753000000", "totalShareholderEquity": "1993000000", "capitalLeaseObligations": "198000000", "otherCurrentLiabilities": "-358000000", "totalCurrentLiabilities": "210000000", "otherNonCurrentLiabilities": "142000000", "totalNonCurrentLiabilities": "7554000000", "cashAndShortTermInvestments": "733000000", "commonStockSharesOutstanding": "34900000", "intangibleAssetsExcludingGoodwill": "711000000", "cashAndCashEquivalentsAtCarryingValue": "733000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-308000000", "profitLoss": "None", "dividendPayout": "110000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "27000000", "operatingCashflow": "28000000", "capitalExpenditures": "57000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "241000000", "cashflowFromInvestment": "-70000000", "stockBasedCompensation": "38000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-61000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:41.378306+00:00", "is_restated": false, "income_statement": { "revenue": 4967000000, "cost_of_revenue": 3112000000, "gross_profit": 1855000000, "ebit": 468000000, "ebitda": 614000000, "pretax_income": 306000000, "tax_provision": 89000000, "net_income": 218000000, "net_income_to_common": 218000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 197000000, "total_current_assets": 4090000000, "total_assets": 9808000000, "short_term_debt": 226000000, "long_term_debt": 5026000000, "total_debt": 5252000000, "total_liabilities": 7367000000, "total_equity": 2442000000, "shares_outstanding": 42100000, "goodwill_and_intangibles": 3907000000 }, "cash_flow": { "operating_cash_flow": 205000000, "capital_expenditure": 57000000, "free_cash_flow": 262000000, "dividends_paid": 107000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349123, "ticker_id": 4193, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:41.378306+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "468000000", "ebitda": "614000000", "netIncome": "218000000", "grossProfit": "1855000000", "depreciation": "None", "totalRevenue": "4967000000", "costOfRevenue": "3112000000", "interestIncome": "162000000", "incomeBeforeTax": "306000000", "interestExpense": "162000000", "operatingIncome": "547000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "89000000", "reportedCurrency": "USD", "netInterestIncome": "-162000000", "nonInterestIncome": "None", "operatingExpenses": "1308000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3112000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146000000", "sellingGeneralAndAdministrative": "243000000", "netIncomeFromContinuingOperations": "217000000" }, "balance": { "goodwill": "3117000000", "inventory": "735000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9808000000", "longTermDebt": "5026000000", "shortTermDebt": "226000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "790000000", "reportedCurrency": "USD", "retainedEarnings": "852000000", "totalLiabilities": "7367000000", "otherCurrentAssets": "331000000", "totalCurrentAssets": "4090000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2827000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5718000000", "currentAccountsPayable": "343000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1244000000", "shortLongTermDebtTotal": "5225000000", "totalShareholderEquity": "2442000000", "capitalLeaseObligations": "199000000", "otherCurrentLiabilities": "604000000", "totalCurrentLiabilities": "1301000000", "otherNonCurrentLiabilities": "139000000", "totalNonCurrentLiabilities": "6066000000", "cashAndShortTermInvestments": "197000000", "commonStockSharesOutstanding": "42100000", "intangibleAssetsExcludingGoodwill": "790000000", "cashAndCashEquivalentsAtCarryingValue": "197000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "217000000", "profitLoss": "None", "dividendPayout": "107000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-33000000", "operatingCashflow": "205000000", "capitalExpenditures": "57000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-132000000", "cashflowFromInvestment": "-115000000", "stockBasedCompensation": "33000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "107000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4967000000, "cost_of_revenue": 3112000000, "gross_profit": 1855000000, "research_and_development": null, "selling_general_admin": 243000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 468000000, "depreciation_amortisation": 146000000, "ebitda": 614000000, "interest_expense": 162000000, "interest_income": null, "other_non_operating": null, "pretax_income": 306000000, "tax_provision": 89000000, "effective_tax_rate": null, "net_income": 218000000, "net_income_continuing_ops": 217000000, "net_income_to_common": 218000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 197000000, "short_term_investments": null, "net_receivables": 2827000000, "inventory": 735000000, "other_current_assets": null, "total_current_assets": 4090000000, "net_ppe": null, "goodwill": 3117000000, "intangible_assets": 790000000, "goodwill_and_intangibles": 3907000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5718000000, "total_assets": 9808000000, "short_term_debt": 226000000, "accounts_payable": 343000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1301000000, "long_term_debt": 5026000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6066000000, "total_liabilities": 7367000000, "total_debt": 5252000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 852000000, "total_equity": 2442000000, "shares_outstanding": 42100000, "operating_cash_flow": 205000000, "stock_based_compensation": 33000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -115000000, "dividends_paid": 107000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -132000000, "free_cash_flow": 262000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "468000000", "ebitda": "614000000", "netIncome": "218000000", "grossProfit": "1855000000", "depreciation": "None", "totalRevenue": "4967000000", "costOfRevenue": "3112000000", "interestIncome": "162000000", "incomeBeforeTax": "306000000", "interestExpense": "162000000", "operatingIncome": "547000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "89000000", "reportedCurrency": "USD", "netInterestIncome": "-162000000", "nonInterestIncome": "None", "operatingExpenses": "1308000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3112000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146000000", "sellingGeneralAndAdministrative": "243000000", "netIncomeFromContinuingOperations": "217000000" }, "balance": { "goodwill": "3117000000", "inventory": "735000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9808000000", "longTermDebt": "5026000000", "shortTermDebt": "226000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "790000000", "reportedCurrency": "USD", "retainedEarnings": "852000000", "totalLiabilities": "7367000000", "otherCurrentAssets": "331000000", "totalCurrentAssets": "4090000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2827000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5718000000", "currentAccountsPayable": "343000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1244000000", "shortLongTermDebtTotal": "5225000000", "totalShareholderEquity": "2442000000", "capitalLeaseObligations": "199000000", "otherCurrentLiabilities": "604000000", "totalCurrentLiabilities": "1301000000", "otherNonCurrentLiabilities": "139000000", "totalNonCurrentLiabilities": "6066000000", "cashAndShortTermInvestments": "197000000", "commonStockSharesOutstanding": "42100000", "intangibleAssetsExcludingGoodwill": "790000000", "cashAndCashEquivalentsAtCarryingValue": "197000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "217000000", "profitLoss": "None", "dividendPayout": "107000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-33000000", "operatingCashflow": "205000000", "capitalExpenditures": "57000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-132000000", "cashflowFromInvestment": "-115000000", "stockBasedCompensation": "33000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "107000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:41.378306+00:00", "is_restated": false, "income_statement": { "revenue": 4727000000, "cost_of_revenue": 2909000000, "gross_profit": 1818000000, "ebit": 543000000, "ebitda": 678000000, "pretax_income": 398000000, "tax_provision": 146000000, "net_income": 254000000, "net_income_to_common": 254000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 248000000, "total_current_assets": 3936000000, "total_assets": 9680000000, "short_term_debt": 41000000, "long_term_debt": 4956000000, "total_debt": 4997000000, "total_liabilities": 7298000000, "total_equity": 2382000000, "shares_outstanding": 43500000, "goodwill_and_intangibles": 3971000000 }, "cash_flow": { "operating_cash_flow": 232000000, "capital_expenditure": 118000000, "free_cash_flow": 350000000, "dividends_paid": 106000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349128, "ticker_id": 4193, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:41.378306+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "543000000", "ebitda": "678000000", "netIncome": "254000000", "grossProfit": "1818000000", "depreciation": "None", "totalRevenue": "4727000000", "costOfRevenue": "2909000000", "interestIncome": "145000000", "incomeBeforeTax": "398000000", "interestExpense": "145000000", "operatingIncome": "587000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "146000000", "reportedCurrency": "USD", "netInterestIncome": "-133000000", "nonInterestIncome": "None", "operatingExpenses": "1231000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2909000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135000000", "sellingGeneralAndAdministrative": "273000000", "netIncomeFromContinuingOperations": "307000000" }, "balance": { "goodwill": "3117000000", "inventory": "634000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9680000000", "longTermDebt": "4956000000", "shortTermDebt": "41000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "854000000", "reportedCurrency": "USD", "retainedEarnings": "742000000", "totalLiabilities": "7298000000", "otherCurrentAssets": "326000000", "totalCurrentAssets": "3936000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2728000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5744000000", "currentAccountsPayable": "362000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1337000000", "shortLongTermDebtTotal": "5145000000", "totalShareholderEquity": "2382000000", "capitalLeaseObligations": "189000000", "otherCurrentLiabilities": "548000000", "totalCurrentLiabilities": "1292000000", "otherNonCurrentLiabilities": "249000000", "totalNonCurrentLiabilities": "6006000000", "cashAndShortTermInvestments": "248000000", "commonStockSharesOutstanding": "43500000", "intangibleAssetsExcludingGoodwill": "854000000", "cashAndCashEquivalentsAtCarryingValue": "248000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "254000000", "profitLoss": "None", "dividendPayout": "106000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "87000000", "operatingCashflow": "232000000", "capitalExpenditures": "118000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-401000000", "cashflowFromInvestment": "-112000000", "stockBasedCompensation": "31000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "106000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-286000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4727000000, "cost_of_revenue": 2909000000, "gross_profit": 1818000000, "research_and_development": 0.08, "selling_general_admin": 273000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 543000000, "depreciation_amortisation": 135000000, "ebitda": 678000000, "interest_expense": 145000000, "interest_income": null, "other_non_operating": null, "pretax_income": 398000000, "tax_provision": 146000000, "effective_tax_rate": null, "net_income": 254000000, "net_income_continuing_ops": 307000000, "net_income_to_common": 254000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 248000000, "short_term_investments": null, "net_receivables": 2728000000, "inventory": 634000000, "other_current_assets": null, "total_current_assets": 3936000000, "net_ppe": null, "goodwill": 3117000000, "intangible_assets": 854000000, "goodwill_and_intangibles": 3971000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5744000000, "total_assets": 9680000000, "short_term_debt": 41000000, "accounts_payable": 362000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1292000000, "long_term_debt": 4956000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6006000000, "total_liabilities": 7298000000, "total_debt": 4997000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 742000000, "total_equity": 2382000000, "shares_outstanding": 43500000, "operating_cash_flow": 232000000, "stock_based_compensation": 31000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 118000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -112000000, "dividends_paid": 106000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -401000000, "free_cash_flow": 350000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "543000000", "ebitda": "678000000", "netIncome": "254000000", "grossProfit": "1818000000", "depreciation": "None", "totalRevenue": "4727000000", "costOfRevenue": "2909000000", "interestIncome": "145000000", "incomeBeforeTax": "398000000", "interestExpense": "145000000", "operatingIncome": "587000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "146000000", "reportedCurrency": "USD", "netInterestIncome": "-133000000", "nonInterestIncome": "None", "operatingExpenses": "1231000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2909000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135000000", "sellingGeneralAndAdministrative": "273000000", "netIncomeFromContinuingOperations": "307000000" }, "balance": { "goodwill": "3117000000", "inventory": "634000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9680000000", "longTermDebt": "4956000000", "shortTermDebt": "41000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "854000000", "reportedCurrency": "USD", "retainedEarnings": "742000000", "totalLiabilities": "7298000000", "otherCurrentAssets": "326000000", "totalCurrentAssets": "3936000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2728000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5744000000", "currentAccountsPayable": "362000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1337000000", "shortLongTermDebtTotal": "5145000000", "totalShareholderEquity": "2382000000", "capitalLeaseObligations": "189000000", "otherCurrentLiabilities": "548000000", "totalCurrentLiabilities": "1292000000", "otherNonCurrentLiabilities": "249000000", "totalNonCurrentLiabilities": "6006000000", "cashAndShortTermInvestments": "248000000", "commonStockSharesOutstanding": "43500000", "intangibleAssetsExcludingGoodwill": "854000000", "cashAndCashEquivalentsAtCarryingValue": "248000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "254000000", "profitLoss": "None", "dividendPayout": "106000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "87000000", "operatingCashflow": "232000000", "capitalExpenditures": "118000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-401000000", "cashflowFromInvestment": "-112000000", "stockBasedCompensation": "31000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "106000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-286000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:41.378306+00:00", "is_restated": false, "income_statement": { "revenue": 4656000000, "cost_of_revenue": 2671000000, "gross_profit": 1985000000, "ebit": 700000000, "ebitda": 832000000, "pretax_income": 582000000, "tax_provision": 191000000, "net_income": 391000000, "net_income_to_common": 391000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 524000000, "total_current_assets": 4004000000, "total_assets": 9639000000, "short_term_debt": 471000000, "long_term_debt": 4940000000, "total_debt": 5411000000, "total_liabilities": 7141000000, "total_equity": 2498000000, "shares_outstanding": 45200000, "goodwill_and_intangibles": 4028000000 }, "cash_flow": { "operating_cash_flow": 522000000, "capital_expenditure": 65000000, "free_cash_flow": 587000000, "dividends_paid": 99000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349133, "ticker_id": 4193, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:41.378306+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "700000000", "ebitda": "832000000", "netIncome": "391000000", "grossProfit": "1985000000", "depreciation": "None", "totalRevenue": "4656000000", "costOfRevenue": "2671000000", "interestIncome": "118000000", "incomeBeforeTax": "582000000", "interestExpense": "118000000", "operatingIncome": "797000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "191000000", "reportedCurrency": "USD", "netInterestIncome": "-118000000", "nonInterestIncome": "None", "operatingExpenses": "1188000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2671000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132000000", "sellingGeneralAndAdministrative": "249000000", "netIncomeFromContinuingOperations": "353000000" }, "balance": { "goodwill": "3117000000", "inventory": "660000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9639000000", "longTermDebt": "4940000000", "shortTermDebt": "471000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "911000000", "reportedCurrency": "USD", "retainedEarnings": "593000000", "totalLiabilities": "7141000000", "otherCurrentAssets": "330000000", "totalCurrentAssets": "4004000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2490000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5635000000", "currentAccountsPayable": "356000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1241000000", "shortLongTermDebtTotal": "5497000000", "totalShareholderEquity": "2498000000", "capitalLeaseObligations": "86000000", "otherCurrentLiabilities": "149000000", "totalCurrentLiabilities": "1320000000", "otherNonCurrentLiabilities": "167000000", "totalNonCurrentLiabilities": "5821000000", "cashAndShortTermInvestments": "524000000", "commonStockSharesOutstanding": "45200000", "intangibleAssetsExcludingGoodwill": "911000000", "cashAndCashEquivalentsAtCarryingValue": "524000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "391000000", "profitLoss": "None", "dividendPayout": "99000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "104000000", "operatingCashflow": "522000000", "capitalExpenditures": "65000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-486000000", "cashflowFromInvestment": "16000000", "stockBasedCompensation": "39000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "99000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-701000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4656000000, "cost_of_revenue": 2671000000, "gross_profit": 1985000000, "research_and_development": 0.13, "selling_general_admin": 249000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 700000000, "depreciation_amortisation": 132000000, "ebitda": 832000000, "interest_expense": 118000000, "interest_income": null, "other_non_operating": null, "pretax_income": 582000000, "tax_provision": 191000000, "effective_tax_rate": null, "net_income": 391000000, "net_income_continuing_ops": 353000000, "net_income_to_common": 391000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 524000000, "short_term_investments": null, "net_receivables": 2490000000, "inventory": 660000000, "other_current_assets": null, "total_current_assets": 4004000000, "net_ppe": null, "goodwill": 3117000000, "intangible_assets": 911000000, "goodwill_and_intangibles": 4028000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5635000000, "total_assets": 9639000000, "short_term_debt": 471000000, "accounts_payable": 356000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1320000000, "long_term_debt": 4940000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5821000000, "total_liabilities": 7141000000, "total_debt": 5411000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 593000000, "total_equity": 2498000000, "shares_outstanding": 45200000, "operating_cash_flow": 522000000, "stock_based_compensation": 39000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 16000000, "dividends_paid": 99000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -486000000, "free_cash_flow": 587000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "700000000", "ebitda": "832000000", "netIncome": "391000000", "grossProfit": "1985000000", "depreciation": "None", "totalRevenue": "4656000000", "costOfRevenue": "2671000000", "interestIncome": "118000000", "incomeBeforeTax": "582000000", "interestExpense": "118000000", "operatingIncome": "797000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "191000000", "reportedCurrency": "USD", "netInterestIncome": "-118000000", "nonInterestIncome": "None", "operatingExpenses": "1188000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2671000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132000000", "sellingGeneralAndAdministrative": "249000000", "netIncomeFromContinuingOperations": "353000000" }, "balance": { "goodwill": "3117000000", "inventory": "660000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9639000000", "longTermDebt": "4940000000", "shortTermDebt": "471000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "911000000", "reportedCurrency": "USD", "retainedEarnings": "593000000", "totalLiabilities": "7141000000", "otherCurrentAssets": "330000000", "totalCurrentAssets": "4004000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2490000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5635000000", "currentAccountsPayable": "356000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1241000000", "shortLongTermDebtTotal": "5497000000", "totalShareholderEquity": "2498000000", "capitalLeaseObligations": "86000000", "otherCurrentLiabilities": "149000000", "totalCurrentLiabilities": "1320000000", "otherNonCurrentLiabilities": "167000000", "totalNonCurrentLiabilities": "5821000000", "cashAndShortTermInvestments": "524000000", "commonStockSharesOutstanding": "45200000", "intangibleAssetsExcludingGoodwill": "911000000", "cashAndCashEquivalentsAtCarryingValue": "524000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "391000000", "profitLoss": "None", "dividendPayout": "99000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "104000000", "operatingCashflow": "522000000", "capitalExpenditures": "65000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-486000000", "cashflowFromInvestment": "16000000", "stockBasedCompensation": "39000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "99000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-701000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:41.378306+00:00", "is_restated": false, "income_statement": { "revenue": 3890000000, "cost_of_revenue": 2437000000, "gross_profit": 1453000000, "ebit": 291000000, "ebitda": 437000000, "pretax_income": 127000000, "tax_provision": 74000000, "net_income": 49000000, "net_income_to_common": 49000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 342000000, "total_current_assets": 3846000000, "total_assets": 9613000000, "short_term_debt": 453000000, "long_term_debt": 4487000000, "total_debt": 4940000000, "total_liabilities": 6627000000, "total_equity": 2986000000, "shares_outstanding": 43300000, "goodwill_and_intangibles": 4143000000 }, "cash_flow": { "operating_cash_flow": 343000000, "capital_expenditure": 47000000, "free_cash_flow": 390000000, "dividends_paid": 23000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349138, "ticker_id": 4193, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:41.378306+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "291000000", "ebitda": "437000000", "netIncome": "49000000", "grossProfit": "1453000000", "depreciation": "None", "totalRevenue": "3890000000", "costOfRevenue": "2437000000", "interestIncome": "164000000", "incomeBeforeTax": "127000000", "interestExpense": "164000000", "operatingIncome": "463000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "74000000", "reportedCurrency": "USD", "netInterestIncome": "-164000000", "nonInterestIncome": "None", "operatingExpenses": "990000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.03", "otherNonOperatingIncome": "2000000", "costofGoodsAndServicesSold": "2437000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146000000", "sellingGeneralAndAdministrative": "227000000", "netIncomeFromContinuingOperations": "53000000" }, "balance": { "goodwill": "3150000000", "inventory": "719000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9613000000", "longTermDebt": "4487000000", "shortTermDebt": "453000000", "treasuryStock": "-1356000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "993000000", "reportedCurrency": "USD", "retainedEarnings": "275000000", "totalLiabilities": "6627000000", "otherCurrentAssets": "461000000", "totalCurrentAssets": "3846000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2324000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5767000000", "currentAccountsPayable": "265000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1136000000", "shortLongTermDebtTotal": "4940000000", "totalShareholderEquity": "2986000000", "capitalLeaseObligations": "83000000", "otherCurrentLiabilities": "93000000", "totalCurrentLiabilities": "1264000000", "otherNonCurrentLiabilities": "384000000", "totalNonCurrentLiabilities": "5363000000", "cashAndShortTermInvestments": "342000000", "commonStockSharesOutstanding": "43300000", "intangibleAssetsExcludingGoodwill": "993000000", "cashAndCashEquivalentsAtCarryingValue": "342000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53000000", "profitLoss": "None", "dividendPayout": "23000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "61000000", "operatingCashflow": "343000000", "capitalExpenditures": "47000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-317000000", "cashflowFromInvestment": "-213000000", "stockBasedCompensation": "51000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-187000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-78000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3890000000, "cost_of_revenue": 2437000000, "gross_profit": 1453000000, "research_and_development": 0.03, "selling_general_admin": 227000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 291000000, "depreciation_amortisation": 146000000, "ebitda": 437000000, "interest_expense": 164000000, "interest_income": null, "other_non_operating": null, "pretax_income": 127000000, "tax_provision": 74000000, "effective_tax_rate": null, "net_income": 49000000, "net_income_continuing_ops": 53000000, "net_income_to_common": 49000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 342000000, "short_term_investments": null, "net_receivables": 2324000000, "inventory": 719000000, "other_current_assets": null, "total_current_assets": 3846000000, "net_ppe": null, "goodwill": 3150000000, "intangible_assets": 993000000, "goodwill_and_intangibles": 4143000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5767000000, "total_assets": 9613000000, "short_term_debt": 453000000, "accounts_payable": 265000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1264000000, "long_term_debt": 4487000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5363000000, "total_liabilities": 6627000000, "total_debt": 4940000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 275000000, "total_equity": 2986000000, "shares_outstanding": 43300000, "operating_cash_flow": 343000000, "stock_based_compensation": 51000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -213000000, "dividends_paid": 23000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -317000000, "free_cash_flow": 390000000, "net_change_in_cash": -187000000 }, "raw_data": { "income": { "ebit": "291000000", "ebitda": "437000000", "netIncome": "49000000", "grossProfit": "1453000000", "depreciation": "None", "totalRevenue": "3890000000", "costOfRevenue": "2437000000", "interestIncome": "164000000", "incomeBeforeTax": "127000000", "interestExpense": "164000000", "operatingIncome": "463000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "74000000", "reportedCurrency": "USD", "netInterestIncome": "-164000000", "nonInterestIncome": "None", "operatingExpenses": "990000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.03", "otherNonOperatingIncome": "2000000", "costofGoodsAndServicesSold": "2437000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146000000", "sellingGeneralAndAdministrative": "227000000", "netIncomeFromContinuingOperations": "53000000" }, "balance": { "goodwill": "3150000000", "inventory": "719000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9613000000", "longTermDebt": "4487000000", "shortTermDebt": "453000000", "treasuryStock": "-1356000000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "993000000", "reportedCurrency": "USD", "retainedEarnings": "275000000", "totalLiabilities": "6627000000", "otherCurrentAssets": "461000000", "totalCurrentAssets": "3846000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2324000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5767000000", "currentAccountsPayable": "265000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1136000000", "shortLongTermDebtTotal": "4940000000", "totalShareholderEquity": "2986000000", "capitalLeaseObligations": "83000000", "otherCurrentLiabilities": "93000000", "totalCurrentLiabilities": "1264000000", "otherNonCurrentLiabilities": "384000000", "totalNonCurrentLiabilities": "5363000000", "cashAndShortTermInvestments": "342000000", "commonStockSharesOutstanding": "43300000", "intangibleAssetsExcludingGoodwill": "993000000", "cashAndCashEquivalentsAtCarryingValue": "342000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53000000", "profitLoss": "None", "dividendPayout": "23000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "61000000", "operatingCashflow": "343000000", "capitalExpenditures": "47000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-317000000", "cashflowFromInvestment": "-213000000", "stockBasedCompensation": "51000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-187000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-78000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:41.378306+00:00", "is_restated": false, "income_statement": { "revenue": 2886000000, "cost_of_revenue": 2190000000, "gross_profit": 696000000, "ebit": -190000000, "ebitda": -67000000, "pretax_income": -340000000, "tax_provision": -84000000, "net_income": -275000000, "net_income_to_common": -275000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 524000000, "total_current_assets": 3910000000, "total_assets": 8898000000, "short_term_debt": 210000000, "long_term_debt": 1588000000, "total_debt": 1798000000, "total_liabilities": 6216000000, "total_equity": 2651000000, "shares_outstanding": 41353383, "goodwill_and_intangibles": 3769000000 }, "cash_flow": { "operating_cash_flow": 299000000, "capital_expenditure": 41000000, "free_cash_flow": 340000000, "dividends_paid": 45000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349143, "ticker_id": 4193, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:41.378306+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-190000000", "ebitda": "-67000000", "netIncome": "-275000000", "grossProfit": "696000000", "depreciation": "None", "totalRevenue": "2886000000", "costOfRevenue": "2190000000", "interestIncome": "150000000", "incomeBeforeTax": "-340000000", "interestExpense": "150000000", "operatingIncome": "-90000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-84000000", "reportedCurrency": "USD", "netInterestIncome": "-150000000", "nonInterestIncome": "None", "operatingExpenses": "696000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.12", "otherNonOperatingIncome": "-4000000", "costofGoodsAndServicesSold": "2190000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123000000", "sellingGeneralAndAdministrative": "154000000", "netIncomeFromContinuingOperations": "-230000000" }, "balance": { "goodwill": "2817000000", "inventory": "802000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "8898000000", "longTermDebt": "1588000000", "shortTermDebt": "210000000", "treasuryStock": "-1334000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "952000000", "reportedCurrency": "USD", "retainedEarnings": "272000000", "totalLiabilities": "6216000000", "otherCurrentAssets": "2434000000", "totalCurrentAssets": "3910000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "150000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4988000000", "currentAccountsPayable": "209000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "922000000", "shortLongTermDebtTotal": "4406000000", "totalShareholderEquity": "2651000000", "capitalLeaseObligations": "8000000", "otherCurrentLiabilities": "515000000", "totalCurrentLiabilities": "724000000", "otherNonCurrentLiabilities": "3512000000", "totalNonCurrentLiabilities": "5492000000", "cashAndShortTermInvestments": "524000000", "commonStockSharesOutstanding": "41353383", "intangibleAssetsExcludingGoodwill": "952000000", "cashAndCashEquivalentsAtCarryingValue": "524000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-256000000", "profitLoss": "None", "dividendPayout": "45000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "18000000", "operatingCashflow": "299000000", "capitalExpenditures": "41000000", "changeInReceivables": "21000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "23000000", "cashflowFromInvestment": "-32000000", "stockBasedCompensation": "36000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "290000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-82000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2886000000, "cost_of_revenue": 2190000000, "gross_profit": 696000000, "research_and_development": 0.12, "selling_general_admin": 154000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -190000000, "depreciation_amortisation": 123000000, "ebitda": -67000000, "interest_expense": 150000000, "interest_income": null, "other_non_operating": null, "pretax_income": -340000000, "tax_provision": -84000000, "effective_tax_rate": null, "net_income": -275000000, "net_income_continuing_ops": -230000000, "net_income_to_common": -275000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 524000000, "short_term_investments": null, "net_receivables": 150000000, "inventory": 802000000, "other_current_assets": null, "total_current_assets": 3910000000, "net_ppe": null, "goodwill": 2817000000, "intangible_assets": 952000000, "goodwill_and_intangibles": 3769000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4988000000, "total_assets": 8898000000, "short_term_debt": 210000000, "accounts_payable": 209000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 724000000, "long_term_debt": 1588000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5492000000, "total_liabilities": 6216000000, "total_debt": 1798000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 272000000, "total_equity": 2651000000, "shares_outstanding": 41353383, "operating_cash_flow": 299000000, "stock_based_compensation": 36000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32000000, "dividends_paid": 45000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 23000000, "free_cash_flow": 340000000, "net_change_in_cash": 290000000 }, "raw_data": { "income": { "ebit": "-190000000", "ebitda": "-67000000", "netIncome": "-275000000", "grossProfit": "696000000", "depreciation": "None", "totalRevenue": "2886000000", "costOfRevenue": "2190000000", "interestIncome": "150000000", "incomeBeforeTax": "-340000000", "interestExpense": "150000000", "operatingIncome": "-90000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-84000000", "reportedCurrency": "USD", "netInterestIncome": "-150000000", "nonInterestIncome": "None", "operatingExpenses": "696000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.12", "otherNonOperatingIncome": "-4000000", "costofGoodsAndServicesSold": "2190000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123000000", "sellingGeneralAndAdministrative": "154000000", "netIncomeFromContinuingOperations": "-230000000" }, "balance": { "goodwill": "2817000000", "inventory": "802000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "8898000000", "longTermDebt": "1588000000", "shortTermDebt": "210000000", "treasuryStock": "-1334000000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "952000000", "reportedCurrency": "USD", "retainedEarnings": "272000000", "totalLiabilities": "6216000000", "otherCurrentAssets": "2434000000", "totalCurrentAssets": "3910000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "150000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4988000000", "currentAccountsPayable": "209000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "922000000", "shortLongTermDebtTotal": "4406000000", "totalShareholderEquity": "2651000000", "capitalLeaseObligations": "8000000", "otherCurrentLiabilities": "515000000", "totalCurrentLiabilities": "724000000", "otherNonCurrentLiabilities": "3512000000", "totalNonCurrentLiabilities": "5492000000", "cashAndShortTermInvestments": "524000000", "commonStockSharesOutstanding": "41353383", "intangibleAssetsExcludingGoodwill": "952000000", "cashAndCashEquivalentsAtCarryingValue": "524000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-256000000", "profitLoss": "None", "dividendPayout": "45000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "18000000", "operatingCashflow": "299000000", "capitalExpenditures": "41000000", "changeInReceivables": "21000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "23000000", "cashflowFromInvestment": "-32000000", "stockBasedCompensation": "36000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "290000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-82000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:41.378306+00:00", "is_restated": false, "income_statement": { "revenue": 4259000000, "cost_of_revenue": 2588000000, "gross_profit": 1671000000, "ebit": 357000000, "ebitda": 498000000, "pretax_income": 225000000, "tax_provision": 83000000, "net_income": 138000000, "net_income_to_common": 138000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 287000000, "total_current_assets": 4154000000, "total_assets": 9214000000, "short_term_debt": 396000000, "long_term_debt": 1871000000, "total_debt": 2267000000, "total_liabilities": 6183000000, "total_equity": 3019000000, "shares_outstanding": 44500000, "goodwill_and_intangibles": 3919000000 }, "cash_flow": { "operating_cash_flow": 382000000, "capital_expenditure": 46000000, "free_cash_flow": 428000000, "dividends_paid": 81000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349148, "ticker_id": 4193, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:41.378306+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "357000000", "ebitda": "498000000", "netIncome": "138000000", "grossProfit": "1671000000", "depreciation": "None", "totalRevenue": "4259000000", "costOfRevenue": "2588000000", "interestIncome": "132000000", "incomeBeforeTax": "225000000", "interestExpense": "132000000", "operatingIncome": "564000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "83000000", "reportedCurrency": "USD", "netInterestIncome": "-132000000", "nonInterestIncome": "None", "operatingExpenses": "1203000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1000000", "costofGoodsAndServicesSold": "2588000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141000000", "sellingGeneralAndAdministrative": "248000000", "netIncomeFromContinuingOperations": "126000000" }, "balance": { "goodwill": "2892000000", "inventory": "897000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9214000000", "longTermDebt": "1871000000", "shortTermDebt": "396000000", "treasuryStock": "-1253000000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1027000000", "reportedCurrency": "USD", "retainedEarnings": "569000000", "totalLiabilities": "6183000000", "otherCurrentAssets": "2804000000", "totalCurrentAssets": "4154000000", "currentLongTermDebt": "1000000", "longTermInvestments": "6000000", "shortTermInvestments": "None", "currentNetReceivables": "166000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5060000000", "currentAccountsPayable": "286000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "751000000", "shortLongTermDebtTotal": "4259000000", "totalShareholderEquity": "3019000000", "capitalLeaseObligations": "14000000", "otherCurrentLiabilities": "619000000", "totalCurrentLiabilities": "905000000", "otherNonCurrentLiabilities": "3033000000", "totalNonCurrentLiabilities": "5278000000", "cashAndShortTermInvestments": "287000000", "commonStockSharesOutstanding": "44500000", "intangibleAssetsExcludingGoodwill": "1027000000", "cashAndCashEquivalentsAtCarryingValue": "287000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "142000000", "profitLoss": "None", "dividendPayout": "81000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "65000000", "operatingCashflow": "382000000", "capitalExpenditures": "46000000", "changeInReceivables": "69000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-331000000", "cashflowFromInvestment": "37000000", "stockBasedCompensation": "33000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "88000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-465000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "141000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4259000000, "cost_of_revenue": 2588000000, "gross_profit": 1671000000, "research_and_development": null, "selling_general_admin": 248000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 357000000, "depreciation_amortisation": 141000000, "ebitda": 498000000, "interest_expense": 132000000, "interest_income": null, "other_non_operating": null, "pretax_income": 225000000, "tax_provision": 83000000, "effective_tax_rate": null, "net_income": 138000000, "net_income_continuing_ops": 126000000, "net_income_to_common": 138000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 287000000, "short_term_investments": null, "net_receivables": 166000000, "inventory": 897000000, "other_current_assets": null, "total_current_assets": 4154000000, "net_ppe": null, "goodwill": 2892000000, "intangible_assets": 1027000000, "goodwill_and_intangibles": 3919000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5060000000, "total_assets": 9214000000, "short_term_debt": 396000000, "accounts_payable": 286000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 905000000, "long_term_debt": 1871000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5278000000, "total_liabilities": 6183000000, "total_debt": 2267000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 569000000, "total_equity": 3019000000, "shares_outstanding": 44500000, "operating_cash_flow": 382000000, "stock_based_compensation": 33000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 37000000, "dividends_paid": 81000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -331000000, "free_cash_flow": 428000000, "net_change_in_cash": 88000000 }, "raw_data": { "income": { "ebit": "357000000", "ebitda": "498000000", "netIncome": "138000000", "grossProfit": "1671000000", "depreciation": "None", "totalRevenue": "4259000000", "costOfRevenue": "2588000000", "interestIncome": "132000000", "incomeBeforeTax": "225000000", "interestExpense": "132000000", "operatingIncome": "564000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "83000000", "reportedCurrency": "USD", "netInterestIncome": "-132000000", "nonInterestIncome": "None", "operatingExpenses": "1203000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1000000", "costofGoodsAndServicesSold": "2588000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141000000", "sellingGeneralAndAdministrative": "248000000", "netIncomeFromContinuingOperations": "126000000" }, "balance": { "goodwill": "2892000000", "inventory": "897000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9214000000", "longTermDebt": "1871000000", "shortTermDebt": "396000000", "treasuryStock": "-1253000000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1027000000", "reportedCurrency": "USD", "retainedEarnings": "569000000", "totalLiabilities": "6183000000", "otherCurrentAssets": "2804000000", "totalCurrentAssets": "4154000000", "currentLongTermDebt": "1000000", "longTermInvestments": "6000000", "shortTermInvestments": "None", "currentNetReceivables": "166000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5060000000", "currentAccountsPayable": "286000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "751000000", "shortLongTermDebtTotal": "4259000000", "totalShareholderEquity": "3019000000", "capitalLeaseObligations": "14000000", "otherCurrentLiabilities": "619000000", "totalCurrentLiabilities": "905000000", "otherNonCurrentLiabilities": "3033000000", "totalNonCurrentLiabilities": "5278000000", "cashAndShortTermInvestments": "287000000", "commonStockSharesOutstanding": "44500000", "intangibleAssetsExcludingGoodwill": "1027000000", "cashAndCashEquivalentsAtCarryingValue": "287000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "142000000", "profitLoss": "None", "dividendPayout": "81000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "65000000", "operatingCashflow": "382000000", "capitalExpenditures": "46000000", "changeInReceivables": "69000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-331000000", "cashflowFromInvestment": "37000000", "stockBasedCompensation": "33000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "88000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-465000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "141000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:41.378306+00:00", "is_restated": false, "income_statement": { "revenue": 2968000000, "cost_of_revenue": 1868000000, "gross_profit": 1100000000, "ebit": 313000000, "ebitda": 375000000, "pretax_income": 103000000, "tax_provision": 51000000, "net_income": 55000000, "net_income_to_common": 55000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 231000000, "total_current_assets": 3840000000, "total_assets": 9018000000, "short_term_debt": 521000000, "long_term_debt": 1694000000, "total_debt": 2215000000, "total_liabilities": 5552000000, "total_equity": 3461000000, "shares_outstanding": 34000000, "goodwill_and_intangibles": 3935000000 }, "cash_flow": { "operating_cash_flow": 97000000, "capital_expenditure": 40000000, "free_cash_flow": 137000000, "dividends_paid": 51000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349153, "ticker_id": 4193, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:41.378306+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "313000000", "ebitda": "375000000", "netIncome": "55000000", "grossProfit": "1100000000", "depreciation": "None", "totalRevenue": "2968000000", "costOfRevenue": "1868000000", "interestIncome": "54000000", "incomeBeforeTax": "103000000", "interestExpense": "54000000", "operatingIncome": "313000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "51000000", "reportedCurrency": "USD", "netInterestIncome": "-54000000", "nonInterestIncome": "None", "operatingExpenses": "1100000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.03", "otherNonOperatingIncome": "-4000000", "costofGoodsAndServicesSold": "1868000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62000000", "sellingGeneralAndAdministrative": "198000000", "netIncomeFromContinuingOperations": "1358000000" }, "balance": { "goodwill": "2828000000", "inventory": "863000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9018000000", "longTermDebt": "1694000000", "shortTermDebt": "521000000", "treasuryStock": "-790000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1107000000", "reportedCurrency": "USD", "retainedEarnings": "523000000", "totalLiabilities": "5552000000", "otherCurrentAssets": "383000000", "totalCurrentAssets": "3840000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2363000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5178000000", "currentAccountsPayable": "301000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "951000000", "shortLongTermDebtTotal": "3818000000", "totalShareholderEquity": "3461000000", "capitalLeaseObligations": "17000000", "otherCurrentLiabilities": "456000000", "totalCurrentLiabilities": "1140000000", "otherNonCurrentLiabilities": "2568000000", "totalNonCurrentLiabilities": "4624000000", "cashAndShortTermInvestments": "231000000", "commonStockSharesOutstanding": "34000000", "intangibleAssetsExcludingGoodwill": "1107000000", "cashAndCashEquivalentsAtCarryingValue": "231000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55000000", "profitLoss": "None", "dividendPayout": "51000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "9000000", "operatingCashflow": "97000000", "capitalExpenditures": "40000000", "changeInReceivables": "-38000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1433000000", "cashflowFromInvestment": "-1407000000", "stockBasedCompensation": "35000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "123000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-96000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2968000000, "cost_of_revenue": 1868000000, "gross_profit": 1100000000, "research_and_development": 0.03, "selling_general_admin": 198000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 313000000, "depreciation_amortisation": 62000000, "ebitda": 375000000, "interest_expense": 54000000, "interest_income": null, "other_non_operating": null, "pretax_income": 103000000, "tax_provision": 51000000, "effective_tax_rate": null, "net_income": 55000000, "net_income_continuing_ops": 1358000000, "net_income_to_common": 55000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 231000000, "short_term_investments": null, "net_receivables": 2363000000, "inventory": 863000000, "other_current_assets": null, "total_current_assets": 3840000000, "net_ppe": null, "goodwill": 2828000000, "intangible_assets": 1107000000, "goodwill_and_intangibles": 3935000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5178000000, "total_assets": 9018000000, "short_term_debt": 521000000, "accounts_payable": 301000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1140000000, "long_term_debt": 1694000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4624000000, "total_liabilities": 5552000000, "total_debt": 2215000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 523000000, "total_equity": 3461000000, "shares_outstanding": 34000000, "operating_cash_flow": 97000000, "stock_based_compensation": 35000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1407000000, "dividends_paid": 51000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1433000000, "free_cash_flow": 137000000, "net_change_in_cash": 123000000 }, "raw_data": { "income": { "ebit": "313000000", "ebitda": "375000000", "netIncome": "55000000", "grossProfit": "1100000000", "depreciation": "None", "totalRevenue": "2968000000", "costOfRevenue": "1868000000", "interestIncome": "54000000", "incomeBeforeTax": "103000000", "interestExpense": "54000000", "operatingIncome": "313000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "51000000", "reportedCurrency": "USD", "netInterestIncome": "-54000000", "nonInterestIncome": "None", "operatingExpenses": "1100000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.03", "otherNonOperatingIncome": "-4000000", "costofGoodsAndServicesSold": "1868000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62000000", "sellingGeneralAndAdministrative": "198000000", "netIncomeFromContinuingOperations": "1358000000" }, "balance": { "goodwill": "2828000000", "inventory": "863000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9018000000", "longTermDebt": "1694000000", "shortTermDebt": "521000000", "treasuryStock": "-790000000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1107000000", "reportedCurrency": "USD", "retainedEarnings": "523000000", "totalLiabilities": "5552000000", "otherCurrentAssets": "383000000", "totalCurrentAssets": "3840000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2363000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5178000000", "currentAccountsPayable": "301000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "951000000", "shortLongTermDebtTotal": "3818000000", "totalShareholderEquity": "3461000000", "capitalLeaseObligations": "17000000", "otherCurrentLiabilities": "456000000", "totalCurrentLiabilities": "1140000000", "otherNonCurrentLiabilities": "2568000000", "totalNonCurrentLiabilities": "4624000000", "cashAndShortTermInvestments": "231000000", "commonStockSharesOutstanding": "34000000", "intangibleAssetsExcludingGoodwill": "1107000000", "cashAndCashEquivalentsAtCarryingValue": "231000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55000000", "profitLoss": "None", "dividendPayout": "51000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "9000000", "operatingCashflow": "97000000", "capitalExpenditures": "40000000", "changeInReceivables": "-38000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1433000000", "cashflowFromInvestment": "-1407000000", "stockBasedCompensation": "35000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "123000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-96000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:41.378306+00:00", "is_restated": false, "income_statement": { "revenue": 1257000000, "cost_of_revenue": 1087000000, "gross_profit": 170000000, "ebit": 89000000, "ebitda": 123000000, "pretax_income": 45000000, "tax_provision": 23000000, "net_income": 22000000, "net_income_to_common": 22000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 268000000, "total_current_assets": 1364000000, "total_assets": 9636000000, "short_term_debt": 161000000, "long_term_debt": 5371000000, "total_debt": 5532000000, "total_liabilities": 7644000000, "total_equity": 1992000000, "shares_outstanding": 34900000, "goodwill_and_intangibles": 3654000000 }, "cash_flow": { "operating_cash_flow": -4000000, "capital_expenditure": 8000000, "free_cash_flow": 4000000, "dividends_paid": 55000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349116, "ticker_id": 4193, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:41.378306+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "89000000", "ebitda": "123000000", "netIncome": "22000000", "grossProfit": "170000000", "depreciation": "None", "totalRevenue": "1257000000", "costOfRevenue": "1087000000", "interestIncome": "None", "incomeBeforeTax": "45000000", "interestExpense": "44000000", "operatingIncome": "112000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "23000000", "reportedCurrency": "USD", "netInterestIncome": "-44000000", "nonInterestIncome": "None", "operatingExpenses": "58000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1087000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34000000", "sellingGeneralAndAdministrative": "64000000", "netIncomeFromContinuingOperations": "22000000" }, "balance": { "goodwill": "2958000000", "inventory": "680000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9636000000", "longTermDebt": "5371000000", "shortTermDebt": "161000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "696000000", "reportedCurrency": "USD", "retainedEarnings": "429000000", "totalLiabilities": "7644000000", "otherCurrentAssets": "None", "totalCurrentAssets": "1364000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "416000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4598000000", "currentAccountsPayable": "270000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5647000000", "totalShareholderEquity": "1992000000", "capitalLeaseObligations": "198000000", "otherCurrentLiabilities": "-736000000", "totalCurrentLiabilities": "161000000", "otherNonCurrentLiabilities": "120000000", "totalNonCurrentLiabilities": "7483000000", "cashAndShortTermInvestments": "268000000", "commonStockSharesOutstanding": "34900000", "intangibleAssetsExcludingGoodwill": "696000000", "cashAndCashEquivalentsAtCarryingValue": "268000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22000000", "profitLoss": "None", "dividendPayout": "55000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "11000000", "operatingCashflow": "-4000000", "capitalExpenditures": "8000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-174000000", "cashflowFromInvestment": "42000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1257000000, "cost_of_revenue": 1087000000, "gross_profit": 170000000, "research_and_development": null, "selling_general_admin": 64000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 89000000, "depreciation_amortisation": 34000000, "ebitda": 123000000, "interest_expense": 44000000, "interest_income": null, "other_non_operating": null, "pretax_income": 45000000, "tax_provision": 23000000, "effective_tax_rate": null, "net_income": 22000000, "net_income_continuing_ops": 22000000, "net_income_to_common": 22000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 268000000, "short_term_investments": null, "net_receivables": 416000000, "inventory": 680000000, "other_current_assets": null, "total_current_assets": 1364000000, "net_ppe": null, "goodwill": 2958000000, "intangible_assets": 696000000, "goodwill_and_intangibles": 3654000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4598000000, "total_assets": 9636000000, "short_term_debt": 161000000, "accounts_payable": 270000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 161000000, "long_term_debt": 5371000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7483000000, "total_liabilities": 7644000000, "total_debt": 5532000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 429000000, "total_equity": 1992000000, "shares_outstanding": 34900000, "operating_cash_flow": -4000000, "stock_based_compensation": 10000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 42000000, "dividends_paid": 55000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -174000000, "free_cash_flow": 4000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "89000000", "ebitda": "123000000", "netIncome": "22000000", "grossProfit": "170000000", "depreciation": "None", "totalRevenue": "1257000000", "costOfRevenue": "1087000000", "interestIncome": "None", "incomeBeforeTax": "45000000", "interestExpense": "44000000", "operatingIncome": "112000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "23000000", "reportedCurrency": "USD", "netInterestIncome": "-44000000", "nonInterestIncome": "None", "operatingExpenses": "58000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1087000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34000000", "sellingGeneralAndAdministrative": "64000000", "netIncomeFromContinuingOperations": "22000000" }, "balance": { "goodwill": "2958000000", "inventory": "680000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9636000000", "longTermDebt": "5371000000", "shortTermDebt": "161000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "696000000", "reportedCurrency": "USD", "retainedEarnings": "429000000", "totalLiabilities": "7644000000", "otherCurrentAssets": "None", "totalCurrentAssets": "1364000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "416000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4598000000", "currentAccountsPayable": "270000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5647000000", "totalShareholderEquity": "1992000000", "capitalLeaseObligations": "198000000", "otherCurrentLiabilities": "-736000000", "totalCurrentLiabilities": "161000000", "otherNonCurrentLiabilities": "120000000", "totalNonCurrentLiabilities": "7483000000", "cashAndShortTermInvestments": "268000000", "commonStockSharesOutstanding": "34900000", "intangibleAssetsExcludingGoodwill": "696000000", "cashAndCashEquivalentsAtCarryingValue": "268000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22000000", "profitLoss": "None", "dividendPayout": "55000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "11000000", "operatingCashflow": "-4000000", "capitalExpenditures": "8000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-174000000", "cashflowFromInvestment": "42000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:41.378306+00:00", "is_restated": false, "income_statement": { "revenue": 1323000000, "cost_of_revenue": 1129000000, "gross_profit": 194000000, "ebit": -452000000, "ebitda": -417000000, "pretax_income": -496000000, "tax_provision": -65000000, "net_income": -431000000, "net_income_to_common": -431000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 733000000, "total_current_assets": 3726000000, "total_assets": 9757000000, "short_term_debt": 210000000, "long_term_debt": 5482000000, "total_debt": 5692000000, "total_liabilities": 7764000000, "total_equity": 1993000000, "shares_outstanding": 34900000, "goodwill_and_intangibles": 3669000000 }, "cash_flow": { "operating_cash_flow": 6000000, "capital_expenditure": 12000000, "free_cash_flow": 18000000, "dividends_paid": 110000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349117, "ticker_id": 4193, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:41.378306+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-452000000", "ebitda": "-417000000", "netIncome": "-431000000", "grossProfit": "194000000", "depreciation": "None", "totalRevenue": "1323000000", "costOfRevenue": "1129000000", "interestIncome": "44000000", "incomeBeforeTax": "-496000000", "interestExpense": "44000000", "operatingIncome": "134000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-65000000", "reportedCurrency": "USD", "netInterestIncome": "-44000000", "nonInterestIncome": "None", "operatingExpenses": "60000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1129000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35000000", "sellingGeneralAndAdministrative": "67000000", "netIncomeFromContinuingOperations": "-431000000" }, "balance": { "goodwill": "2958000000", "inventory": "692000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9757000000", "longTermDebt": "5482000000", "shortTermDebt": "210000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "711000000", "reportedCurrency": "USD", "retainedEarnings": "434000000", "totalLiabilities": "7764000000", "otherCurrentAssets": "-692000000", "totalCurrentAssets": "3726000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2993000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6031000000", "currentAccountsPayable": "358000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "950000000", "shortLongTermDebtTotal": "5753000000", "totalShareholderEquity": "1993000000", "capitalLeaseObligations": "198000000", "otherCurrentLiabilities": "-729000000", "totalCurrentLiabilities": "210000000", "otherNonCurrentLiabilities": "142000000", "totalNonCurrentLiabilities": "7554000000", "cashAndShortTermInvestments": "733000000", "commonStockSharesOutstanding": "34900000", "intangibleAssetsExcludingGoodwill": "711000000", "cashAndCashEquivalentsAtCarryingValue": "733000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-261000000", "profitLoss": "None", "dividendPayout": "110000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "5000000", "operatingCashflow": "6000000", "capitalExpenditures": "12000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5000000", "cashflowFromInvestment": "-13000000", "stockBasedCompensation": "45000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1323000000, "cost_of_revenue": 1129000000, "gross_profit": 194000000, "research_and_development": null, "selling_general_admin": 67000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -452000000, "depreciation_amortisation": 35000000, "ebitda": -417000000, "interest_expense": 44000000, "interest_income": null, "other_non_operating": null, "pretax_income": -496000000, "tax_provision": -65000000, "effective_tax_rate": null, "net_income": -431000000, "net_income_continuing_ops": -431000000, "net_income_to_common": -431000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 733000000, "short_term_investments": null, "net_receivables": 2993000000, "inventory": 692000000, "other_current_assets": null, "total_current_assets": 3726000000, "net_ppe": null, "goodwill": 2958000000, "intangible_assets": 711000000, "goodwill_and_intangibles": 3669000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6031000000, "total_assets": 9757000000, "short_term_debt": 210000000, "accounts_payable": 358000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 210000000, "long_term_debt": 5482000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7554000000, "total_liabilities": 7764000000, "total_debt": 5692000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 434000000, "total_equity": 1993000000, "shares_outstanding": 34900000, "operating_cash_flow": 6000000, "stock_based_compensation": 45000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13000000, "dividends_paid": 110000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5000000, "free_cash_flow": 18000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-452000000", "ebitda": "-417000000", "netIncome": "-431000000", "grossProfit": "194000000", "depreciation": "None", "totalRevenue": "1323000000", "costOfRevenue": "1129000000", "interestIncome": "44000000", "incomeBeforeTax": "-496000000", "interestExpense": "44000000", "operatingIncome": "134000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-65000000", "reportedCurrency": "USD", "netInterestIncome": "-44000000", "nonInterestIncome": "None", "operatingExpenses": "60000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1129000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35000000", "sellingGeneralAndAdministrative": "67000000", "netIncomeFromContinuingOperations": "-431000000" }, "balance": { "goodwill": "2958000000", "inventory": "692000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9757000000", "longTermDebt": "5482000000", "shortTermDebt": "210000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "711000000", "reportedCurrency": "USD", "retainedEarnings": "434000000", "totalLiabilities": "7764000000", "otherCurrentAssets": "-692000000", "totalCurrentAssets": "3726000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2993000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6031000000", "currentAccountsPayable": "358000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "950000000", "shortLongTermDebtTotal": "5753000000", "totalShareholderEquity": "1993000000", "capitalLeaseObligations": "198000000", "otherCurrentLiabilities": "-729000000", "totalCurrentLiabilities": "210000000", "otherNonCurrentLiabilities": "142000000", "totalNonCurrentLiabilities": "7554000000", "cashAndShortTermInvestments": "733000000", "commonStockSharesOutstanding": "34900000", "intangibleAssetsExcludingGoodwill": "711000000", "cashAndCashEquivalentsAtCarryingValue": "733000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-261000000", "profitLoss": "None", "dividendPayout": "110000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "5000000", "operatingCashflow": "6000000", "capitalExpenditures": "12000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5000000", "cashflowFromInvestment": "-13000000", "stockBasedCompensation": "45000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:41.378306+00:00", "is_restated": false, "income_statement": { "revenue": 812000000, "cost_of_revenue": 419000000, "gross_profit": 393000000, "ebit": 1000000, "ebitda": 39000000, "pretax_income": 1000000, "tax_provision": 3000000, "net_income": -2000000, "net_income_to_common": -2000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 474000000, "total_current_assets": 4414000000, "total_assets": 10149000000, "short_term_debt": 242000000, "long_term_debt": 5442000000, "total_debt": 5684000000, "total_liabilities": 7684000000, "total_equity": 2465000000, "shares_outstanding": 34900000, "goodwill_and_intangibles": 3864000000 }, "cash_flow": { "operating_cash_flow": 62000000, "capital_expenditure": 11000000, "free_cash_flow": 73000000, "dividends_paid": 27000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349119, "ticker_id": 4193, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:41.378306+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1000000", "ebitda": "39000000", "netIncome": "-2000000", "grossProfit": "393000000", "depreciation": "None", "totalRevenue": "812000000", "costOfRevenue": "419000000", "interestIncome": "43000000", "incomeBeforeTax": "1000000", "interestExpense": "43000000", "operatingIncome": "106000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3000000", "reportedCurrency": "USD", "netInterestIncome": "-43000000", "nonInterestIncome": "None", "operatingExpenses": "287000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "419000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38000000", "sellingGeneralAndAdministrative": "53000000", "netIncomeFromContinuingOperations": "-2000000" }, "balance": { "goodwill": "3117000000", "inventory": "757000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "10149000000", "longTermDebt": "5442000000", "shortTermDebt": "242000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "747000000", "reportedCurrency": "USD", "retainedEarnings": "893000000", "totalLiabilities": "7684000000", "otherCurrentAssets": "2963000000", "totalCurrentAssets": "4414000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "220000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5735000000", "currentAccountsPayable": "250000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1325000000", "shortLongTermDebtTotal": "5739000000", "totalShareholderEquity": "2465000000", "capitalLeaseObligations": "198000000", "otherCurrentLiabilities": "644000000", "totalCurrentLiabilities": "1136000000", "otherNonCurrentLiabilities": "133000000", "totalNonCurrentLiabilities": "6548000000", "cashAndShortTermInvestments": "474000000", "commonStockSharesOutstanding": "34900000", "intangibleAssetsExcludingGoodwill": "747000000", "cashAndCashEquivalentsAtCarryingValue": "474000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2000000", "profitLoss": "None", "dividendPayout": "27000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "23000000", "operatingCashflow": "62000000", "capitalExpenditures": "11000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "217000000", "cashflowFromInvestment": "-14000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 812000000, "cost_of_revenue": 419000000, "gross_profit": 393000000, "research_and_development": null, "selling_general_admin": 53000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1000000, "depreciation_amortisation": 38000000, "ebitda": 39000000, "interest_expense": 43000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1000000, "tax_provision": 3000000, "effective_tax_rate": null, "net_income": -2000000, "net_income_continuing_ops": -2000000, "net_income_to_common": -2000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 474000000, "short_term_investments": null, "net_receivables": 220000000, "inventory": 757000000, "other_current_assets": null, "total_current_assets": 4414000000, "net_ppe": null, "goodwill": 3117000000, "intangible_assets": 747000000, "goodwill_and_intangibles": 3864000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5735000000, "total_assets": 10149000000, "short_term_debt": 242000000, "accounts_payable": 250000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1136000000, "long_term_debt": 5442000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6548000000, "total_liabilities": 7684000000, "total_debt": 5684000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 893000000, "total_equity": 2465000000, "shares_outstanding": 34900000, "operating_cash_flow": 62000000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14000000, "dividends_paid": 27000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 217000000, "free_cash_flow": 73000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1000000", "ebitda": "39000000", "netIncome": "-2000000", "grossProfit": "393000000", "depreciation": "None", "totalRevenue": "812000000", "costOfRevenue": "419000000", "interestIncome": "43000000", "incomeBeforeTax": "1000000", "interestExpense": "43000000", "operatingIncome": "106000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3000000", "reportedCurrency": "USD", "netInterestIncome": "-43000000", "nonInterestIncome": "None", "operatingExpenses": "287000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "419000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38000000", "sellingGeneralAndAdministrative": "53000000", "netIncomeFromContinuingOperations": "-2000000" }, "balance": { "goodwill": "3117000000", "inventory": "757000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "10149000000", "longTermDebt": "5442000000", "shortTermDebt": "242000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "747000000", "reportedCurrency": "USD", "retainedEarnings": "893000000", "totalLiabilities": "7684000000", "otherCurrentAssets": "2963000000", "totalCurrentAssets": "4414000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "220000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5735000000", "currentAccountsPayable": "250000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1325000000", "shortLongTermDebtTotal": "5739000000", "totalShareholderEquity": "2465000000", "capitalLeaseObligations": "198000000", "otherCurrentLiabilities": "644000000", "totalCurrentLiabilities": "1136000000", "otherNonCurrentLiabilities": "133000000", "totalNonCurrentLiabilities": "6548000000", "cashAndShortTermInvestments": "474000000", "commonStockSharesOutstanding": "34900000", "intangibleAssetsExcludingGoodwill": "747000000", "cashAndCashEquivalentsAtCarryingValue": "474000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2000000", "profitLoss": "None", "dividendPayout": "27000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "23000000", "operatingCashflow": "62000000", "capitalExpenditures": "11000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "217000000", "cashflowFromInvestment": "-14000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:41.378306+00:00", "is_restated": false, "income_statement": { "revenue": 1246000000, "cost_of_revenue": 759000000, "gross_profit": 487000000, "ebit": 136000000, "ebitda": 174000000, "pretax_income": 94000000, "tax_provision": 25000000, "net_income": 69000000, "net_income_to_common": 69000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 205000000, "total_current_assets": 4075000000, "total_assets": 9887000000, "short_term_debt": 109000000, "long_term_debt": 5186000000, "total_debt": 5295000000, "total_liabilities": 7403000000, "total_equity": 2484000000, "shares_outstanding": 41700000, "goodwill_and_intangibles": 3879000000 }, "cash_flow": { "operating_cash_flow": -48000000, "capital_expenditure": 20000000, "free_cash_flow": -28000000, "dividends_paid": 28000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349120, "ticker_id": 4193, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:41.378306+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "136000000", "ebitda": "174000000", "netIncome": "69000000", "grossProfit": "487000000", "depreciation": "None", "totalRevenue": "1246000000", "costOfRevenue": "759000000", "interestIncome": "42000000", "incomeBeforeTax": "94000000", "interestExpense": "42000000", "operatingIncome": "151000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "25000000", "reportedCurrency": "USD", "netInterestIncome": "-42000000", "nonInterestIncome": "None", "operatingExpenses": "336000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "759000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38000000", "sellingGeneralAndAdministrative": "61000000", "netIncomeFromContinuingOperations": "69000000" }, "balance": { "goodwill": "3117000000", "inventory": "744000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9887000000", "longTermDebt": "5186000000", "shortTermDebt": "109000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "762000000", "reportedCurrency": "USD", "retainedEarnings": "922000000", "totalLiabilities": "7403000000", "otherCurrentAssets": "263000000", "totalCurrentAssets": "4075000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2863000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5812000000", "currentAccountsPayable": "225000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1284000000", "shortLongTermDebtTotal": "5385000000", "totalShareholderEquity": "2484000000", "capitalLeaseObligations": "199000000", "otherCurrentLiabilities": "539000000", "totalCurrentLiabilities": "1161000000", "otherNonCurrentLiabilities": "132000000", "totalNonCurrentLiabilities": "6242000000", "cashAndShortTermInvestments": "205000000", "commonStockSharesOutstanding": "41700000", "intangibleAssetsExcludingGoodwill": "762000000", "cashAndCashEquivalentsAtCarryingValue": "205000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69000000", "profitLoss": "None", "dividendPayout": "28000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-2000000", "operatingCashflow": "-48000000", "capitalExpenditures": "20000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "51000000", "cashflowFromInvestment": "-25000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "36000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1246000000, "cost_of_revenue": 759000000, "gross_profit": 487000000, "research_and_development": null, "selling_general_admin": 61000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 136000000, "depreciation_amortisation": 38000000, "ebitda": 174000000, "interest_expense": 42000000, "interest_income": null, "other_non_operating": null, "pretax_income": 94000000, "tax_provision": 25000000, "effective_tax_rate": null, "net_income": 69000000, "net_income_continuing_ops": 69000000, "net_income_to_common": 69000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 205000000, "short_term_investments": null, "net_receivables": 2863000000, "inventory": 744000000, "other_current_assets": null, "total_current_assets": 4075000000, "net_ppe": null, "goodwill": 3117000000, "intangible_assets": 762000000, "goodwill_and_intangibles": 3879000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5812000000, "total_assets": 9887000000, "short_term_debt": 109000000, "accounts_payable": 225000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1161000000, "long_term_debt": 5186000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6242000000, "total_liabilities": 7403000000, "total_debt": 5295000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 922000000, "total_equity": 2484000000, "shares_outstanding": 41700000, "operating_cash_flow": -48000000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25000000, "dividends_paid": 28000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 51000000, "free_cash_flow": -28000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "136000000", "ebitda": "174000000", "netIncome": "69000000", "grossProfit": "487000000", "depreciation": "None", "totalRevenue": "1246000000", "costOfRevenue": "759000000", "interestIncome": "42000000", "incomeBeforeTax": "94000000", "interestExpense": "42000000", "operatingIncome": "151000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "25000000", "reportedCurrency": "USD", "netInterestIncome": "-42000000", "nonInterestIncome": "None", "operatingExpenses": "336000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "759000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38000000", "sellingGeneralAndAdministrative": "61000000", "netIncomeFromContinuingOperations": "69000000" }, "balance": { "goodwill": "3117000000", "inventory": "744000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9887000000", "longTermDebt": "5186000000", "shortTermDebt": "109000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "762000000", "reportedCurrency": "USD", "retainedEarnings": "922000000", "totalLiabilities": "7403000000", "otherCurrentAssets": "263000000", "totalCurrentAssets": "4075000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2863000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5812000000", "currentAccountsPayable": "225000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1284000000", "shortLongTermDebtTotal": "5385000000", "totalShareholderEquity": "2484000000", "capitalLeaseObligations": "199000000", "otherCurrentLiabilities": "539000000", "totalCurrentLiabilities": "1161000000", "otherNonCurrentLiabilities": "132000000", "totalNonCurrentLiabilities": "6242000000", "cashAndShortTermInvestments": "205000000", "commonStockSharesOutstanding": "41700000", "intangibleAssetsExcludingGoodwill": "762000000", "cashAndCashEquivalentsAtCarryingValue": "205000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69000000", "profitLoss": "None", "dividendPayout": "28000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-2000000", "operatingCashflow": "-48000000", "capitalExpenditures": "20000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "51000000", "cashflowFromInvestment": "-25000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "36000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:41.378306+00:00", "is_restated": false, "income_statement": { "revenue": 1200000000, "cost_of_revenue": 719000000, "gross_profit": 481000000, "ebit": 142000000, "ebitda": 180000000, "pretax_income": 102000000, "tax_provision": 45000000, "net_income": 56000000, "net_income_to_common": 56000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 196000000, "total_current_assets": 4059000000, "total_assets": 9882000000, "short_term_debt": 0, "long_term_debt": 5099000000, "total_debt": 5099000000, "total_liabilities": 7447000000, "total_equity": 2435000000, "shares_outstanding": 42000000, "goodwill_and_intangibles": 3892000000 }, "cash_flow": { "operating_cash_flow": 8000000, "capital_expenditure": 14000000, "free_cash_flow": 22000000, "dividends_paid": 55000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349121, "ticker_id": 4193, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:41.378306+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "142000000", "ebitda": "180000000", "netIncome": "56000000", "grossProfit": "481000000", "depreciation": "None", "totalRevenue": "1200000000", "costOfRevenue": "719000000", "interestIncome": "40000000", "incomeBeforeTax": "102000000", "interestExpense": "40000000", "operatingIncome": "148000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "45000000", "reportedCurrency": "USD", "netInterestIncome": "-40000000", "nonInterestIncome": "None", "operatingExpenses": "333000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "719000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38000000", "sellingGeneralAndAdministrative": "61000000", "netIncomeFromContinuingOperations": "57000000" }, "balance": { "goodwill": "3117000000", "inventory": "737000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9882000000", "longTermDebt": "5099000000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "775000000", "reportedCurrency": "USD", "retainedEarnings": "881000000", "totalLiabilities": "7447000000", "otherCurrentAssets": "291000000", "totalCurrentAssets": "4059000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2835000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5823000000", "currentAccountsPayable": "251000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1166000000", "shortLongTermDebtTotal": "5298000000", "totalShareholderEquity": "2435000000", "capitalLeaseObligations": "199000000", "otherCurrentLiabilities": "634000000", "totalCurrentLiabilities": "1327000000", "otherNonCurrentLiabilities": "134000000", "totalNonCurrentLiabilities": "6120000000", "cashAndShortTermInvestments": "196000000", "commonStockSharesOutstanding": "42000000", "intangibleAssetsExcludingGoodwill": "775000000", "cashAndCashEquivalentsAtCarryingValue": "196000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57000000", "profitLoss": "None", "dividendPayout": "55000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "1000000", "operatingCashflow": "8000000", "capitalExpenditures": "14000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32000000", "cashflowFromInvestment": "-18000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1200000000, "cost_of_revenue": 719000000, "gross_profit": 481000000, "research_and_development": null, "selling_general_admin": 61000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 142000000, "depreciation_amortisation": 38000000, "ebitda": 180000000, "interest_expense": 40000000, "interest_income": null, "other_non_operating": null, "pretax_income": 102000000, "tax_provision": 45000000, "effective_tax_rate": null, "net_income": 56000000, "net_income_continuing_ops": 57000000, "net_income_to_common": 56000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 196000000, "short_term_investments": null, "net_receivables": 2835000000, "inventory": 737000000, "other_current_assets": null, "total_current_assets": 4059000000, "net_ppe": null, "goodwill": 3117000000, "intangible_assets": 775000000, "goodwill_and_intangibles": 3892000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5823000000, "total_assets": 9882000000, "short_term_debt": 0, "accounts_payable": 251000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1327000000, "long_term_debt": 5099000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6120000000, "total_liabilities": 7447000000, "total_debt": 5099000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 881000000, "total_equity": 2435000000, "shares_outstanding": 42000000, "operating_cash_flow": 8000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18000000, "dividends_paid": 55000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32000000, "free_cash_flow": 22000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "142000000", "ebitda": "180000000", "netIncome": "56000000", "grossProfit": "481000000", "depreciation": "None", "totalRevenue": "1200000000", "costOfRevenue": "719000000", "interestIncome": "40000000", "incomeBeforeTax": "102000000", "interestExpense": "40000000", "operatingIncome": "148000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "45000000", "reportedCurrency": "USD", "netInterestIncome": "-40000000", "nonInterestIncome": "None", "operatingExpenses": "333000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "719000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38000000", "sellingGeneralAndAdministrative": "61000000", "netIncomeFromContinuingOperations": "57000000" }, "balance": { "goodwill": "3117000000", "inventory": "737000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9882000000", "longTermDebt": "5099000000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "775000000", "reportedCurrency": "USD", "retainedEarnings": "881000000", "totalLiabilities": "7447000000", "otherCurrentAssets": "291000000", "totalCurrentAssets": "4059000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2835000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5823000000", "currentAccountsPayable": "251000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1166000000", "shortLongTermDebtTotal": "5298000000", "totalShareholderEquity": "2435000000", "capitalLeaseObligations": "199000000", "otherCurrentLiabilities": "634000000", "totalCurrentLiabilities": "1327000000", "otherNonCurrentLiabilities": "134000000", "totalNonCurrentLiabilities": "6120000000", "cashAndShortTermInvestments": "196000000", "commonStockSharesOutstanding": "42000000", "intangibleAssetsExcludingGoodwill": "775000000", "cashAndCashEquivalentsAtCarryingValue": "196000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57000000", "profitLoss": "None", "dividendPayout": "55000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "1000000", "operatingCashflow": "8000000", "capitalExpenditures": "14000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32000000", "cashflowFromInvestment": "-18000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:41.378306+00:00", "is_restated": false, "income_statement": { "revenue": 1327000000, "cost_of_revenue": 845000000, "gross_profit": 482000000, "ebit": 98000000, "ebitda": 135000000, "pretax_income": 59000000, "tax_provision": 10000000, "net_income": 50000000, "net_income_to_common": 50000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 197000000, "total_current_assets": 4090000000, "total_assets": 9808000000, "short_term_debt": 0, "long_term_debt": 5026000000, "total_debt": 5026000000, "total_liabilities": 7367000000, "total_equity": 2442000000, "shares_outstanding": 42100000, "goodwill_and_intangibles": 3907000000 }, "cash_flow": { "operating_cash_flow": 100000000, "capital_expenditure": 14000000, "free_cash_flow": 114000000, "dividends_paid": 26000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349122, "ticker_id": 4193, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:41.378306+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "98000000", "ebitda": "135000000", "netIncome": "50000000", "grossProfit": "482000000", "depreciation": "None", "totalRevenue": "1327000000", "costOfRevenue": "845000000", "interestIncome": "39000000", "incomeBeforeTax": "59000000", "interestExpense": "39000000", "operatingIncome": "139000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "10000000", "reportedCurrency": "USD", "netInterestIncome": "-39000000", "nonInterestIncome": "None", "operatingExpenses": "343000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "845000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37000000", "sellingGeneralAndAdministrative": "64000000", "netIncomeFromContinuingOperations": "49000000" }, "balance": { "goodwill": "3117000000", "inventory": "735000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9808000000", "longTermDebt": "5026000000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "790000000", "reportedCurrency": "USD", "retainedEarnings": "852000000", "totalLiabilities": "7367000000", "otherCurrentAssets": "331000000", "totalCurrentAssets": "4090000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2827000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5718000000", "currentAccountsPayable": "343000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1170000000", "shortLongTermDebtTotal": "5225000000", "totalShareholderEquity": "2442000000", "capitalLeaseObligations": "199000000", "otherCurrentLiabilities": "604000000", "totalCurrentLiabilities": "1301000000", "otherNonCurrentLiabilities": "139000000", "totalNonCurrentLiabilities": "6066000000", "cashAndShortTermInvestments": "197000000", "commonStockSharesOutstanding": "42100000", "intangibleAssetsExcludingGoodwill": "790000000", "cashAndCashEquivalentsAtCarryingValue": "197000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49000000", "profitLoss": "None", "dividendPayout": "26000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "18000000", "operatingCashflow": "100000000", "capitalExpenditures": "14000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106000000", "cashflowFromInvestment": "-9000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1327000000, "cost_of_revenue": 845000000, "gross_profit": 482000000, "research_and_development": null, "selling_general_admin": 64000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 98000000, "depreciation_amortisation": 37000000, "ebitda": 135000000, "interest_expense": 39000000, "interest_income": null, "other_non_operating": null, "pretax_income": 59000000, "tax_provision": 10000000, "effective_tax_rate": null, "net_income": 50000000, "net_income_continuing_ops": 49000000, "net_income_to_common": 50000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 197000000, "short_term_investments": null, "net_receivables": 2827000000, "inventory": 735000000, "other_current_assets": null, "total_current_assets": 4090000000, "net_ppe": null, "goodwill": 3117000000, "intangible_assets": 790000000, "goodwill_and_intangibles": 3907000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5718000000, "total_assets": 9808000000, "short_term_debt": 0, "accounts_payable": 343000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1301000000, "long_term_debt": 5026000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6066000000, "total_liabilities": 7367000000, "total_debt": 5026000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 852000000, "total_equity": 2442000000, "shares_outstanding": 42100000, "operating_cash_flow": 100000000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9000000, "dividends_paid": 26000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -106000000, "free_cash_flow": 114000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "98000000", "ebitda": "135000000", "netIncome": "50000000", "grossProfit": "482000000", "depreciation": "None", "totalRevenue": "1327000000", "costOfRevenue": "845000000", "interestIncome": "39000000", "incomeBeforeTax": "59000000", "interestExpense": "39000000", "operatingIncome": "139000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "10000000", "reportedCurrency": "USD", "netInterestIncome": "-39000000", "nonInterestIncome": "None", "operatingExpenses": "343000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "845000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37000000", "sellingGeneralAndAdministrative": "64000000", "netIncomeFromContinuingOperations": "49000000" }, "balance": { "goodwill": "3117000000", "inventory": "735000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9808000000", "longTermDebt": "5026000000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "790000000", "reportedCurrency": "USD", "retainedEarnings": "852000000", "totalLiabilities": "7367000000", "otherCurrentAssets": "331000000", "totalCurrentAssets": "4090000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2827000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5718000000", "currentAccountsPayable": "343000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1170000000", "shortLongTermDebtTotal": "5225000000", "totalShareholderEquity": "2442000000", "capitalLeaseObligations": "199000000", "otherCurrentLiabilities": "604000000", "totalCurrentLiabilities": "1301000000", "otherNonCurrentLiabilities": "139000000", "totalNonCurrentLiabilities": "6066000000", "cashAndShortTermInvestments": "197000000", "commonStockSharesOutstanding": "42100000", "intangibleAssetsExcludingGoodwill": "790000000", "cashAndCashEquivalentsAtCarryingValue": "197000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49000000", "profitLoss": "None", "dividendPayout": "26000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "18000000", "operatingCashflow": "100000000", "capitalExpenditures": "14000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106000000", "cashflowFromInvestment": "-9000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:41.378306+00:00", "is_restated": false, "income_statement": { "revenue": 1305000000, "cost_of_revenue": 113000000, "gross_profit": 1192000000, "ebit": 158000000, "ebitda": 194000000, "pretax_income": 50000000, "tax_provision": -34000000, "net_income": 84000000, "net_income_to_common": 84000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 197000000, "total_current_assets": 4043000000, "total_assets": 9740000000, "short_term_debt": 0, "long_term_debt": 5088000000, "total_debt": 5088000000, "total_liabilities": 7321000000, "total_equity": 2419000000, "shares_outstanding": 42100000, "goodwill_and_intangibles": 3924000000 }, "cash_flow": { "operating_cash_flow": 72000000, "capital_expenditure": 14000000, "free_cash_flow": 86000000, "dividends_paid": 81000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349124, "ticker_id": 4193, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:41.378306+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "158000000", "ebitda": "194000000", "netIncome": "84000000", "grossProfit": "1192000000", "depreciation": "None", "totalRevenue": "1305000000", "costOfRevenue": "113000000", "interestIncome": "40000000", "incomeBeforeTax": "50000000", "interestExpense": "40000000", "operatingIncome": "902000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-34000000", "reportedCurrency": "USD", "netInterestIncome": "-40000000", "nonInterestIncome": "None", "operatingExpenses": "290000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "113000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36000000", "sellingGeneralAndAdministrative": "62000000", "netIncomeFromContinuingOperations": "84000000" }, "balance": { "goodwill": "3117000000", "inventory": "769000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9740000000", "longTermDebt": "5088000000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "807000000", "reportedCurrency": "USD", "retainedEarnings": "830000000", "totalLiabilities": "7321000000", "otherCurrentAssets": "350000000", "totalCurrentAssets": "4043000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2727000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5697000000", "currentAccountsPayable": "243000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1165000000", "shortLongTermDebtTotal": "5286000000", "totalShareholderEquity": "2419000000", "capitalLeaseObligations": "198000000", "otherCurrentLiabilities": "587000000", "totalCurrentLiabilities": "1180000000", "otherNonCurrentLiabilities": "125000000", "totalNonCurrentLiabilities": "6141000000", "cashAndShortTermInvestments": "197000000", "commonStockSharesOutstanding": "42100000", "intangibleAssetsExcludingGoodwill": "807000000", "cashAndCashEquivalentsAtCarryingValue": "197000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "84000000", "profitLoss": "None", "dividendPayout": "81000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-55000000", "operatingCashflow": "72000000", "capitalExpenditures": "14000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "33000000", "cashflowFromInvestment": "-18000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1305000000, "cost_of_revenue": 113000000, "gross_profit": 1192000000, "research_and_development": null, "selling_general_admin": 62000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 158000000, "depreciation_amortisation": 36000000, "ebitda": 194000000, "interest_expense": 40000000, "interest_income": null, "other_non_operating": null, "pretax_income": 50000000, "tax_provision": -34000000, "effective_tax_rate": null, "net_income": 84000000, "net_income_continuing_ops": 84000000, "net_income_to_common": 84000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 197000000, "short_term_investments": null, "net_receivables": 2727000000, "inventory": 769000000, "other_current_assets": null, "total_current_assets": 4043000000, "net_ppe": null, "goodwill": 3117000000, "intangible_assets": 807000000, "goodwill_and_intangibles": 3924000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5697000000, "total_assets": 9740000000, "short_term_debt": 0, "accounts_payable": 243000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1180000000, "long_term_debt": 5088000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6141000000, "total_liabilities": 7321000000, "total_debt": 5088000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 830000000, "total_equity": 2419000000, "shares_outstanding": 42100000, "operating_cash_flow": 72000000, "stock_based_compensation": 8000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18000000, "dividends_paid": 81000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 33000000, "free_cash_flow": 86000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "158000000", "ebitda": "194000000", "netIncome": "84000000", "grossProfit": "1192000000", "depreciation": "None", "totalRevenue": "1305000000", "costOfRevenue": "113000000", "interestIncome": "40000000", "incomeBeforeTax": "50000000", "interestExpense": "40000000", "operatingIncome": "902000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-34000000", "reportedCurrency": "USD", "netInterestIncome": "-40000000", "nonInterestIncome": "None", "operatingExpenses": "290000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "113000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36000000", "sellingGeneralAndAdministrative": "62000000", "netIncomeFromContinuingOperations": "84000000" }, "balance": { "goodwill": "3117000000", "inventory": "769000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9740000000", "longTermDebt": "5088000000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "807000000", "reportedCurrency": "USD", "retainedEarnings": "830000000", "totalLiabilities": "7321000000", "otherCurrentAssets": "350000000", "totalCurrentAssets": "4043000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2727000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5697000000", "currentAccountsPayable": "243000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1165000000", "shortLongTermDebtTotal": "5286000000", "totalShareholderEquity": "2419000000", "capitalLeaseObligations": "198000000", "otherCurrentLiabilities": "587000000", "totalCurrentLiabilities": "1180000000", "otherNonCurrentLiabilities": "125000000", "totalNonCurrentLiabilities": "6141000000", "cashAndShortTermInvestments": "197000000", "commonStockSharesOutstanding": "42100000", "intangibleAssetsExcludingGoodwill": "807000000", "cashAndCashEquivalentsAtCarryingValue": "197000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "84000000", "profitLoss": "None", "dividendPayout": "81000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-55000000", "operatingCashflow": "72000000", "capitalExpenditures": "14000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "33000000", "cashflowFromInvestment": "-18000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "81000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:41.378306+00:00", "is_restated": false, "income_statement": { "revenue": 1140000000, "cost_of_revenue": 710000000, "gross_profit": 430000000, "ebit": 91000000, "ebitda": 126000000, "pretax_income": 48000000, "tax_provision": 10000000, "net_income": 37000000, "net_income_to_common": 37000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 206000000, "total_current_assets": 3778000000, "total_assets": 9611000000, "short_term_debt": -534000000, "long_term_debt": 5034000000, "total_debt": 4500000000, "total_liabilities": 7239000000, "total_equity": 2372000000, "shares_outstanding": 42200000, "goodwill_and_intangibles": 3939000000 }, "cash_flow": { "operating_cash_flow": 30000000, "capital_expenditure": 13000000, "free_cash_flow": 43000000, "dividends_paid": 27000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349125, "ticker_id": 4193, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:41.378306+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "91000000", "ebitda": "126000000", "netIncome": "37000000", "grossProfit": "430000000", "depreciation": "None", "totalRevenue": "1140000000", "costOfRevenue": "710000000", "interestIncome": "None", "incomeBeforeTax": "48000000", "interestExpense": "43000000", "operatingIncome": "115000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "10000000", "reportedCurrency": "USD", "netInterestIncome": "-43000000", "nonInterestIncome": "None", "operatingExpenses": "315000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "710000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35000000", "sellingGeneralAndAdministrative": "54000000", "netIncomeFromContinuingOperations": "38000000" }, "balance": { "goodwill": "3117000000", "inventory": "643000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9611000000", "longTermDebt": "5034000000", "shortTermDebt": "-534000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "822000000", "reportedCurrency": "USD", "retainedEarnings": "773000000", "totalLiabilities": "7239000000", "otherCurrentAssets": "251000000", "totalCurrentAssets": "3778000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2678000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5833000000", "currentAccountsPayable": "198000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5232000000", "totalShareholderEquity": "2372000000", "capitalLeaseObligations": "198000000", "otherCurrentLiabilities": "534000000", "totalCurrentLiabilities": "1150000000", "otherNonCurrentLiabilities": "142000000", "totalNonCurrentLiabilities": "6089000000", "cashAndShortTermInvestments": "206000000", "commonStockSharesOutstanding": "42200000", "intangibleAssetsExcludingGoodwill": "822000000", "cashAndCashEquivalentsAtCarryingValue": "206000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37000000", "profitLoss": "None", "dividendPayout": "27000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-13000000", "operatingCashflow": "30000000", "capitalExpenditures": "13000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-102000000", "cashflowFromInvestment": "-19000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1140000000, "cost_of_revenue": 710000000, "gross_profit": 430000000, "research_and_development": null, "selling_general_admin": 54000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 91000000, "depreciation_amortisation": 35000000, "ebitda": 126000000, "interest_expense": 43000000, "interest_income": null, "other_non_operating": null, "pretax_income": 48000000, "tax_provision": 10000000, "effective_tax_rate": null, "net_income": 37000000, "net_income_continuing_ops": 38000000, "net_income_to_common": 37000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 206000000, "short_term_investments": null, "net_receivables": 2678000000, "inventory": 643000000, "other_current_assets": null, "total_current_assets": 3778000000, "net_ppe": null, "goodwill": 3117000000, "intangible_assets": 822000000, "goodwill_and_intangibles": 3939000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5833000000, "total_assets": 9611000000, "short_term_debt": -534000000, "accounts_payable": 198000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1150000000, "long_term_debt": 5034000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6089000000, "total_liabilities": 7239000000, "total_debt": 4500000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 773000000, "total_equity": 2372000000, "shares_outstanding": 42200000, "operating_cash_flow": 30000000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19000000, "dividends_paid": 27000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -102000000, "free_cash_flow": 43000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "91000000", "ebitda": "126000000", "netIncome": "37000000", "grossProfit": "430000000", "depreciation": "None", "totalRevenue": "1140000000", "costOfRevenue": "710000000", "interestIncome": "None", "incomeBeforeTax": "48000000", "interestExpense": "43000000", "operatingIncome": "115000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "10000000", "reportedCurrency": "USD", "netInterestIncome": "-43000000", "nonInterestIncome": "None", "operatingExpenses": "315000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "710000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35000000", "sellingGeneralAndAdministrative": "54000000", "netIncomeFromContinuingOperations": "38000000" }, "balance": { "goodwill": "3117000000", "inventory": "643000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9611000000", "longTermDebt": "5034000000", "shortTermDebt": "-534000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "822000000", "reportedCurrency": "USD", "retainedEarnings": "773000000", "totalLiabilities": "7239000000", "otherCurrentAssets": "251000000", "totalCurrentAssets": "3778000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2678000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5833000000", "currentAccountsPayable": "198000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5232000000", "totalShareholderEquity": "2372000000", "capitalLeaseObligations": "198000000", "otherCurrentLiabilities": "534000000", "totalCurrentLiabilities": "1150000000", "otherNonCurrentLiabilities": "142000000", "totalNonCurrentLiabilities": "6089000000", "cashAndShortTermInvestments": "206000000", "commonStockSharesOutstanding": "42200000", "intangibleAssetsExcludingGoodwill": "822000000", "cashAndCashEquivalentsAtCarryingValue": "206000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37000000", "profitLoss": "None", "dividendPayout": "27000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-13000000", "operatingCashflow": "30000000", "capitalExpenditures": "13000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-102000000", "cashflowFromInvestment": "-19000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:41.378306+00:00", "is_restated": false, "income_statement": { "revenue": 1195000000, "cost_of_revenue": 729000000, "gross_profit": 466000000, "ebit": 121000000, "ebitda": 159000000, "pretax_income": 81000000, "tax_provision": 35000000, "net_income": 47000000, "net_income_to_common": 47000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 237000000, "total_current_assets": 3945000000, "total_assets": 9867000000, "short_term_debt": 174000000, "long_term_debt": 5092000000, "total_debt": 5266000000, "total_liabilities": 7489000000, "total_equity": 2379000000, "shares_outstanding": 42200000, "goodwill_and_intangibles": 3956000000 }, "cash_flow": { "operating_cash_flow": 3000000, "capital_expenditure": 16000000, "free_cash_flow": 19000000, "dividends_paid": 54000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349126, "ticker_id": 4193, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:41.378306+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "121000000", "ebitda": "159000000", "netIncome": "47000000", "grossProfit": "466000000", "depreciation": "None", "totalRevenue": "1195000000", "costOfRevenue": "729000000", "interestIncome": "None", "incomeBeforeTax": "81000000", "interestExpense": "40000000", "operatingIncome": "142000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "35000000", "reportedCurrency": "USD", "netInterestIncome": "-40000000", "nonInterestIncome": "None", "operatingExpenses": "324000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "729000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38000000", "sellingGeneralAndAdministrative": "63000000", "netIncomeFromContinuingOperations": "46000000" }, "balance": { "goodwill": "3117000000", "inventory": "637000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9867000000", "longTermDebt": "5092000000", "shortTermDebt": "174000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "839000000", "reportedCurrency": "USD", "retainedEarnings": "763000000", "totalLiabilities": "7489000000", "otherCurrentAssets": "313000000", "totalCurrentAssets": "3945000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2758000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5922000000", "currentAccountsPayable": "221000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5289000000", "totalShareholderEquity": "2379000000", "capitalLeaseObligations": "197000000", "otherCurrentLiabilities": "593000000", "totalCurrentLiabilities": "1296000000", "otherNonCurrentLiabilities": "227000000", "totalNonCurrentLiabilities": "6193000000", "cashAndShortTermInvestments": "237000000", "commonStockSharesOutstanding": "42200000", "intangibleAssetsExcludingGoodwill": "839000000", "cashAndCashEquivalentsAtCarryingValue": "237000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47000000", "profitLoss": "None", "dividendPayout": "54000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "17000000", "operatingCashflow": "3000000", "capitalExpenditures": "16000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43000000", "cashflowFromInvestment": "-69000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1195000000, "cost_of_revenue": 729000000, "gross_profit": 466000000, "research_and_development": null, "selling_general_admin": 63000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 121000000, "depreciation_amortisation": 38000000, "ebitda": 159000000, "interest_expense": 40000000, "interest_income": null, "other_non_operating": null, "pretax_income": 81000000, "tax_provision": 35000000, "effective_tax_rate": null, "net_income": 47000000, "net_income_continuing_ops": 46000000, "net_income_to_common": 47000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 237000000, "short_term_investments": null, "net_receivables": 2758000000, "inventory": 637000000, "other_current_assets": null, "total_current_assets": 3945000000, "net_ppe": null, "goodwill": 3117000000, "intangible_assets": 839000000, "goodwill_and_intangibles": 3956000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5922000000, "total_assets": 9867000000, "short_term_debt": 174000000, "accounts_payable": 221000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1296000000, "long_term_debt": 5092000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6193000000, "total_liabilities": 7489000000, "total_debt": 5266000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 763000000, "total_equity": 2379000000, "shares_outstanding": 42200000, "operating_cash_flow": 3000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -69000000, "dividends_paid": 54000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 43000000, "free_cash_flow": 19000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "121000000", "ebitda": "159000000", "netIncome": "47000000", "grossProfit": "466000000", "depreciation": "None", "totalRevenue": "1195000000", "costOfRevenue": "729000000", "interestIncome": "None", "incomeBeforeTax": "81000000", "interestExpense": "40000000", "operatingIncome": "142000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "35000000", "reportedCurrency": "USD", "netInterestIncome": "-40000000", "nonInterestIncome": "None", "operatingExpenses": "324000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "729000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38000000", "sellingGeneralAndAdministrative": "63000000", "netIncomeFromContinuingOperations": "46000000" }, "balance": { "goodwill": "3117000000", "inventory": "637000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9867000000", "longTermDebt": "5092000000", "shortTermDebt": "174000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "839000000", "reportedCurrency": "USD", "retainedEarnings": "763000000", "totalLiabilities": "7489000000", "otherCurrentAssets": "313000000", "totalCurrentAssets": "3945000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2758000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5922000000", "currentAccountsPayable": "221000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5289000000", "totalShareholderEquity": "2379000000", "capitalLeaseObligations": "197000000", "otherCurrentLiabilities": "593000000", "totalCurrentLiabilities": "1296000000", "otherNonCurrentLiabilities": "227000000", "totalNonCurrentLiabilities": "6193000000", "cashAndShortTermInvestments": "237000000", "commonStockSharesOutstanding": "42200000", "intangibleAssetsExcludingGoodwill": "839000000", "cashAndCashEquivalentsAtCarryingValue": "237000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47000000", "profitLoss": "None", "dividendPayout": "54000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "17000000", "operatingCashflow": "3000000", "capitalExpenditures": "16000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43000000", "cashflowFromInvestment": "-69000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:41.378306+00:00", "is_restated": false, "income_statement": { "revenue": 1194000000, "cost_of_revenue": 727000000, "gross_profit": 467000000, "ebit": 142000000, "ebitda": 178000000, "pretax_income": 64000000, "tax_provision": 31000000, "net_income": 35000000, "net_income_to_common": 35000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 248000000, "total_current_assets": 3936000000, "total_assets": 9680000000, "short_term_debt": 275000000, "long_term_debt": 4956000000, "total_debt": 5231000000, "total_liabilities": 7298000000, "total_equity": 2382000000, "shares_outstanding": 42500000, "goodwill_and_intangibles": 3971000000 }, "cash_flow": { "operating_cash_flow": 83000000, "capital_expenditure": 26000000, "free_cash_flow": 109000000, "dividends_paid": 26000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349127, "ticker_id": 4193, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:41.378306+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "142000000", "ebitda": "178000000", "netIncome": "35000000", "grossProfit": "467000000", "depreciation": "None", "totalRevenue": "1194000000", "costOfRevenue": "727000000", "interestIncome": "None", "incomeBeforeTax": "64000000", "interestExpense": "39000000", "operatingIncome": "142000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "31000000", "reportedCurrency": "USD", "netInterestIncome": "-39000000", "nonInterestIncome": "None", "operatingExpenses": "325000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "727000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36000000", "sellingGeneralAndAdministrative": "84000000", "netIncomeFromContinuingOperations": "33000000" }, "balance": { "goodwill": "3117000000", "inventory": "634000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9680000000", "longTermDebt": "4956000000", "shortTermDebt": "275000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "854000000", "reportedCurrency": "USD", "retainedEarnings": "742000000", "totalLiabilities": "7298000000", "otherCurrentAssets": "326000000", "totalCurrentAssets": "3936000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2728000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5744000000", "currentAccountsPayable": "362000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5145000000", "totalShareholderEquity": "2382000000", "capitalLeaseObligations": "189000000", "otherCurrentLiabilities": "548000000", "totalCurrentLiabilities": "1292000000", "otherNonCurrentLiabilities": "249000000", "totalNonCurrentLiabilities": "6006000000", "cashAndShortTermInvestments": "248000000", "commonStockSharesOutstanding": "42500000", "intangibleAssetsExcludingGoodwill": "854000000", "cashAndCashEquivalentsAtCarryingValue": "248000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35000000", "profitLoss": "None", "dividendPayout": "26000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "7000000", "operatingCashflow": "83000000", "capitalExpenditures": "26000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13000000", "cashflowFromInvestment": "-27000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1194000000, "cost_of_revenue": 727000000, "gross_profit": 467000000, "research_and_development": null, "selling_general_admin": 84000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 142000000, "depreciation_amortisation": 36000000, "ebitda": 178000000, "interest_expense": 39000000, "interest_income": null, "other_non_operating": null, "pretax_income": 64000000, "tax_provision": 31000000, "effective_tax_rate": null, "net_income": 35000000, "net_income_continuing_ops": 33000000, "net_income_to_common": 35000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 248000000, "short_term_investments": null, "net_receivables": 2728000000, "inventory": 634000000, "other_current_assets": null, "total_current_assets": 3936000000, "net_ppe": null, "goodwill": 3117000000, "intangible_assets": 854000000, "goodwill_and_intangibles": 3971000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5744000000, "total_assets": 9680000000, "short_term_debt": 275000000, "accounts_payable": 362000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1292000000, "long_term_debt": 4956000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6006000000, "total_liabilities": 7298000000, "total_debt": 5231000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 742000000, "total_equity": 2382000000, "shares_outstanding": 42500000, "operating_cash_flow": 83000000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27000000, "dividends_paid": 26000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13000000, "free_cash_flow": 109000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "142000000", "ebitda": "178000000", "netIncome": "35000000", "grossProfit": "467000000", "depreciation": "None", "totalRevenue": "1194000000", "costOfRevenue": "727000000", "interestIncome": "None", "incomeBeforeTax": "64000000", "interestExpense": "39000000", "operatingIncome": "142000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "31000000", "reportedCurrency": "USD", "netInterestIncome": "-39000000", "nonInterestIncome": "None", "operatingExpenses": "325000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "727000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36000000", "sellingGeneralAndAdministrative": "84000000", "netIncomeFromContinuingOperations": "33000000" }, "balance": { "goodwill": "3117000000", "inventory": "634000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9680000000", "longTermDebt": "4956000000", "shortTermDebt": "275000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "854000000", "reportedCurrency": "USD", "retainedEarnings": "742000000", "totalLiabilities": "7298000000", "otherCurrentAssets": "326000000", "totalCurrentAssets": "3936000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2728000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5744000000", "currentAccountsPayable": "362000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5145000000", "totalShareholderEquity": "2382000000", "capitalLeaseObligations": "189000000", "otherCurrentLiabilities": "548000000", "totalCurrentLiabilities": "1292000000", "otherNonCurrentLiabilities": "249000000", "totalNonCurrentLiabilities": "6006000000", "cashAndShortTermInvestments": "248000000", "commonStockSharesOutstanding": "42500000", "intangibleAssetsExcludingGoodwill": "854000000", "cashAndCashEquivalentsAtCarryingValue": "248000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35000000", "profitLoss": "None", "dividendPayout": "26000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "7000000", "operatingCashflow": "83000000", "capitalExpenditures": "26000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13000000", "cashflowFromInvestment": "-27000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:41.378306+00:00", "is_restated": false, "income_statement": { "revenue": 743000000, "cost_of_revenue": 344000000, "gross_profit": 399000000, "ebit": 107000000, "ebitda": 140000000, "pretax_income": 66000000, "tax_provision": 24000000, "net_income": 42000000, "net_income_to_common": 42000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 265000000, "total_current_assets": 3734000000, "total_assets": 9453000000, "short_term_debt": 57000000, "long_term_debt": 5057000000, "total_debt": 5114000000, "total_liabilities": 7043000000, "total_equity": 2408000000, "shares_outstanding": 43300000, "goodwill_and_intangibles": 3985000000 }, "cash_flow": { "operating_cash_flow": 122000000, "capital_expenditure": 29000000, "free_cash_flow": 151000000, "dividends_paid": 80000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349129, "ticker_id": 4193, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:41.378306+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "107000000", "ebitda": "140000000", "netIncome": "42000000", "grossProfit": "399000000", "depreciation": "None", "totalRevenue": "743000000", "costOfRevenue": "344000000", "interestIncome": "36000000", "incomeBeforeTax": "66000000", "interestExpense": "36000000", "operatingIncome": "140000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "24000000", "reportedCurrency": "USD", "netInterestIncome": "-36000000", "nonInterestIncome": "None", "operatingExpenses": "259000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "344000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33000000", "sellingGeneralAndAdministrative": "57000000", "netIncomeFromContinuingOperations": "42000000" }, "balance": { "goodwill": "3117000000", "inventory": "642000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9453000000", "longTermDebt": "5057000000", "shortTermDebt": "57000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "868000000", "reportedCurrency": "USD", "retainedEarnings": "734000000", "totalLiabilities": "7043000000", "otherCurrentAssets": "238000000", "totalCurrentAssets": "3734000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2589000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5719000000", "currentAccountsPayable": "238000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1250000000", "shortLongTermDebtTotal": "5114000000", "totalShareholderEquity": "2408000000", "capitalLeaseObligations": "188000000", "otherCurrentLiabilities": "495000000", "totalCurrentLiabilities": "1161000000", "otherNonCurrentLiabilities": "165000000", "totalNonCurrentLiabilities": "5882000000", "cashAndShortTermInvestments": "265000000", "commonStockSharesOutstanding": "43300000", "intangibleAssetsExcludingGoodwill": "868000000", "cashAndCashEquivalentsAtCarryingValue": "265000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42000000", "profitLoss": "None", "dividendPayout": "80000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "26000000", "operatingCashflow": "122000000", "capitalExpenditures": "29000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65000000", "cashflowFromInvestment": "-32000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-86000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 743000000, "cost_of_revenue": 344000000, "gross_profit": 399000000, "research_and_development": null, "selling_general_admin": 57000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 107000000, "depreciation_amortisation": 33000000, "ebitda": 140000000, "interest_expense": 36000000, "interest_income": null, "other_non_operating": null, "pretax_income": 66000000, "tax_provision": 24000000, "effective_tax_rate": null, "net_income": 42000000, "net_income_continuing_ops": 42000000, "net_income_to_common": 42000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 265000000, "short_term_investments": null, "net_receivables": 2589000000, "inventory": 642000000, "other_current_assets": null, "total_current_assets": 3734000000, "net_ppe": null, "goodwill": 3117000000, "intangible_assets": 868000000, "goodwill_and_intangibles": 3985000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5719000000, "total_assets": 9453000000, "short_term_debt": 57000000, "accounts_payable": 238000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1161000000, "long_term_debt": 5057000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5882000000, "total_liabilities": 7043000000, "total_debt": 5114000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 734000000, "total_equity": 2408000000, "shares_outstanding": 43300000, "operating_cash_flow": 122000000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32000000, "dividends_paid": 80000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -65000000, "free_cash_flow": 151000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "107000000", "ebitda": "140000000", "netIncome": "42000000", "grossProfit": "399000000", "depreciation": "None", "totalRevenue": "743000000", "costOfRevenue": "344000000", "interestIncome": "36000000", "incomeBeforeTax": "66000000", "interestExpense": "36000000", "operatingIncome": "140000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "24000000", "reportedCurrency": "USD", "netInterestIncome": "-36000000", "nonInterestIncome": "None", "operatingExpenses": "259000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "344000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33000000", "sellingGeneralAndAdministrative": "57000000", "netIncomeFromContinuingOperations": "42000000" }, "balance": { "goodwill": "3117000000", "inventory": "642000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9453000000", "longTermDebt": "5057000000", "shortTermDebt": "57000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "868000000", "reportedCurrency": "USD", "retainedEarnings": "734000000", "totalLiabilities": "7043000000", "otherCurrentAssets": "238000000", "totalCurrentAssets": "3734000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2589000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5719000000", "currentAccountsPayable": "238000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1250000000", "shortLongTermDebtTotal": "5114000000", "totalShareholderEquity": "2408000000", "capitalLeaseObligations": "188000000", "otherCurrentLiabilities": "495000000", "totalCurrentLiabilities": "1161000000", "otherNonCurrentLiabilities": "165000000", "totalNonCurrentLiabilities": "5882000000", "cashAndShortTermInvestments": "265000000", "commonStockSharesOutstanding": "43300000", "intangibleAssetsExcludingGoodwill": "868000000", "cashAndCashEquivalentsAtCarryingValue": "265000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42000000", "profitLoss": "None", "dividendPayout": "80000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "26000000", "operatingCashflow": "122000000", "capitalExpenditures": "29000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65000000", "cashflowFromInvestment": "-32000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-86000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:41.378306+00:00", "is_restated": false, "income_statement": { "revenue": 823000000, "cost_of_revenue": 342000000, "gross_profit": 481000000, "ebit": 177000000, "ebitda": 211000000, "pretax_income": 140000000, "tax_provision": 50000000, "net_income": 90000000, "net_income_to_common": 90000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 242000000, "total_current_assets": 3725000000, "total_assets": 9482000000, "short_term_debt": 18000000, "long_term_debt": 2028000000, "total_debt": 2046000000, "total_liabilities": 7004000000, "total_equity": 2476000000, "shares_outstanding": 43800000, "goodwill_and_intangibles": 4001000000 }, "cash_flow": { "operating_cash_flow": 77000000, "capital_expenditure": 26000000, "free_cash_flow": 103000000, "dividends_paid": 26000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349130, "ticker_id": 4193, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:41.378306+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "177000000", "ebitda": "211000000", "netIncome": "90000000", "grossProfit": "481000000", "depreciation": "None", "totalRevenue": "823000000", "costOfRevenue": "342000000", "interestIncome": "36000000", "incomeBeforeTax": "140000000", "interestExpense": "36000000", "operatingIncome": "211000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "50000000", "reportedCurrency": "USD", "netInterestIncome": "-36000000", "nonInterestIncome": "None", "operatingExpenses": "270000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1000000", "costofGoodsAndServicesSold": "342000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34000000", "sellingGeneralAndAdministrative": "64000000", "netIncomeFromContinuingOperations": "80000000" }, "balance": { "goodwill": "3117000000", "inventory": "660000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9482000000", "longTermDebt": "2028000000", "shortTermDebt": "18000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "884000000", "reportedCurrency": "USD", "retainedEarnings": "718000000", "totalLiabilities": "7004000000", "otherCurrentAssets": "2659000000", "totalCurrentAssets": "3725000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "164000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5757000000", "currentAccountsPayable": "209000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1221000000", "shortLongTermDebtTotal": "5146000000", "totalShareholderEquity": "2476000000", "capitalLeaseObligations": "186000000", "otherCurrentLiabilities": "554000000", "totalCurrentLiabilities": "781000000", "otherNonCurrentLiabilities": "3773000000", "totalNonCurrentLiabilities": "6223000000", "cashAndShortTermInvestments": "242000000", "commonStockSharesOutstanding": "43800000", "intangibleAssetsExcludingGoodwill": "884000000", "cashAndCashEquivalentsAtCarryingValue": "242000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "90000000", "profitLoss": "None", "dividendPayout": "26000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "30000000", "operatingCashflow": "77000000", "capitalExpenditures": "26000000", "changeInReceivables": "-25000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-155000000", "cashflowFromInvestment": "-16000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-94000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-82000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 823000000, "cost_of_revenue": 342000000, "gross_profit": 481000000, "research_and_development": null, "selling_general_admin": 64000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 177000000, "depreciation_amortisation": 34000000, "ebitda": 211000000, "interest_expense": 36000000, "interest_income": null, "other_non_operating": null, "pretax_income": 140000000, "tax_provision": 50000000, "effective_tax_rate": null, "net_income": 90000000, "net_income_continuing_ops": 80000000, "net_income_to_common": 90000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 242000000, "short_term_investments": null, "net_receivables": 164000000, "inventory": 660000000, "other_current_assets": null, "total_current_assets": 3725000000, "net_ppe": null, "goodwill": 3117000000, "intangible_assets": 884000000, "goodwill_and_intangibles": 4001000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5757000000, "total_assets": 9482000000, "short_term_debt": 18000000, "accounts_payable": 209000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 781000000, "long_term_debt": 2028000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6223000000, "total_liabilities": 7004000000, "total_debt": 2046000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 718000000, "total_equity": 2476000000, "shares_outstanding": 43800000, "operating_cash_flow": 77000000, "stock_based_compensation": 12000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16000000, "dividends_paid": 26000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -155000000, "free_cash_flow": 103000000, "net_change_in_cash": -94000000 }, "raw_data": { "income": { "ebit": "177000000", "ebitda": "211000000", "netIncome": "90000000", "grossProfit": "481000000", "depreciation": "None", "totalRevenue": "823000000", "costOfRevenue": "342000000", "interestIncome": "36000000", "incomeBeforeTax": "140000000", "interestExpense": "36000000", "operatingIncome": "211000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "50000000", "reportedCurrency": "USD", "netInterestIncome": "-36000000", "nonInterestIncome": "None", "operatingExpenses": "270000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1000000", "costofGoodsAndServicesSold": "342000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34000000", "sellingGeneralAndAdministrative": "64000000", "netIncomeFromContinuingOperations": "80000000" }, "balance": { "goodwill": "3117000000", "inventory": "660000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "9482000000", "longTermDebt": "2028000000", "shortTermDebt": "18000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "884000000", "reportedCurrency": "USD", "retainedEarnings": "718000000", "totalLiabilities": "7004000000", "otherCurrentAssets": "2659000000", "totalCurrentAssets": "3725000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "164000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5757000000", "currentAccountsPayable": "209000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1221000000", "shortLongTermDebtTotal": "5146000000", "totalShareholderEquity": "2476000000", "capitalLeaseObligations": "186000000", "otherCurrentLiabilities": "554000000", "totalCurrentLiabilities": "781000000", "otherNonCurrentLiabilities": "3773000000", "totalNonCurrentLiabilities": "6223000000", "cashAndShortTermInvestments": "242000000", "commonStockSharesOutstanding": "43800000", "intangibleAssetsExcludingGoodwill": "884000000", "cashAndCashEquivalentsAtCarryingValue": "242000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "90000000", "profitLoss": "None", "dividendPayout": "26000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "30000000", "operatingCashflow": "77000000", "capitalExpenditures": "26000000", "changeInReceivables": "-25000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-155000000", "cashflowFromInvestment": "-16000000", "stockBasedCompensation": "12000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-94000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-82000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }