{ "ticker": { "uuid": "afefb48b-96f0-4909-b412-f6b29c5f5652", "symbol": "OGN", "name": "Organon & Co", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - General", "page_url": "https://sharemaestro.com/factors/ticker/afefb48b-96f0-4909-b412-f6b29c5f5652/", "api_url": "https://sharemaestro.com/factors/api/tickers/afefb48b-96f0-4909-b412-f6b29c5f5652/" }, "ticker_metadata": { "id": 2986, "uuid": "afefb48b-96f0-4909-b412-f6b29c5f5652", "symbol": "OGN", "name": "Organon & Co", "asset_type": "equity", "market_cap": 3505722000, "stock_exchange_id": 3, "industry": "Drug Manufacturers - General", "sector": "Healthcare", "description": "Organon & Co. is an American pharmaceutical company headquartered in Jersey City, New Jersey. Organon specializes in the following core therapeutic fields: reproductive medicine, contraception, psychiatry, Hormone replacement therapy (HRT), and anesthesia. The company sells to international markets.", "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": "afefb48b-96f0-4909-b412-f6b29c5f5652", "symbol": "OGN", "name": "Organon & Co", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - General", "page_url": "https://sharemaestro.com/factors/ticker/afefb48b-96f0-4909-b412-f6b29c5f5652/", "api_url": "https://sharemaestro.com/factors/api/tickers/afefb48b-96f0-4909-b412-f6b29c5f5652/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.93, "value": 0.82, "quality": 0.71, "momentum": 0.82, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 13.36, "market_cap": 3512290560, "pe_ratio": 14.2776, "earnings_yield": 0.07, "ebitda_to_ev": 0.1208, "shareholder_yield": 0.0063, "roe": 0.2724, "piotroski_f_score": 5, "momentum_12_1": 0.4069, "volatility_252d": 0.6949 }, "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": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:06.733324+00:00", "batch_id": "" }, "size": { "price_close": 13.36, "market_cap": 3512290560, "market_cap_usd": 3512290560, "enterprise_value": 10965290560, "shares_outstanding": 262896000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 14.2776, "pb_ratio": 3.8896, "ptbv_ratio": null, "ps_ratio": 0.5699, "pcf_ratio": 4.1321, "pfcf_ratio": 3.2342, "ev_ebitda": 8.2757, "ev_ebit": 11.3044, "ev_sales": 1.7792, "ev_fcf": 10.097, "earnings_yield": 0.07, "fcf_yield": 0.099, "price_to_sales": 0.5699, "price_to_book": 3.8896, "price_to_cashflow": 4.1321, "ebitda_to_ev": 0.1208, "sales_yield": 0.562 }, "yield": { "dividend_yield": 0.0063, "buyback_yield": 0, "shareholder_yield": 0.0063, "debt_paydown_yield": null, "total_yield": 0.0063 }, "quality": { "gross_margin": 0.5311, "operating_margin": 0.1574, "net_margin": 0.0399, "ebitda_margin": 0.215, "fcf_margin": 0.1762, "roe": 0.2724, "roa": 0.0189, "roic": 0.0532, "roc_greenblatt": null, "asset_turnover": 0.4742, "cash_conversion": 4.4146, "accruals_ratio": -0.0465, "sbc_to_revenue": 0.0117, "piotroski_f_score": 5, "altman_z_score": 1.2543, "earnings_stability_5y": 1.2602, "revenue_stability_5y": 0.0867, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2518, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 13.392, "net_debt_to_ebitda": 5.6249, "debt_to_assets": 0.6594, "interest_coverage": 1.9715, "current_ratio": 1.9728, "quick_ratio": 1.4236, "net_debt": 7453000000, "local_beta": 0.0011, "volatility_252d": 0.6949, "volatility_60d": 1.7271, "max_drawdown_12m": -0.4667, "risk_adjusted_momentum": 0.5855 }, "growth": { "revenue_growth_1y": -0.0208, "revenue_growth_3y_cagr": 0.0023, "revenue_growth_5y_cagr": -0.0099, "eps_growth_1y": -0.672, "eps_growth_3y_cagr": -0.4114, "eps_growth_5y_cagr": -0.387, "fcf_growth_1y": -0.1482, "book_value_growth_1y": 0.5834, "revenue_growth": -0.0208, "earnings_growth": -0.672 }, "momentum": { "price_return_1m": 0.0023, "price_return_3m": 1.0396, "price_return_6m": 0.8787, "price_return_9m": 0.2959, "price_return_12m": 0.41, "price_return_12m_ex1m": 0.4069, "momentum_6m": 0.8787, "momentum_12m": 0.41, "momentum_12_1": 0.4069, "distance_from_52w_high": -0.0052, "distance_from_52w_low": 1.2911, "relative_strength": 0.3101 }, "raw_ttm": { "revenue_ttm": 6163000000, "gross_profit_ttm": 3273000000, "ebit_ttm": 970000000, "ebitda_ttm": 1325000000, "net_income_ttm": 246000000, "eps_diluted_ttm": 0.9357, "operating_cash_flow_ttm": 850000000, "capital_expenditure_ttm": 236000000, "fcf_ttm": 1086000000, "dividends_paid_ttm": 22000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 492000000, "cash_and_equivalents": 1116000000, "total_current_assets": 4932000000, "total_current_liabilities": 2500000000, "net_ppe": null, "total_assets": 12996000000, "total_debt": 8569000000, "total_equity": 903000000, "net_working_capital": 1332000000, "book_value_per_share": 3.4348, "retained_earnings": 1253000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4349000000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 37, "rank_pb": 71, "rank_ptbv": 50, "rank_ps": 16, "rank_pcf": 13, "rank_ev_ebitda": 28, "rank_ev_ebit": 45, "rank_earnings_yield": 37, "rank_fcf_yield": 40, "rank_dividend_yield": 50, "rank_shareholder_yield": 51, "rank_total_yield": 51, "rank_roe": 12, "rank_roc": 50, "rank_roic": 60, "rank_gross_margin": 41, "rank_fcf_margin": 53, "rank_piotroski": 67, "rank_accruals": 46, "rank_sue": 50, "rank_eps_growth_1y": 95, "rank_eps_growth_5y": 99, "rank_revenue_growth_1y": 80, "rank_momentum_12m": 28, "rank_momentum_12m_ex1m": 29, "rank_relative_strength": 27 }, "composites": { "value_composite": 18, "quality_composite": 29, "momentum_composite": 18, "growth_composite": 100, "yield_composite": 67, "svqf_composite": 19, "vc1_composite": 15, "vc2_composite": 17, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 7, "quality_value_composite": 0.763, "os_score": 0.93, "value_percentile": 0.82, "quality_percentile": 0.71, "momentum_percentile": 0.82, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 21, "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": 4691, "ticker_id": 2986, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:06.733324+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.36, "market_cap": 3512290560, "market_cap_usd": 3512290560, "enterprise_value": 10965290560, "shares_outstanding": 262896000, "fx_rate_to_usd": null, "pe_ratio": 14.2776039, "pb_ratio": 3.8895798, "ptbv_ratio": null, "ps_ratio": 0.56989949, "pcf_ratio": 4.13210654, "pfcf_ratio": 3.23415337, "ev_ebitda": 8.27569099, "ev_ebit": 11.30442326, "ev_sales": 1.77921314, "ev_fcf": 10.09695263, "earnings_yield": 0.07003976, "fcf_yield": 0.09903978, "dividend_yield": 0.00626372, "buyback_yield": 0, "shareholder_yield": 0.00626372, "debt_paydown_yield": null, "total_yield": 0.00626372, "gross_margin": 0.53107253, "operating_margin": 0.15739088, "net_margin": 0.03991563, "ebitda_margin": 0.2149927, "fcf_margin": 0.17621288, "roe": 0.27242525, "roa": 0.0189289, "roic": 0.05317826, "roc_greenblatt": null, "asset_turnover": 0.47422284, "cash_conversion": 4.41463415, "accruals_ratio": -0.04647584, "sbc_to_revenue": 0.01168262, "debt_to_equity": 13.39202658, "net_debt_to_ebitda": 5.62490566, "debt_to_assets": 0.65935673, "interest_coverage": 1.97154472, "current_ratio": 1.9728, "quick_ratio": 1.4236, "net_debt": 7453000000, "revenue_growth_1y": -0.02081347, "revenue_growth_3y_cagr": 0.00226245, "revenue_growth_5y_cagr": -0.0098683, "eps_growth_1y": -0.672, "eps_growth_3y_cagr": -0.41139481, "eps_growth_5y_cagr": -0.38697587, "fcf_growth_1y": -0.14823529, "book_value_growth_1y": 0.58337131, "piotroski_f_score": 5, "altman_z_score": 1.25433477, "earnings_stability_5y": 1.260229, "revenue_stability_5y": 0.086675, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00225056, "price_return_3m": 1.03963238, "price_return_6m": 0.8787001, "price_return_9m": 0.29590471, "price_return_12m": 0.41004127, "price_return_12m_ex1m": 0.40687501, "distance_from_52w_high": -0.00521221, "distance_from_52w_low": 1.29108432, "relative_strength": 0.31007769, "local_beta": 0.0011, "volatility_252d": 0.694894, "volatility_60d": 1.727105, "max_drawdown_12m": -0.46673556, "revenue_ttm": 6163000000, "gross_profit_ttm": 3273000000, "ebit_ttm": 970000000, "ebitda_ttm": 1325000000, "net_income_ttm": 246000000, "eps_diluted_ttm": 0.93573124, "operating_cash_flow_ttm": 850000000, "capital_expenditure_ttm": 236000000, "fcf_ttm": 1086000000, "dividends_paid_ttm": 22000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 492000000, "cash_and_equivalents": 1116000000, "total_current_assets": 4932000000, "total_current_liabilities": 2500000000, "net_ppe": null, "total_assets": 12996000000, "total_debt": 8569000000, "total_equity": 903000000, "net_working_capital": 1332000000, "book_value_per_share": 3.43481833, "retained_earnings": 1253000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4349000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 37, "rank_pb": 71, "rank_ptbv": 50, "rank_ps": 16, "rank_pcf": 13, "rank_ev_ebitda": 28, "rank_ev_ebit": 45, "rank_earnings_yield": 37, "rank_fcf_yield": 40, "rank_dividend_yield": 50, "rank_shareholder_yield": 51, "rank_total_yield": 51, "rank_roe": 12, "rank_roc": 50, "rank_roic": 60, "rank_gross_margin": 41, "rank_fcf_margin": 53, "rank_piotroski": 67, "rank_accruals": 46, "rank_sue": 50, "rank_eps_growth_1y": 95, "rank_eps_growth_5y": 99, "rank_revenue_growth_1y": 80, "rank_momentum_12m": 28, "rank_momentum_12m_ex1m": 29, "rank_relative_strength": 27, "value_composite": 18, "quality_composite": 29, "momentum_composite": 18, "growth_composite": 100, "yield_composite": 67, "svqf_composite": 19, "vc1_composite": 15, "vc2_composite": 17, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 7, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 21, "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": 13.36, "os": 0.93, "value": 0.82, "quality": 0.71, "momentum": 0.82, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 14.2776, "earnings_yield": 0.07, "shareholder_yield": 0.0063, "roe": 0.2724, "momentum_12_1": 0.4069, "complete_fields": { "id": 4691, "ticker_id": 2986, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:06.733324+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.36, "market_cap": 3512290560, "market_cap_usd": 3512290560, "enterprise_value": 10965290560, "shares_outstanding": 262896000, "fx_rate_to_usd": null, "pe_ratio": 14.2776039, "pb_ratio": 3.8895798, "ptbv_ratio": null, "ps_ratio": 0.56989949, "pcf_ratio": 4.13210654, "pfcf_ratio": 3.23415337, "ev_ebitda": 8.27569099, "ev_ebit": 11.30442326, "ev_sales": 1.77921314, "ev_fcf": 10.09695263, "earnings_yield": 0.07003976, "fcf_yield": 0.09903978, "dividend_yield": 0.00626372, "buyback_yield": 0, "shareholder_yield": 0.00626372, "debt_paydown_yield": null, "total_yield": 0.00626372, "gross_margin": 0.53107253, "operating_margin": 0.15739088, "net_margin": 0.03991563, "ebitda_margin": 0.2149927, "fcf_margin": 0.17621288, "roe": 0.27242525, "roa": 0.0189289, "roic": 0.05317826, "roc_greenblatt": null, "asset_turnover": 0.47422284, "cash_conversion": 4.41463415, "accruals_ratio": -0.04647584, "sbc_to_revenue": 0.01168262, "debt_to_equity": 13.39202658, "net_debt_to_ebitda": 5.62490566, "debt_to_assets": 0.65935673, "interest_coverage": 1.97154472, "current_ratio": 1.9728, "quick_ratio": 1.4236, "net_debt": 7453000000, "revenue_growth_1y": -0.02081347, "revenue_growth_3y_cagr": 0.00226245, "revenue_growth_5y_cagr": -0.0098683, "eps_growth_1y": -0.672, "eps_growth_3y_cagr": -0.41139481, "eps_growth_5y_cagr": -0.38697587, "fcf_growth_1y": -0.14823529, "book_value_growth_1y": 0.58337131, "piotroski_f_score": 5, "altman_z_score": 1.25433477, "earnings_stability_5y": 1.260229, "revenue_stability_5y": 0.086675, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00225056, "price_return_3m": 1.03963238, "price_return_6m": 0.8787001, "price_return_9m": 0.29590471, "price_return_12m": 0.41004127, "price_return_12m_ex1m": 0.40687501, "distance_from_52w_high": -0.00521221, "distance_from_52w_low": 1.29108432, "relative_strength": 0.31007769, "local_beta": 0.0011, "volatility_252d": 0.694894, "volatility_60d": 1.727105, "max_drawdown_12m": -0.46673556, "revenue_ttm": 6163000000, "gross_profit_ttm": 3273000000, "ebit_ttm": 970000000, "ebitda_ttm": 1325000000, "net_income_ttm": 246000000, "eps_diluted_ttm": 0.93573124, "operating_cash_flow_ttm": 850000000, "capital_expenditure_ttm": 236000000, "fcf_ttm": 1086000000, "dividends_paid_ttm": 22000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 492000000, "cash_and_equivalents": 1116000000, "total_current_assets": 4932000000, "total_current_liabilities": 2500000000, "net_ppe": null, "total_assets": 12996000000, "total_debt": 8569000000, "total_equity": 903000000, "net_working_capital": 1332000000, "book_value_per_share": 3.43481833, "retained_earnings": 1253000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4349000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 37, "rank_pb": 71, "rank_ptbv": 50, "rank_ps": 16, "rank_pcf": 13, "rank_ev_ebitda": 28, "rank_ev_ebit": 45, "rank_earnings_yield": 37, "rank_fcf_yield": 40, "rank_dividend_yield": 50, "rank_shareholder_yield": 51, "rank_total_yield": 51, "rank_roe": 12, "rank_roc": 50, "rank_roic": 60, "rank_gross_margin": 41, "rank_fcf_margin": 53, "rank_piotroski": 67, "rank_accruals": 46, "rank_sue": 50, "rank_eps_growth_1y": 95, "rank_eps_growth_5y": 99, "rank_revenue_growth_1y": 80, "rank_momentum_12m": 28, "rank_momentum_12m_ex1m": 29, "rank_relative_strength": 27, "value_composite": 18, "quality_composite": 29, "momentum_composite": 18, "growth_composite": 100, "yield_composite": 67, "svqf_composite": 19, "vc1_composite": 15, "vc2_composite": 17, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 7, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 21, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:10.395371+00:00", "is_restated": false, "income_statement": { "revenue": 6216000000, "cost_of_revenue": 2854000000, "gross_profit": 3362000000, "ebit": 929000000, "ebitda": 1282333245, "pretax_income": 425000000, "tax_provision": 238000000, "net_income": 187000000, "net_income_to_common": 187000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 574000000, "total_current_assets": 4352000000, "total_assets": 12867000000, "short_term_debt": 56000000, "long_term_debt": 8628000000, "total_debt": 8684000000, "total_liabilities": 12115000000, "total_equity": 752000000, "shares_outstanding": 260764000, "goodwill_and_intangibles": 5283000000 }, "cash_flow": { "operating_cash_flow": 700000000, "capital_expenditure": 162000000, "free_cash_flow": 862000000, "dividends_paid": 88000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308739, "ticker_id": 2986, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:10.395371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "929000000", "ebitda": "1282333245", "netIncome": "187000000", "grossProfit": "3362000000", "depreciation": "None", "totalRevenue": "6216000000", "costOfRevenue": "2854000000", "interestIncome": "None", "incomeBeforeTax": "425000000", "interestExpense": "504000000", "operatingIncome": "1285000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "238000000", "reportedCurrency": "USD", "netInterestIncome": "-504000000", "nonInterestIncome": "None", "operatingExpenses": "2087000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "366000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2854000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "353333245", "sellingGeneralAndAdministrative": "1721000000", "netIncomeFromContinuingOperations": "187000000" }, "balance": { "goodwill": "4153000000", "inventory": "1406000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "12867000000", "longTermDebt": "8628000000", "shortTermDebt": "56000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1130000000", "reportedCurrency": "USD", "retainedEarnings": "1109000000", "totalLiabilities": "12115000000", "otherCurrentAssets": "2345000000", "totalCurrentAssets": "4352000000", "currentLongTermDebt": "16000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1433000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8515000000", "currentAccountsPayable": "952000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1458000000", "shortLongTermDebtTotal": "8800000000", "totalShareholderEquity": "752000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1382000000", "totalCurrentLiabilities": "2390000000", "otherNonCurrentLiabilities": "1008000000", "totalNonCurrentLiabilities": "9725000000", "cashAndShortTermInvestments": "574000000", "commonStockSharesOutstanding": "260764000", "intangibleAssetsExcludingGoodwill": "1130000000", "cashAndCashEquivalentsAtCarryingValue": "574000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "187000000", "profitLoss": "None", "dividendPayout": "88000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-13000000", "operatingCashflow": "700000000", "capitalExpenditures": "162000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-561000000", "cashflowFromInvestment": "-390000000", "stockBasedCompensation": "77000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "88000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "361000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6216000000, "cost_of_revenue": 2854000000, "gross_profit": 3362000000, "research_and_development": 366000000, "selling_general_admin": 1721000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 929000000, "depreciation_amortisation": 353333245, "ebitda": 1282333245, "interest_expense": 504000000, "interest_income": null, "other_non_operating": null, "pretax_income": 425000000, "tax_provision": 238000000, "effective_tax_rate": null, "net_income": 187000000, "net_income_continuing_ops": 187000000, "net_income_to_common": 187000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 574000000, "short_term_investments": null, "net_receivables": 1433000000, "inventory": 1406000000, "other_current_assets": null, "total_current_assets": 4352000000, "net_ppe": null, "goodwill": 4153000000, "intangible_assets": 1130000000, "goodwill_and_intangibles": 5283000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8515000000, "total_assets": 12867000000, "short_term_debt": 56000000, "accounts_payable": 952000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2390000000, "long_term_debt": 8628000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9725000000, "total_liabilities": 12115000000, "total_debt": 8684000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1109000000, "total_equity": 752000000, "shares_outstanding": 260764000, "operating_cash_flow": 700000000, "stock_based_compensation": 77000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 162000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -390000000, "dividends_paid": 88000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -561000000, "free_cash_flow": 862000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "929000000", "ebitda": "1282333245", "netIncome": "187000000", "grossProfit": "3362000000", "depreciation": "None", "totalRevenue": "6216000000", "costOfRevenue": "2854000000", "interestIncome": "None", "incomeBeforeTax": "425000000", "interestExpense": "504000000", "operatingIncome": "1285000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "238000000", "reportedCurrency": "USD", "netInterestIncome": "-504000000", "nonInterestIncome": "None", "operatingExpenses": "2087000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "366000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2854000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "353333245", "sellingGeneralAndAdministrative": "1721000000", "netIncomeFromContinuingOperations": "187000000" }, "balance": { "goodwill": "4153000000", "inventory": "1406000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "12867000000", "longTermDebt": "8628000000", "shortTermDebt": "56000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1130000000", "reportedCurrency": "USD", "retainedEarnings": "1109000000", "totalLiabilities": "12115000000", "otherCurrentAssets": "2345000000", "totalCurrentAssets": "4352000000", "currentLongTermDebt": "16000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1433000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8515000000", "currentAccountsPayable": "952000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1458000000", "shortLongTermDebtTotal": "8800000000", "totalShareholderEquity": "752000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1382000000", "totalCurrentLiabilities": "2390000000", "otherNonCurrentLiabilities": "1008000000", "totalNonCurrentLiabilities": "9725000000", "cashAndShortTermInvestments": "574000000", "commonStockSharesOutstanding": "260764000", "intangibleAssetsExcludingGoodwill": "1130000000", "cashAndCashEquivalentsAtCarryingValue": "574000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "187000000", "profitLoss": "None", "dividendPayout": "88000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-13000000", "operatingCashflow": "700000000", "capitalExpenditures": "162000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-561000000", "cashflowFromInvestment": "-390000000", "stockBasedCompensation": "77000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "88000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "361000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:10.395371+00:00", "is_restated": false, "income_statement": { "revenue": 6403000000, "cost_of_revenue": 2688000000, "gross_profit": 3715000000, "ebit": 1327000000, "ebitda": 1604000000, "pretax_income": 807000000, "tax_provision": -57000000, "net_income": 864000000, "net_income_to_common": 864000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 675000000, "total_current_assets": 4348000000, "total_assets": 13101000000, "short_term_debt": 64000000, "long_term_debt": 8860000000, "total_debt": 8924000000, "total_liabilities": 12629000000, "total_equity": 472000000, "shares_outstanding": 259152000, "goodwill_and_intangibles": 6094000000 }, "cash_flow": { "operating_cash_flow": 939000000, "capital_expenditure": 351000000, "free_cash_flow": 1290000000, "dividends_paid": 297000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308744, "ticker_id": 2986, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:10.395371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1327000000", "ebitda": "1604000000", "netIncome": "864000000", "grossProfit": "3715000000", "depreciation": "None", "totalRevenue": "6403000000", "costOfRevenue": "2688000000", "interestIncome": "None", "incomeBeforeTax": "807000000", "interestExpense": "520000000", "operatingIncome": "1486000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-57000000", "reportedCurrency": "USD", "netInterestIncome": "-520000000", "nonInterestIncome": "None", "operatingExpenses": "2229000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "469000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2688000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "277000000", "sellingGeneralAndAdministrative": "1552000000", "netIncomeFromContinuingOperations": "864000000" }, "balance": { "goodwill": "4680000000", "inventory": "1321000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "13101000000", "longTermDebt": "8860000000", "shortTermDebt": "64000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1414000000", "reportedCurrency": "USD", "retainedEarnings": "1010000000", "totalLiabilities": "12629000000", "otherCurrentAssets": "861000000", "totalCurrentAssets": "4348000000", "currentLongTermDebt": "20000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1491000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8753000000", "currentAccountsPayable": "1153000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1325000000", "shortLongTermDebtTotal": "9036000000", "totalShareholderEquity": "472000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1367000000", "totalCurrentLiabilities": "2718000000", "otherNonCurrentLiabilities": "977000000", "totalNonCurrentLiabilities": "9911000000", "cashAndShortTermInvestments": "675000000", "commonStockSharesOutstanding": "259152000", "intangibleAssetsExcludingGoodwill": "1414000000", "cashAndCashEquivalentsAtCarryingValue": "675000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "864000000", "profitLoss": "None", "dividendPayout": "297000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-131000000", "operatingCashflow": "939000000", "capitalExpenditures": "351000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-368000000", "cashflowFromInvestment": "-513000000", "stockBasedCompensation": "105000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "297000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "277000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6403000000, "cost_of_revenue": 2688000000, "gross_profit": 3715000000, "research_and_development": 469000000, "selling_general_admin": 1552000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1327000000, "depreciation_amortisation": 277000000, "ebitda": 1604000000, "interest_expense": 520000000, "interest_income": null, "other_non_operating": null, "pretax_income": 807000000, "tax_provision": -57000000, "effective_tax_rate": null, "net_income": 864000000, "net_income_continuing_ops": 864000000, "net_income_to_common": 864000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 675000000, "short_term_investments": null, "net_receivables": 1491000000, "inventory": 1321000000, "other_current_assets": null, "total_current_assets": 4348000000, "net_ppe": null, "goodwill": 4680000000, "intangible_assets": 1414000000, "goodwill_and_intangibles": 6094000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8753000000, "total_assets": 13101000000, "short_term_debt": 64000000, "accounts_payable": 1153000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2718000000, "long_term_debt": 8860000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9911000000, "total_liabilities": 12629000000, "total_debt": 8924000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1010000000, "total_equity": 472000000, "shares_outstanding": 259152000, "operating_cash_flow": 939000000, "stock_based_compensation": 105000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 351000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -513000000, "dividends_paid": 297000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -368000000, "free_cash_flow": 1290000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1327000000", "ebitda": "1604000000", "netIncome": "864000000", "grossProfit": "3715000000", "depreciation": "None", "totalRevenue": "6403000000", "costOfRevenue": "2688000000", "interestIncome": "None", "incomeBeforeTax": "807000000", "interestExpense": "520000000", "operatingIncome": "1486000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-57000000", "reportedCurrency": "USD", "netInterestIncome": "-520000000", "nonInterestIncome": "None", "operatingExpenses": "2229000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "469000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2688000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "277000000", "sellingGeneralAndAdministrative": "1552000000", "netIncomeFromContinuingOperations": "864000000" }, "balance": { "goodwill": "4680000000", "inventory": "1321000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "13101000000", "longTermDebt": "8860000000", "shortTermDebt": "64000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1414000000", "reportedCurrency": "USD", "retainedEarnings": "1010000000", "totalLiabilities": "12629000000", "otherCurrentAssets": "861000000", "totalCurrentAssets": "4348000000", "currentLongTermDebt": "20000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1491000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8753000000", "currentAccountsPayable": "1153000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1325000000", "shortLongTermDebtTotal": "9036000000", "totalShareholderEquity": "472000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1367000000", "totalCurrentLiabilities": "2718000000", "otherNonCurrentLiabilities": "977000000", "totalNonCurrentLiabilities": "9911000000", "cashAndShortTermInvestments": "675000000", "commonStockSharesOutstanding": "259152000", "intangibleAssetsExcludingGoodwill": "1414000000", "cashAndCashEquivalentsAtCarryingValue": "675000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "864000000", "profitLoss": "None", "dividendPayout": "297000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-131000000", "operatingCashflow": "939000000", "capitalExpenditures": "351000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-368000000", "cashflowFromInvestment": "-513000000", "stockBasedCompensation": "105000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "297000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "277000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:10.395371+00:00", "is_restated": false, "income_statement": { "revenue": 6263000000, "cost_of_revenue": 2515000000, "gross_profit": 3748000000, "ebit": 1200000000, "ebitda": 1436000000, "pretax_income": 673000000, "tax_provision": -350000000, "net_income": 1023000000, "net_income_to_common": 1023000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 693000000, "total_current_assets": 4508000000, "total_assets": 12058000000, "short_term_debt": 55000000, "long_term_debt": 8751000000, "total_debt": 8806000000, "total_liabilities": 12128000000, "total_equity": -70000000, "shares_outstanding": 256269999, "goodwill_and_intangibles": 5136000000 }, "cash_flow": { "operating_cash_flow": 799000000, "capital_expenditure": 261000000, "free_cash_flow": 1060000000, "dividends_paid": 294000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308749, "ticker_id": 2986, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:10.395371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1200000000", "ebitda": "1436000000", "netIncome": "1023000000", "grossProfit": "3748000000", "depreciation": "None", "totalRevenue": "6263000000", "costOfRevenue": "2515000000", "interestIncome": "None", "incomeBeforeTax": "673000000", "interestExpense": "527000000", "operatingIncome": "1327000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-350000000", "reportedCurrency": "USD", "netInterestIncome": "-517000000", "nonInterestIncome": "None", "operatingExpenses": "2421000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "528000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2515000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "236000000", "sellingGeneralAndAdministrative": "1682000000", "netIncomeFromContinuingOperations": "585000000" }, "balance": { "goodwill": "4603000000", "inventory": "1315000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "12058000000", "longTermDebt": "8751000000", "shortTermDebt": "55000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "533000000", "reportedCurrency": "USD", "retainedEarnings": "443000000", "totalLiabilities": "12128000000", "otherCurrentAssets": "643000000", "totalCurrentAssets": "4508000000", "currentLongTermDebt": "9000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1857000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7550000000", "currentAccountsPayable": "1314000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1356000000", "shortLongTermDebtTotal": "8931000000", "totalShareholderEquity": "-70000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1343000000", "totalCurrentLiabilities": "2918000000", "otherNonCurrentLiabilities": "412000000", "totalNonCurrentLiabilities": "9210000000", "cashAndShortTermInvestments": "693000000", "commonStockSharesOutstanding": "256269999", "intangibleAssetsExcludingGoodwill": "533000000", "cashAndCashEquivalentsAtCarryingValue": "693000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1023000000", "profitLoss": "None", "dividendPayout": "294000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-230000000", "operatingCashflow": "799000000", "capitalExpenditures": "261000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-569000000", "cashflowFromInvestment": "-260000000", "stockBasedCompensation": "101000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "294000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "236000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6263000000, "cost_of_revenue": 2515000000, "gross_profit": 3748000000, "research_and_development": 528000000, "selling_general_admin": 1682000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1200000000, "depreciation_amortisation": 236000000, "ebitda": 1436000000, "interest_expense": 527000000, "interest_income": null, "other_non_operating": null, "pretax_income": 673000000, "tax_provision": -350000000, "effective_tax_rate": null, "net_income": 1023000000, "net_income_continuing_ops": 585000000, "net_income_to_common": 1023000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 693000000, "short_term_investments": null, "net_receivables": 1857000000, "inventory": 1315000000, "other_current_assets": null, "total_current_assets": 4508000000, "net_ppe": null, "goodwill": 4603000000, "intangible_assets": 533000000, "goodwill_and_intangibles": 5136000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7550000000, "total_assets": 12058000000, "short_term_debt": 55000000, "accounts_payable": 1314000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2918000000, "long_term_debt": 8751000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9210000000, "total_liabilities": 12128000000, "total_debt": 8806000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 443000000, "total_equity": -70000000, "shares_outstanding": 256269999, "operating_cash_flow": 799000000, "stock_based_compensation": 101000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 261000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -260000000, "dividends_paid": 294000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -569000000, "free_cash_flow": 1060000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1200000000", "ebitda": "1436000000", "netIncome": "1023000000", "grossProfit": "3748000000", "depreciation": "None", "totalRevenue": "6263000000", "costOfRevenue": "2515000000", "interestIncome": "None", "incomeBeforeTax": "673000000", "interestExpense": "527000000", "operatingIncome": "1327000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-350000000", "reportedCurrency": "USD", "netInterestIncome": "-517000000", "nonInterestIncome": "None", "operatingExpenses": "2421000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "528000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2515000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "236000000", "sellingGeneralAndAdministrative": "1682000000", "netIncomeFromContinuingOperations": "585000000" }, "balance": { "goodwill": "4603000000", "inventory": "1315000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "12058000000", "longTermDebt": "8751000000", "shortTermDebt": "55000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "533000000", "reportedCurrency": "USD", "retainedEarnings": "443000000", "totalLiabilities": "12128000000", "otherCurrentAssets": "643000000", "totalCurrentAssets": "4508000000", "currentLongTermDebt": "9000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1857000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7550000000", "currentAccountsPayable": "1314000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1356000000", "shortLongTermDebtTotal": "8931000000", "totalShareholderEquity": "-70000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1343000000", "totalCurrentLiabilities": "2918000000", "otherNonCurrentLiabilities": "412000000", "totalNonCurrentLiabilities": "9210000000", "cashAndShortTermInvestments": "693000000", "commonStockSharesOutstanding": "256269999", "intangibleAssetsExcludingGoodwill": "533000000", "cashAndCashEquivalentsAtCarryingValue": "693000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1023000000", "profitLoss": "None", "dividendPayout": "294000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-230000000", "operatingCashflow": "799000000", "capitalExpenditures": "261000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-569000000", "cashflowFromInvestment": "-260000000", "stockBasedCompensation": "101000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "294000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "236000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:10.395371+00:00", "is_restated": false, "income_statement": { "revenue": 6174000000, "cost_of_revenue": 2294000000, "gross_profit": 3880000000, "ebit": 1544000000, "ebitda": 1756000000, "pretax_income": 1122000000, "tax_provision": 205000000, "net_income": 917000000, "net_income_to_common": 917000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 706000000, "total_current_assets": 3931000000, "total_assets": 10955000000, "short_term_debt": 57000000, "long_term_debt": 8905000000, "total_debt": 8962000000, "total_liabilities": 11847000000, "total_equity": -892000000, "shares_outstanding": 255169000, "goodwill_and_intangibles": 5252000000 }, "cash_flow": { "operating_cash_flow": 858000000, "capital_expenditure": 427000000, "free_cash_flow": 1285000000, "dividends_paid": 290000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308754, "ticker_id": 2986, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:10.395371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1544000000", "ebitda": "1756000000", "netIncome": "917000000", "grossProfit": "3880000000", "depreciation": "None", "totalRevenue": "6174000000", "costOfRevenue": "2294000000", "interestIncome": "None", "incomeBeforeTax": "1122000000", "interestExpense": "422000000", "operatingIncome": "1705000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "205000000", "reportedCurrency": "USD", "netInterestIncome": "-422000000", "nonInterestIncome": "None", "operatingExpenses": "2175000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "471000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2294000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "212000000", "sellingGeneralAndAdministrative": "1449000000", "netIncomeFromContinuingOperations": "917000000" }, "balance": { "goodwill": "4603000000", "inventory": "1003000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "10955000000", "longTermDebt": "8905000000", "shortTermDebt": "57000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "649000000", "reportedCurrency": "USD", "retainedEarnings": "-331000000", "totalLiabilities": "11847000000", "otherCurrentAssets": "616000000", "totalCurrentAssets": "3931000000", "currentLongTermDebt": "8000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1606000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7024000000", "currentAccountsPayable": "1132000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1233000000", "shortLongTermDebtTotal": "9112000000", "totalShareholderEquity": "-892000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1139000000", "totalCurrentLiabilities": "2512000000", "otherNonCurrentLiabilities": "411000000", "totalNonCurrentLiabilities": "9335000000", "cashAndShortTermInvestments": "706000000", "commonStockSharesOutstanding": "255169000", "intangibleAssetsExcludingGoodwill": "649000000", "cashAndCashEquivalentsAtCarryingValue": "706000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "917000000", "profitLoss": "None", "dividendPayout": "290000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-220000000", "operatingCashflow": "858000000", "capitalExpenditures": "427000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-433000000", "cashflowFromInvestment": "-420000000", "stockBasedCompensation": "75000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "290000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "212000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6174000000, "cost_of_revenue": 2294000000, "gross_profit": 3880000000, "research_and_development": 471000000, "selling_general_admin": 1449000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1544000000, "depreciation_amortisation": 212000000, "ebitda": 1756000000, "interest_expense": 422000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1122000000, "tax_provision": 205000000, "effective_tax_rate": null, "net_income": 917000000, "net_income_continuing_ops": 917000000, "net_income_to_common": 917000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 706000000, "short_term_investments": null, "net_receivables": 1606000000, "inventory": 1003000000, "other_current_assets": null, "total_current_assets": 3931000000, "net_ppe": null, "goodwill": 4603000000, "intangible_assets": 649000000, "goodwill_and_intangibles": 5252000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7024000000, "total_assets": 10955000000, "short_term_debt": 57000000, "accounts_payable": 1132000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2512000000, "long_term_debt": 8905000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9335000000, "total_liabilities": 11847000000, "total_debt": 8962000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -331000000, "total_equity": -892000000, "shares_outstanding": 255169000, "operating_cash_flow": 858000000, "stock_based_compensation": 75000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 427000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -420000000, "dividends_paid": 290000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -433000000, "free_cash_flow": 1285000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1544000000", "ebitda": "1756000000", "netIncome": "917000000", "grossProfit": "3880000000", "depreciation": "None", "totalRevenue": "6174000000", "costOfRevenue": "2294000000", "interestIncome": "None", "incomeBeforeTax": "1122000000", "interestExpense": "422000000", "operatingIncome": "1705000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "205000000", "reportedCurrency": "USD", "netInterestIncome": "-422000000", "nonInterestIncome": "None", "operatingExpenses": "2175000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "471000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2294000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "212000000", "sellingGeneralAndAdministrative": "1449000000", "netIncomeFromContinuingOperations": "917000000" }, "balance": { "goodwill": "4603000000", "inventory": "1003000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "10955000000", "longTermDebt": "8905000000", "shortTermDebt": "57000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "649000000", "reportedCurrency": "USD", "retainedEarnings": "-331000000", "totalLiabilities": "11847000000", "otherCurrentAssets": "616000000", "totalCurrentAssets": "3931000000", "currentLongTermDebt": "8000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1606000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7024000000", "currentAccountsPayable": "1132000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1233000000", "shortLongTermDebtTotal": "9112000000", "totalShareholderEquity": "-892000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1139000000", "totalCurrentLiabilities": "2512000000", "otherNonCurrentLiabilities": "411000000", "totalNonCurrentLiabilities": "9335000000", "cashAndShortTermInvestments": "706000000", "commonStockSharesOutstanding": "255169000", "intangibleAssetsExcludingGoodwill": "649000000", "cashAndCashEquivalentsAtCarryingValue": "706000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "917000000", "profitLoss": "None", "dividendPayout": "290000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-220000000", "operatingCashflow": "858000000", "capitalExpenditures": "427000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-433000000", "cashflowFromInvestment": "-420000000", "stockBasedCompensation": "75000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "290000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "212000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:10.395371+00:00", "is_restated": false, "income_statement": { "revenue": 6304000000, "cost_of_revenue": 2382000000, "gross_profit": 3922000000, "ebit": 1787000000, "ebitda": 1982000000, "pretax_income": 1529000000, "tax_provision": 178000000, "net_income": 1351000000, "net_income_to_common": 1351000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 737000000, "total_current_assets": 3760000000, "total_assets": 10681000000, "short_term_debt": 55000000, "long_term_debt": 9125000000, "total_debt": 9180000000, "total_liabilities": 12189000000, "total_equity": -1508000000, "shares_outstanding": 253550029, "goodwill_and_intangibles": 5254000000 }, "cash_flow": { "operating_cash_flow": 2458000000, "capital_expenditure": 488000000, "free_cash_flow": 2946000000, "dividends_paid": 145000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308759, "ticker_id": 2986, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:10.395371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1787000000", "ebitda": "1982000000", "netIncome": "1351000000", "grossProfit": "3922000000", "depreciation": "None", "totalRevenue": "6304000000", "costOfRevenue": "2382000000", "interestIncome": "None", "incomeBeforeTax": "1529000000", "interestExpense": "258000000", "operatingIncome": "1915000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "178000000", "reportedCurrency": "USD", "netInterestIncome": "-258000000", "nonInterestIncome": "None", "operatingExpenses": "2007000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "443000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2382000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "195000000", "sellingGeneralAndAdministrative": "1432000000", "netIncomeFromContinuingOperations": "1351000000" }, "balance": { "goodwill": "4603000000", "inventory": "915000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "10681000000", "longTermDebt": "9125000000", "shortTermDebt": "55000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "651000000", "reportedCurrency": "USD", "retainedEarnings": "-998000000", "totalLiabilities": "12189000000", "otherCurrentAssets": "596000000", "totalCurrentAssets": "3760000000", "currentLongTermDebt": "9000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1512000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6921000000", "currentAccountsPayable": "1382000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "973000000", "shortLongTermDebtTotal": "9364000000", "totalShareholderEquity": "-1508000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "975000000", "totalCurrentLiabilities": "2597000000", "otherNonCurrentLiabilities": "463000000", "totalNonCurrentLiabilities": "9592000000", "cashAndShortTermInvestments": "737000000", "commonStockSharesOutstanding": "253550029", "intangibleAssetsExcludingGoodwill": "651000000", "cashAndCashEquivalentsAtCarryingValue": "737000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1351000000", "profitLoss": "None", "dividendPayout": "145000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-138000000", "operatingCashflow": "2458000000", "capitalExpenditures": "488000000", "changeInReceivables": "-277000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1333000000", "cashflowFromInvestment": "-481000000", "stockBasedCompensation": "59000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "145000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "702000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "195000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6304000000, "cost_of_revenue": 2382000000, "gross_profit": 3922000000, "research_and_development": 443000000, "selling_general_admin": 1432000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1787000000, "depreciation_amortisation": 195000000, "ebitda": 1982000000, "interest_expense": 258000000, "interest_income": null, "other_non_operating": null, "pretax_income": 1529000000, "tax_provision": 178000000, "effective_tax_rate": null, "net_income": 1351000000, "net_income_continuing_ops": 1351000000, "net_income_to_common": 1351000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 737000000, "short_term_investments": null, "net_receivables": 1512000000, "inventory": 915000000, "other_current_assets": null, "total_current_assets": 3760000000, "net_ppe": null, "goodwill": 4603000000, "intangible_assets": 651000000, "goodwill_and_intangibles": 5254000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6921000000, "total_assets": 10681000000, "short_term_debt": 55000000, "accounts_payable": 1382000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2597000000, "long_term_debt": 9125000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9592000000, "total_liabilities": 12189000000, "total_debt": 9180000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -998000000, "total_equity": -1508000000, "shares_outstanding": 253550029, "operating_cash_flow": 2458000000, "stock_based_compensation": 59000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 488000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -481000000, "dividends_paid": 145000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1333000000, "free_cash_flow": 2946000000, "net_change_in_cash": 702000000 }, "raw_data": { "income": { "ebit": "1787000000", "ebitda": "1982000000", "netIncome": "1351000000", "grossProfit": "3922000000", "depreciation": "None", "totalRevenue": "6304000000", "costOfRevenue": "2382000000", "interestIncome": "None", "incomeBeforeTax": "1529000000", "interestExpense": "258000000", "operatingIncome": "1915000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "178000000", "reportedCurrency": "USD", "netInterestIncome": "-258000000", "nonInterestIncome": "None", "operatingExpenses": "2007000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "443000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2382000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "195000000", "sellingGeneralAndAdministrative": "1432000000", "netIncomeFromContinuingOperations": "1351000000" }, "balance": { "goodwill": "4603000000", "inventory": "915000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "10681000000", "longTermDebt": "9125000000", "shortTermDebt": "55000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "651000000", "reportedCurrency": "USD", "retainedEarnings": "-998000000", "totalLiabilities": "12189000000", "otherCurrentAssets": "596000000", "totalCurrentAssets": "3760000000", "currentLongTermDebt": "9000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1512000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6921000000", "currentAccountsPayable": "1382000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "973000000", "shortLongTermDebtTotal": "9364000000", "totalShareholderEquity": "-1508000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "975000000", "totalCurrentLiabilities": "2597000000", "otherNonCurrentLiabilities": "463000000", "totalNonCurrentLiabilities": "9592000000", "cashAndShortTermInvestments": "737000000", "commonStockSharesOutstanding": "253550029", "intangibleAssetsExcludingGoodwill": "651000000", "cashAndCashEquivalentsAtCarryingValue": "737000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1351000000", "profitLoss": "None", "dividendPayout": "145000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-138000000", "operatingCashflow": "2458000000", "capitalExpenditures": "488000000", "changeInReceivables": "-277000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1333000000", "cashflowFromInvestment": "-481000000", "stockBasedCompensation": "59000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "145000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "702000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "195000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:10.395371+00:00", "is_restated": false, "income_statement": { "revenue": 6532000000, "cost_of_revenue": 2119000000, "gross_profit": 4413000000, "ebit": 2847000000, "ebitda": 2989000000, "pretax_income": 2752000000, "tax_provision": 496000000, "net_income": 2160000000, "net_income_to_common": 2160000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12000000, "total_current_assets": 3567000000, "total_assets": 10109000000, "short_term_debt": 8000000, "long_term_debt": 0, "total_debt": 8000000, "total_liabilities": 4623000000, "total_equity": 5486000000, "shares_outstanding": 253516000, "goodwill_and_intangibles": 5106000000 }, "cash_flow": { "operating_cash_flow": 2187000000, "capital_expenditure": 278000000, "free_cash_flow": 2465000000, "dividends_paid": 145000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308764, "ticker_id": 2986, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:10.395371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2847000000", "ebitda": "2989000000", "netIncome": "2160000000", "grossProfit": "4413000000", "depreciation": "None", "totalRevenue": "6532000000", "costOfRevenue": "2119000000", "interestIncome": "None", "incomeBeforeTax": "2752000000", "interestExpense": "6000000", "operatingIncome": "2847000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "496000000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "1566000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "210000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2119000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "142000000", "sellingGeneralAndAdministrative": "1158000000", "netIncomeFromContinuingOperations": "2160000000" }, "balance": { "goodwill": "4603000000", "inventory": "913000000", "commonStock": "6108000000", "currentDebt": "None", "investments": "None", "totalAssets": "10109000000", "longTermDebt": "0", "shortTermDebt": "8000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "503000000", "reportedCurrency": "USD", "retainedEarnings": "-219000000", "totalLiabilities": "4623000000", "otherCurrentAssets": "1237000000", "totalCurrentAssets": "3567000000", "currentLongTermDebt": "1339000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1405000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6542000000", "currentAccountsPayable": "259000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1089000000", "shortLongTermDebtTotal": "31000000", "totalShareholderEquity": "5486000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2118000000", "totalCurrentLiabilities": "2673000000", "otherNonCurrentLiabilities": "9932000000", "totalNonCurrentLiabilities": "1950000000", "cashAndShortTermInvestments": "12000000", "commonStockSharesOutstanding": "253516000", "intangibleAssetsExcludingGoodwill": "503000000", "cashAndCashEquivalentsAtCarryingValue": "12000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2256000000", "profitLoss": "None", "dividendPayout": "145000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-29000000", "operatingCashflow": "2187000000", "capitalExpenditures": "278000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2175000000", "cashflowFromInvestment": "-258000000", "stockBasedCompensation": "40000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "145000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "142000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6532000000, "cost_of_revenue": 2119000000, "gross_profit": 4413000000, "research_and_development": 210000000, "selling_general_admin": 1158000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2847000000, "depreciation_amortisation": 142000000, "ebitda": 2989000000, "interest_expense": 6000000, "interest_income": null, "other_non_operating": null, "pretax_income": 2752000000, "tax_provision": 496000000, "effective_tax_rate": null, "net_income": 2160000000, "net_income_continuing_ops": 2160000000, "net_income_to_common": 2160000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12000000, "short_term_investments": null, "net_receivables": 1405000000, "inventory": 913000000, "other_current_assets": null, "total_current_assets": 3567000000, "net_ppe": null, "goodwill": 4603000000, "intangible_assets": 503000000, "goodwill_and_intangibles": 5106000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6542000000, "total_assets": 10109000000, "short_term_debt": 8000000, "accounts_payable": 259000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2673000000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1950000000, "total_liabilities": 4623000000, "total_debt": 8000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -219000000, "total_equity": 5486000000, "shares_outstanding": 253516000, "operating_cash_flow": 2187000000, "stock_based_compensation": 40000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 278000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -258000000, "dividends_paid": 145000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2175000000, "free_cash_flow": 2465000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2847000000", "ebitda": "2989000000", "netIncome": "2160000000", "grossProfit": "4413000000", "depreciation": "None", "totalRevenue": "6532000000", "costOfRevenue": "2119000000", "interestIncome": "None", "incomeBeforeTax": "2752000000", "interestExpense": "6000000", "operatingIncome": "2847000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "496000000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "1566000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "210000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2119000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "142000000", "sellingGeneralAndAdministrative": "1158000000", "netIncomeFromContinuingOperations": "2160000000" }, "balance": { "goodwill": "4603000000", "inventory": "913000000", "commonStock": "6108000000", "currentDebt": "None", "investments": "None", "totalAssets": "10109000000", "longTermDebt": "0", "shortTermDebt": "8000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "503000000", "reportedCurrency": "USD", "retainedEarnings": "-219000000", "totalLiabilities": "4623000000", "otherCurrentAssets": "1237000000", "totalCurrentAssets": "3567000000", "currentLongTermDebt": "1339000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1405000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6542000000", "currentAccountsPayable": "259000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1089000000", "shortLongTermDebtTotal": "31000000", "totalShareholderEquity": "5486000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2118000000", "totalCurrentLiabilities": "2673000000", "otherNonCurrentLiabilities": "9932000000", "totalNonCurrentLiabilities": "1950000000", "cashAndShortTermInvestments": "12000000", "commonStockSharesOutstanding": "253516000", "intangibleAssetsExcludingGoodwill": "503000000", "cashAndCashEquivalentsAtCarryingValue": "12000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2256000000", "profitLoss": "None", "dividendPayout": "145000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-29000000", "operatingCashflow": "2187000000", "capitalExpenditures": "278000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2175000000", "cashflowFromInvestment": "-258000000", "stockBasedCompensation": "40000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "145000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "142000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:10.395371+00:00", "is_restated": false, "income_statement": { "revenue": 7777000000, "cost_of_revenue": 2274000000, "gross_profit": 5503000000, "ebit": 3561000000, "ebitda": 3915000000, "pretax_income": 3696000000, "tax_provision": 390000000, "net_income": 3218000000, "net_income_to_common": 3218000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 319000000, "total_current_assets": 3955000000, "total_assets": 10548000000, "short_term_debt": 48000000, "long_term_debt": 70000000, "total_debt": 118000000, "total_liabilities": 3513000000, "total_equity": 7035000000, "shares_outstanding": 253130375, "goodwill_and_intangibles": 5172000000 }, "cash_flow": { "operating_cash_flow": 2767000000, "capital_expenditure": 92000000, "free_cash_flow": 2859000000, "dividends_paid": 145000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308768, "ticker_id": 2986, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:10.395371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3561000000", "ebitda": "3915000000", "netIncome": "3218000000", "grossProfit": "5503000000", "depreciation": "None", "totalRevenue": "7777000000", "costOfRevenue": "2274000000", "interestIncome": "None", "incomeBeforeTax": "3696000000", "interestExpense": "6000000", "operatingIncome": "3847000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "390000000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "1663000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "220000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2274000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "354000000", "sellingGeneralAndAdministrative": "1181000000", "netIncomeFromContinuingOperations": "3218000000" }, "balance": { "goodwill": "4603000000", "inventory": "1071000000", "commonStock": "7949000000", "currentDebt": "None", "investments": "None", "totalAssets": "10548000000", "longTermDebt": "70000000", "shortTermDebt": "48000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "569000000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "3513000000", "otherCurrentAssets": "992000000", "totalCurrentAssets": "3955000000", "currentLongTermDebt": "34000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1573000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6593000000", "currentAccountsPayable": "258000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "762000000", "shortLongTermDebtTotal": "186000000", "totalShareholderEquity": "7035000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "793000000", "totalCurrentLiabilities": "1341000000", "otherNonCurrentLiabilities": "1963000000", "totalNonCurrentLiabilities": "2172000000", "cashAndShortTermInvestments": "319000000", "commonStockSharesOutstanding": "253130375", "intangibleAssetsExcludingGoodwill": "569000000", "cashAndCashEquivalentsAtCarryingValue": "319000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3306000000", "profitLoss": "None", "dividendPayout": "145000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-91000000", "operatingCashflow": "2767000000", "capitalExpenditures": "92000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2621000000", "cashflowFromInvestment": "-102000000", "stockBasedCompensation": "41000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "145000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "333000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7777000000, "cost_of_revenue": 2274000000, "gross_profit": 5503000000, "research_and_development": 220000000, "selling_general_admin": 1181000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3561000000, "depreciation_amortisation": 354000000, "ebitda": 3915000000, "interest_expense": 6000000, "interest_income": null, "other_non_operating": null, "pretax_income": 3696000000, "tax_provision": 390000000, "effective_tax_rate": null, "net_income": 3218000000, "net_income_continuing_ops": 3218000000, "net_income_to_common": 3218000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 319000000, "short_term_investments": null, "net_receivables": 1573000000, "inventory": 1071000000, "other_current_assets": null, "total_current_assets": 3955000000, "net_ppe": null, "goodwill": 4603000000, "intangible_assets": 569000000, "goodwill_and_intangibles": 5172000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6593000000, "total_assets": 10548000000, "short_term_debt": 48000000, "accounts_payable": 258000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1341000000, "long_term_debt": 70000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2172000000, "total_liabilities": 3513000000, "total_debt": 118000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 7035000000, "shares_outstanding": 253130375, "operating_cash_flow": 2767000000, "stock_based_compensation": 41000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 92000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -102000000, "dividends_paid": 145000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2621000000, "free_cash_flow": 2859000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3561000000", "ebitda": "3915000000", "netIncome": "3218000000", "grossProfit": "5503000000", "depreciation": "None", "totalRevenue": "7777000000", "costOfRevenue": "2274000000", "interestIncome": "None", "incomeBeforeTax": "3696000000", "interestExpense": "6000000", "operatingIncome": "3847000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "390000000", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "1663000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "220000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2274000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "354000000", "sellingGeneralAndAdministrative": "1181000000", "netIncomeFromContinuingOperations": "3218000000" }, "balance": { "goodwill": "4603000000", "inventory": "1071000000", "commonStock": "7949000000", "currentDebt": "None", "investments": "None", "totalAssets": "10548000000", "longTermDebt": "70000000", "shortTermDebt": "48000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "569000000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "3513000000", "otherCurrentAssets": "992000000", "totalCurrentAssets": "3955000000", "currentLongTermDebt": "34000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1573000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6593000000", "currentAccountsPayable": "258000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "762000000", "shortLongTermDebtTotal": "186000000", "totalShareholderEquity": "7035000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "793000000", "totalCurrentLiabilities": "1341000000", "otherNonCurrentLiabilities": "1963000000", "totalNonCurrentLiabilities": "2172000000", "cashAndShortTermInvestments": "319000000", "commonStockSharesOutstanding": "253130375", "intangibleAssetsExcludingGoodwill": "569000000", "cashAndCashEquivalentsAtCarryingValue": "319000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3306000000", "profitLoss": "None", "dividendPayout": "145000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-91000000", "operatingCashflow": "2767000000", "capitalExpenditures": "92000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2621000000", "cashflowFromInvestment": "-102000000", "stockBasedCompensation": "41000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "145000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "333000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:10.395371+00:00", "is_restated": false, "income_statement": { "revenue": 9777000000, "cost_of_revenue": 4693000000, "gross_profit": 5084000000, "ebit": 2706000000, "ebitda": 4379000000, "pretax_income": 2729000000, "tax_provision": 576000000, "net_income": 2153000000, "net_income_to_common": 2153000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 244000000, "total_current_assets": 3714000000, "total_assets": 10494000000, "short_term_debt": -207000000, "long_term_debt": 34000000, "total_debt": -173000000, "total_liabilities": 4146000000, "total_equity": 6348000000, "shares_outstanding": 253130375, "goodwill_and_intangibles": 5415000000 }, "cash_flow": { "operating_cash_flow": 3687000000, "capital_expenditure": 101000000, "free_cash_flow": 3788000000, "dividends_paid": 145000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308769, "ticker_id": 2986, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:10.395371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2706000000", "ebitda": "4379000000", "netIncome": "2153000000", "grossProfit": "5084000000", "depreciation": "None", "totalRevenue": "9777000000", "costOfRevenue": "4693000000", "interestIncome": "None", "incomeBeforeTax": "2729000000", "interestExpense": "45000000", "operatingIncome": "2706000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "576000000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2378000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "365000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4693000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1673000000", "sellingGeneralAndAdministrative": "1691000000", "netIncomeFromContinuingOperations": "2153000000" }, "balance": { "goodwill": "4603000000", "inventory": "994000000", "commonStock": "7256000000", "currentDebt": "None", "investments": "None", "totalAssets": "10494000000", "longTermDebt": "34000000", "shortTermDebt": "-207000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "812000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4146000000", "otherCurrentAssets": "883000000", "totalCurrentAssets": "3714000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1593000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6780000000", "currentAccountsPayable": "289000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "651000000", "shortLongTermDebtTotal": "149000000", "totalShareholderEquity": "6348000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "497000000", "totalCurrentLiabilities": "1545000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2601000000", "cashAndShortTermInvestments": "244000000", "commonStockSharesOutstanding": "253130375", "intangibleAssetsExcludingGoodwill": "812000000", "cashAndCashEquivalentsAtCarryingValue": "244000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2153000000", "profitLoss": "None", "dividendPayout": "145000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "44000000", "operatingCashflow": "3687000000", "capitalExpenditures": "101000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4164000000", "cashflowFromInvestment": "-69000000", "stockBasedCompensation": "56000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "145000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1673000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9777000000, "cost_of_revenue": 4693000000, "gross_profit": 5084000000, "research_and_development": 365000000, "selling_general_admin": 1691000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2706000000, "depreciation_amortisation": 1673000000, "ebitda": 4379000000, "interest_expense": 45000000, "interest_income": null, "other_non_operating": null, "pretax_income": 2729000000, "tax_provision": 576000000, "effective_tax_rate": null, "net_income": 2153000000, "net_income_continuing_ops": 2153000000, "net_income_to_common": 2153000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 244000000, "short_term_investments": null, "net_receivables": 1593000000, "inventory": 994000000, "other_current_assets": null, "total_current_assets": 3714000000, "net_ppe": null, "goodwill": 4603000000, "intangible_assets": 812000000, "goodwill_and_intangibles": 5415000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6780000000, "total_assets": 10494000000, "short_term_debt": -207000000, "accounts_payable": 289000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1545000000, "long_term_debt": 34000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2601000000, "total_liabilities": 4146000000, "total_debt": -173000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 6348000000, "shares_outstanding": 253130375, "operating_cash_flow": 3687000000, "stock_based_compensation": 56000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 101000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -69000000, "dividends_paid": 145000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4164000000, "free_cash_flow": 3788000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2706000000", "ebitda": "4379000000", "netIncome": "2153000000", "grossProfit": "5084000000", "depreciation": "None", "totalRevenue": "9777000000", "costOfRevenue": "4693000000", "interestIncome": "None", "incomeBeforeTax": "2729000000", "interestExpense": "45000000", "operatingIncome": "2706000000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "576000000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2378000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "365000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4693000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1673000000", "sellingGeneralAndAdministrative": "1691000000", "netIncomeFromContinuingOperations": "2153000000" }, "balance": { "goodwill": "4603000000", "inventory": "994000000", "commonStock": "7256000000", "currentDebt": "None", "investments": "None", "totalAssets": "10494000000", "longTermDebt": "34000000", "shortTermDebt": "-207000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "812000000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4146000000", "otherCurrentAssets": "883000000", "totalCurrentAssets": "3714000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1593000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6780000000", "currentAccountsPayable": "289000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "651000000", "shortLongTermDebtTotal": "149000000", "totalShareholderEquity": "6348000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "497000000", "totalCurrentLiabilities": "1545000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2601000000", "cashAndShortTermInvestments": "244000000", "commonStockSharesOutstanding": "253130375", "intangibleAssetsExcludingGoodwill": "812000000", "cashAndCashEquivalentsAtCarryingValue": "244000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2153000000", "profitLoss": "None", "dividendPayout": "145000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "44000000", "operatingCashflow": "3687000000", "capitalExpenditures": "101000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4164000000", "cashflowFromInvestment": "-69000000", "stockBasedCompensation": "56000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "145000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1673000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:10.395371+00:00", "is_restated": false, "income_statement": { "revenue": 1460000000, "cost_of_revenue": 677000000, "gross_profit": 783000000, "ebit": 266000000, "ebitda": 351000000, "pretax_income": 213000000, "tax_provision": 67000000, "net_income": 146000000, "net_income_to_common": 146000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1116000000, "total_current_assets": 4932000000, "total_assets": 12996000000, "short_term_debt": 16000000, "long_term_debt": 8553000000, "total_debt": 8569000000, "total_liabilities": 12093000000, "total_equity": 903000000, "shares_outstanding": 262896000, "goodwill_and_intangibles": 5252000000 }, "cash_flow": { "operating_cash_flow": 225000000, "capital_expenditure": 37000000, "free_cash_flow": 262000000, "dividends_paid": 5000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308737, "ticker_id": 2986, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:10.395371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "266000000", "ebitda": "351000000", "netIncome": "146000000", "grossProfit": "783000000", "depreciation": "None", "totalRevenue": "1460000000", "costOfRevenue": "677000000", "interestIncome": "None", "incomeBeforeTax": "213000000", "interestExpense": "111000000", "operatingIncome": "266000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "67000000", "reportedCurrency": "USD", "netInterestIncome": "-111000000", "nonInterestIncome": "None", "operatingExpenses": "517000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "93000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "677000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85000000", "sellingGeneralAndAdministrative": "424000000", "netIncomeFromContinuingOperations": "146000000" }, "balance": { "goodwill": "4153000000", "inventory": "1373000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "12996000000", "longTermDebt": "8553000000", "shortTermDebt": "16000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1099000000", "reportedCurrency": "USD", "retainedEarnings": "1253000000", "totalLiabilities": "12093000000", "otherCurrentAssets": "1059000000", "totalCurrentAssets": "4932000000", "currentLongTermDebt": "16000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1384000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8064000000", "currentAccountsPayable": "983000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8569000000", "totalShareholderEquity": "903000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1424000000", "totalCurrentLiabilities": "2500000000", "otherNonCurrentLiabilities": "984000000", "totalNonCurrentLiabilities": "9593000000", "cashAndShortTermInvestments": "1116000000", "commonStockSharesOutstanding": "262896000", "intangibleAssetsExcludingGoodwill": "1099000000", "cashAndCashEquivalentsAtCarryingValue": "1116000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "146000000", "profitLoss": "None", "dividendPayout": "5000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-9000000", "operatingCashflow": "225000000", "capitalExpenditures": "37000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38000000", "cashflowFromInvestment": "386000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1460000000, "cost_of_revenue": 677000000, "gross_profit": 783000000, "research_and_development": 93000000, "selling_general_admin": 424000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 266000000, "depreciation_amortisation": 85000000, "ebitda": 351000000, "interest_expense": 111000000, "interest_income": null, "other_non_operating": null, "pretax_income": 213000000, "tax_provision": 67000000, "effective_tax_rate": null, "net_income": 146000000, "net_income_continuing_ops": 146000000, "net_income_to_common": 146000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1116000000, "short_term_investments": null, "net_receivables": 1384000000, "inventory": 1373000000, "other_current_assets": null, "total_current_assets": 4932000000, "net_ppe": null, "goodwill": 4153000000, "intangible_assets": 1099000000, "goodwill_and_intangibles": 5252000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8064000000, "total_assets": 12996000000, "short_term_debt": 16000000, "accounts_payable": 983000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2500000000, "long_term_debt": 8553000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9593000000, "total_liabilities": 12093000000, "total_debt": 8569000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1253000000, "total_equity": 903000000, "shares_outstanding": 262896000, "operating_cash_flow": 225000000, "stock_based_compensation": 19000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 386000000, "dividends_paid": 5000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38000000, "free_cash_flow": 262000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "266000000", "ebitda": "351000000", "netIncome": "146000000", "grossProfit": "783000000", "depreciation": "None", "totalRevenue": "1460000000", "costOfRevenue": "677000000", "interestIncome": "None", "incomeBeforeTax": "213000000", "interestExpense": "111000000", "operatingIncome": "266000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "67000000", "reportedCurrency": "USD", "netInterestIncome": "-111000000", "nonInterestIncome": "None", "operatingExpenses": "517000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "93000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "677000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85000000", "sellingGeneralAndAdministrative": "424000000", "netIncomeFromContinuingOperations": "146000000" }, "balance": { "goodwill": "4153000000", "inventory": "1373000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "12996000000", "longTermDebt": "8553000000", "shortTermDebt": "16000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1099000000", "reportedCurrency": "USD", "retainedEarnings": "1253000000", "totalLiabilities": "12093000000", "otherCurrentAssets": "1059000000", "totalCurrentAssets": "4932000000", "currentLongTermDebt": "16000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1384000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8064000000", "currentAccountsPayable": "983000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8569000000", "totalShareholderEquity": "903000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1424000000", "totalCurrentLiabilities": "2500000000", "otherNonCurrentLiabilities": "984000000", "totalNonCurrentLiabilities": "9593000000", "cashAndShortTermInvestments": "1116000000", "commonStockSharesOutstanding": "262896000", "intangibleAssetsExcludingGoodwill": "1099000000", "cashAndCashEquivalentsAtCarryingValue": "1116000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "146000000", "profitLoss": "None", "dividendPayout": "5000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-9000000", "operatingCashflow": "225000000", "capitalExpenditures": "37000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38000000", "cashflowFromInvestment": "386000000", "stockBasedCompensation": "19000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:10.395371+00:00", "is_restated": false, "income_statement": { "revenue": 1507000000, "cost_of_revenue": 748000000, "gross_profit": 759000000, "ebit": -27000000, "ebitda": 65000000, "pretax_income": -148000000, "tax_provision": 57000000, "net_income": -205000000, "net_income_to_common": -205000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 574000000, "total_current_assets": 4352000000, "total_assets": 12867000000, "short_term_debt": 56000000, "long_term_debt": 8628000000, "total_debt": 8684000000, "total_liabilities": 12115000000, "total_equity": 752000000, "shares_outstanding": 260172000, "goodwill_and_intangibles": 5283000000 }, "cash_flow": { "operating_cash_flow": 141000000, "capital_expenditure": 45000000, "free_cash_flow": 186000000, "dividends_paid": 4000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308738, "ticker_id": 2986, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:10.395371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-27000000", "ebitda": "65000000", "netIncome": "-205000000", "grossProfit": "759000000", "depreciation": "None", "totalRevenue": "1507000000", "costOfRevenue": "748000000", "interestIncome": "None", "incomeBeforeTax": "-148000000", "interestExpense": "121000000", "operatingIncome": "235000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "57000000", "reportedCurrency": "USD", "netInterestIncome": "-121000000", "nonInterestIncome": "None", "operatingExpenses": "524000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "91000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "748000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92000000", "sellingGeneralAndAdministrative": "433000000", "netIncomeFromContinuingOperations": "-205000000" }, "balance": { "goodwill": "4153000000", "inventory": "1406000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "12867000000", "longTermDebt": "8628000000", "shortTermDebt": "56000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1130000000", "reportedCurrency": "USD", "retainedEarnings": "1109000000", "totalLiabilities": "12115000000", "otherCurrentAssets": "2345000000", "totalCurrentAssets": "4352000000", "currentLongTermDebt": "16000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1433000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8515000000", "currentAccountsPayable": "952000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1458000000", "shortLongTermDebtTotal": "8800000000", "totalShareholderEquity": "752000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1382000000", "totalCurrentLiabilities": "2390000000", "otherNonCurrentLiabilities": "1008000000", "totalNonCurrentLiabilities": "9725000000", "cashAndShortTermInvestments": "574000000", "commonStockSharesOutstanding": "260172000", "intangibleAssetsExcludingGoodwill": "1130000000", "cashAndCashEquivalentsAtCarryingValue": "574000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-205000000", "profitLoss": "None", "dividendPayout": "4000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "81000000", "operatingCashflow": "141000000", "capitalExpenditures": "45000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-187000000", "cashflowFromInvestment": "-65000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "239856000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1507000000, "cost_of_revenue": 748000000, "gross_profit": 759000000, "research_and_development": 91000000, "selling_general_admin": 433000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -27000000, "depreciation_amortisation": 92000000, "ebitda": 65000000, "interest_expense": 121000000, "interest_income": null, "other_non_operating": null, "pretax_income": -148000000, "tax_provision": 57000000, "effective_tax_rate": null, "net_income": -205000000, "net_income_continuing_ops": -205000000, "net_income_to_common": -205000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 574000000, "short_term_investments": null, "net_receivables": 1433000000, "inventory": 1406000000, "other_current_assets": null, "total_current_assets": 4352000000, "net_ppe": null, "goodwill": 4153000000, "intangible_assets": 1130000000, "goodwill_and_intangibles": 5283000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8515000000, "total_assets": 12867000000, "short_term_debt": 56000000, "accounts_payable": 952000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2390000000, "long_term_debt": 8628000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9725000000, "total_liabilities": 12115000000, "total_debt": 8684000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1109000000, "total_equity": 752000000, "shares_outstanding": 260172000, "operating_cash_flow": 141000000, "stock_based_compensation": 7000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -65000000, "dividends_paid": 4000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -187000000, "free_cash_flow": 186000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-27000000", "ebitda": "65000000", "netIncome": "-205000000", "grossProfit": "759000000", "depreciation": "None", "totalRevenue": "1507000000", "costOfRevenue": "748000000", "interestIncome": "None", "incomeBeforeTax": "-148000000", "interestExpense": "121000000", "operatingIncome": "235000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "57000000", "reportedCurrency": "USD", "netInterestIncome": "-121000000", "nonInterestIncome": "None", "operatingExpenses": "524000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "91000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "748000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92000000", "sellingGeneralAndAdministrative": "433000000", "netIncomeFromContinuingOperations": "-205000000" }, "balance": { "goodwill": "4153000000", "inventory": "1406000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "12867000000", "longTermDebt": "8628000000", "shortTermDebt": "56000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1130000000", "reportedCurrency": "USD", "retainedEarnings": "1109000000", "totalLiabilities": "12115000000", "otherCurrentAssets": "2345000000", "totalCurrentAssets": "4352000000", "currentLongTermDebt": "16000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1433000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8515000000", "currentAccountsPayable": "952000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1458000000", "shortLongTermDebtTotal": "8800000000", "totalShareholderEquity": "752000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1382000000", "totalCurrentLiabilities": "2390000000", "otherNonCurrentLiabilities": "1008000000", "totalNonCurrentLiabilities": "9725000000", "cashAndShortTermInvestments": "574000000", "commonStockSharesOutstanding": "260172000", "intangibleAssetsExcludingGoodwill": "1130000000", "cashAndCashEquivalentsAtCarryingValue": "574000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-205000000", "profitLoss": "None", "dividendPayout": "4000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "81000000", "operatingCashflow": "141000000", "capitalExpenditures": "45000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-187000000", "cashflowFromInvestment": "-65000000", "stockBasedCompensation": "7000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "239856000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:10.395371+00:00", "is_restated": false, "income_statement": { "revenue": 1602000000, "cost_of_revenue": 745000000, "gross_profit": 857000000, "ebit": 371000000, "ebitda": 460000000, "pretax_income": 243000000, "tax_provision": 83000000, "net_income": 160000000, "net_income_to_common": 160000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 672000000, "total_current_assets": 4700000000, "total_assets": 13552000000, "short_term_debt": 45000000, "long_term_debt": 8783000000, "total_debt": 8828000000, "total_liabilities": 12646000000, "total_equity": 906000000, "shares_outstanding": 260653000, "goodwill_and_intangibles": 6020000000 }, "cash_flow": { "operating_cash_flow": 264000000, "capital_expenditure": 115000000, "free_cash_flow": 379000000, "dividends_paid": 3000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308740, "ticker_id": 2986, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:10.395371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "371000000", "ebitda": "460000000", "netIncome": "160000000", "grossProfit": "857000000", "depreciation": "None", "totalRevenue": "1602000000", "costOfRevenue": "745000000", "interestIncome": "None", "incomeBeforeTax": "243000000", "interestExpense": "128000000", "operatingIncome": "358000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "83000000", "reportedCurrency": "USD", "netInterestIncome": "-128000000", "nonInterestIncome": "None", "operatingExpenses": "499000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "84000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "745000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89000000", "sellingGeneralAndAdministrative": "415000000", "netIncomeFromContinuingOperations": "160000000" }, "balance": { "goodwill": "4680000000", "inventory": "1488000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "13552000000", "longTermDebt": "8783000000", "shortTermDebt": "45000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1340000000", "reportedCurrency": "USD", "retainedEarnings": "1318000000", "totalLiabilities": "12646000000", "otherCurrentAssets": "1056000000", "totalCurrentAssets": "4700000000", "currentLongTermDebt": "45000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1484000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8852000000", "currentAccountsPayable": "1074000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1290000000", "shortLongTermDebtTotal": "8828000000", "totalShareholderEquity": "906000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1444000000", "totalCurrentLiabilities": "2679000000", "otherNonCurrentLiabilities": "1122000000", "totalNonCurrentLiabilities": "9967000000", "cashAndShortTermInvestments": "672000000", "commonStockSharesOutstanding": "260653000", "intangibleAssetsExcludingGoodwill": "1340000000", "cashAndCashEquivalentsAtCarryingValue": "672000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "160000000", "profitLoss": "None", "dividendPayout": "3000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-63000000", "operatingCashflow": "264000000", "capitalExpenditures": "115000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76000000", "cashflowFromInvestment": "-115000000", "stockBasedCompensation": "24000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1602000000, "cost_of_revenue": 745000000, "gross_profit": 857000000, "research_and_development": 84000000, "selling_general_admin": 415000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 371000000, "depreciation_amortisation": 89000000, "ebitda": 460000000, "interest_expense": 128000000, "interest_income": null, "other_non_operating": null, "pretax_income": 243000000, "tax_provision": 83000000, "effective_tax_rate": null, "net_income": 160000000, "net_income_continuing_ops": 160000000, "net_income_to_common": 160000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 672000000, "short_term_investments": null, "net_receivables": 1484000000, "inventory": 1488000000, "other_current_assets": null, "total_current_assets": 4700000000, "net_ppe": null, "goodwill": 4680000000, "intangible_assets": 1340000000, "goodwill_and_intangibles": 6020000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8852000000, "total_assets": 13552000000, "short_term_debt": 45000000, "accounts_payable": 1074000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2679000000, "long_term_debt": 8783000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9967000000, "total_liabilities": 12646000000, "total_debt": 8828000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1318000000, "total_equity": 906000000, "shares_outstanding": 260653000, "operating_cash_flow": 264000000, "stock_based_compensation": 24000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 115000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -115000000, "dividends_paid": 3000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -76000000, "free_cash_flow": 379000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "371000000", "ebitda": "460000000", "netIncome": "160000000", "grossProfit": "857000000", "depreciation": "None", "totalRevenue": "1602000000", "costOfRevenue": "745000000", "interestIncome": "None", "incomeBeforeTax": "243000000", "interestExpense": "128000000", "operatingIncome": "358000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "83000000", "reportedCurrency": "USD", "netInterestIncome": "-128000000", "nonInterestIncome": "None", "operatingExpenses": "499000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "84000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "745000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89000000", "sellingGeneralAndAdministrative": "415000000", "netIncomeFromContinuingOperations": "160000000" }, "balance": { "goodwill": "4680000000", "inventory": "1488000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "13552000000", "longTermDebt": "8783000000", "shortTermDebt": "45000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1340000000", "reportedCurrency": "USD", "retainedEarnings": "1318000000", "totalLiabilities": "12646000000", "otherCurrentAssets": "1056000000", "totalCurrentAssets": "4700000000", "currentLongTermDebt": "45000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1484000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8852000000", "currentAccountsPayable": "1074000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1290000000", "shortLongTermDebtTotal": "8828000000", "totalShareholderEquity": "906000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1444000000", "totalCurrentLiabilities": "2679000000", "otherNonCurrentLiabilities": "1122000000", "totalNonCurrentLiabilities": "9967000000", "cashAndShortTermInvestments": "672000000", "commonStockSharesOutstanding": "260653000", "intangibleAssetsExcludingGoodwill": "1340000000", "cashAndCashEquivalentsAtCarryingValue": "672000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "160000000", "profitLoss": "None", "dividendPayout": "3000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-63000000", "operatingCashflow": "264000000", "capitalExpenditures": "115000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76000000", "cashflowFromInvestment": "-115000000", "stockBasedCompensation": "24000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:10.395371+00:00", "is_restated": false, "income_statement": { "revenue": 1594000000, "cost_of_revenue": 720000000, "gross_profit": 874000000, "ebit": 360000000, "ebitda": 449000000, "pretax_income": 229000000, "tax_provision": 84000000, "net_income": 145000000, "net_income_to_common": 145000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 599000000, "total_current_assets": 4618000000, "total_assets": 13500000000, "short_term_debt": 115000000, "long_term_debt": 8781000000, "total_debt": 8896000000, "total_liabilities": 12767000000, "total_equity": 733000000, "shares_outstanding": 260156000, "goodwill_and_intangibles": 6042000000 }, "cash_flow": { "operating_cash_flow": 220000000, "capital_expenditure": 39000000, "free_cash_flow": 259000000, "dividends_paid": 10000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308741, "ticker_id": 2986, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:10.395371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "360000000", "ebitda": "449000000", "netIncome": "145000000", "grossProfit": "874000000", "depreciation": "None", "totalRevenue": "1594000000", "costOfRevenue": "720000000", "interestIncome": "None", "incomeBeforeTax": "229000000", "interestExpense": "132000000", "operatingIncome": "326000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "84000000", "reportedCurrency": "USD", "netInterestIncome": "-131000000", "nonInterestIncome": "None", "operatingExpenses": "548000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "95000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "720000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89000000", "sellingGeneralAndAdministrative": "453000000", "netIncomeFromContinuingOperations": "145000000" }, "balance": { "goodwill": "4680000000", "inventory": "1454000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "13500000000", "longTermDebt": "8781000000", "shortTermDebt": "115000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1362000000", "reportedCurrency": "USD", "retainedEarnings": "1163000000", "totalLiabilities": "12767000000", "otherCurrentAssets": "1054000000", "totalCurrentAssets": "4618000000", "currentLongTermDebt": "115000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1511000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8882000000", "currentAccountsPayable": "1067000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1266000000", "shortLongTermDebtTotal": "8896000000", "totalShareholderEquity": "733000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1420000000", "totalCurrentLiabilities": "2796000000", "otherNonCurrentLiabilities": "1121000000", "totalNonCurrentLiabilities": "9971000000", "cashAndShortTermInvestments": "599000000", "commonStockSharesOutstanding": "260156000", "intangibleAssetsExcludingGoodwill": "1362000000", "cashAndCashEquivalentsAtCarryingValue": "599000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "145000000", "profitLoss": "None", "dividendPayout": "10000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-34000000", "operatingCashflow": "220000000", "capitalExpenditures": "39000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-223000000", "cashflowFromInvestment": "-38000000", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1594000000, "cost_of_revenue": 720000000, "gross_profit": 874000000, "research_and_development": 95000000, "selling_general_admin": 453000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 360000000, "depreciation_amortisation": 89000000, "ebitda": 449000000, "interest_expense": 132000000, "interest_income": null, "other_non_operating": null, "pretax_income": 229000000, "tax_provision": 84000000, "effective_tax_rate": null, "net_income": 145000000, "net_income_continuing_ops": 145000000, "net_income_to_common": 145000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 599000000, "short_term_investments": null, "net_receivables": 1511000000, "inventory": 1454000000, "other_current_assets": null, "total_current_assets": 4618000000, "net_ppe": null, "goodwill": 4680000000, "intangible_assets": 1362000000, "goodwill_and_intangibles": 6042000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8882000000, "total_assets": 13500000000, "short_term_debt": 115000000, "accounts_payable": 1067000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2796000000, "long_term_debt": 8781000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9971000000, "total_liabilities": 12767000000, "total_debt": 8896000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1163000000, "total_equity": 733000000, "shares_outstanding": 260156000, "operating_cash_flow": 220000000, "stock_based_compensation": 22000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38000000, "dividends_paid": 10000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -223000000, "free_cash_flow": 259000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "360000000", "ebitda": "449000000", "netIncome": "145000000", "grossProfit": "874000000", "depreciation": "None", "totalRevenue": "1594000000", "costOfRevenue": "720000000", "interestIncome": "None", "incomeBeforeTax": "229000000", "interestExpense": "132000000", "operatingIncome": "326000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "84000000", "reportedCurrency": "USD", "netInterestIncome": "-131000000", "nonInterestIncome": "None", "operatingExpenses": "548000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "95000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "720000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89000000", "sellingGeneralAndAdministrative": "453000000", "netIncomeFromContinuingOperations": "145000000" }, "balance": { "goodwill": "4680000000", "inventory": "1454000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "13500000000", "longTermDebt": "8781000000", "shortTermDebt": "115000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1362000000", "reportedCurrency": "USD", "retainedEarnings": "1163000000", "totalLiabilities": "12767000000", "otherCurrentAssets": "1054000000", "totalCurrentAssets": "4618000000", "currentLongTermDebt": "115000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1511000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8882000000", "currentAccountsPayable": "1067000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1266000000", "shortLongTermDebtTotal": "8896000000", "totalShareholderEquity": "733000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1420000000", "totalCurrentLiabilities": "2796000000", "otherNonCurrentLiabilities": "1121000000", "totalNonCurrentLiabilities": "9971000000", "cashAndShortTermInvestments": "599000000", "commonStockSharesOutstanding": "260156000", "intangibleAssetsExcludingGoodwill": "1362000000", "cashAndCashEquivalentsAtCarryingValue": "599000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "145000000", "profitLoss": "None", "dividendPayout": "10000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-34000000", "operatingCashflow": "220000000", "capitalExpenditures": "39000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-223000000", "cashflowFromInvestment": "-38000000", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:10.395371+00:00", "is_restated": false, "income_statement": { "revenue": 1513000000, "cost_of_revenue": 672000000, "gross_profit": 841000000, "ebit": 225000000, "ebitda": 325000000, "pretax_income": 101000000, "tax_provision": 14000000, "net_income": 87000000, "net_income_to_common": 87000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 547000000, "total_current_assets": 4371000000, "total_assets": 13156000000, "short_term_debt": 20000000, "long_term_debt": 8936000000, "total_debt": 8956000000, "total_liabilities": 12614000000, "total_equity": 542000000, "shares_outstanding": 261001000, "goodwill_and_intangibles": 6097000000 }, "cash_flow": { "operating_cash_flow": 75000000, "capital_expenditure": 97000000, "free_cash_flow": 172000000, "dividends_paid": 71000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308742, "ticker_id": 2986, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:10.395371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "225000000", "ebitda": "325000000", "netIncome": "87000000", "grossProfit": "841000000", "depreciation": "None", "totalRevenue": "1513000000", "costOfRevenue": "672000000", "interestIncome": "None", "incomeBeforeTax": "101000000", "interestExpense": "124000000", "operatingIncome": "325000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "14000000", "reportedCurrency": "USD", "netInterestIncome": "-124000000", "nonInterestIncome": "None", "operatingExpenses": "516000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "96000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "672000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100000000", "sellingGeneralAndAdministrative": "420000000", "netIncomeFromContinuingOperations": "87000000" }, "balance": { "goodwill": "4680000000", "inventory": "1362000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "13156000000", "longTermDebt": "8936000000", "shortTermDebt": "20000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1417000000", "reportedCurrency": "USD", "retainedEarnings": "1026000000", "totalLiabilities": "12614000000", "otherCurrentAssets": "995000000", "totalCurrentAssets": "4371000000", "currentLongTermDebt": "20000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1467000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8785000000", "currentAccountsPayable": "1006000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1197000000", "shortLongTermDebtTotal": "8956000000", "totalShareholderEquity": "542000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1413000000", "totalCurrentLiabilities": "2615000000", "otherNonCurrentLiabilities": "994000000", "totalNonCurrentLiabilities": "9999000000", "cashAndShortTermInvestments": "547000000", "commonStockSharesOutstanding": "261001000", "intangibleAssetsExcludingGoodwill": "1417000000", "cashAndCashEquivalentsAtCarryingValue": "547000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "87000000", "profitLoss": "None", "dividendPayout": "71000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "3000000", "operatingCashflow": "75000000", "capitalExpenditures": "97000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75000000", "cashflowFromInvestment": "-172000000", "stockBasedCompensation": "24000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1513000000, "cost_of_revenue": 672000000, "gross_profit": 841000000, "research_and_development": 96000000, "selling_general_admin": 420000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 225000000, "depreciation_amortisation": 100000000, "ebitda": 325000000, "interest_expense": 124000000, "interest_income": null, "other_non_operating": null, "pretax_income": 101000000, "tax_provision": 14000000, "effective_tax_rate": null, "net_income": 87000000, "net_income_continuing_ops": 87000000, "net_income_to_common": 87000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 547000000, "short_term_investments": null, "net_receivables": 1467000000, "inventory": 1362000000, "other_current_assets": null, "total_current_assets": 4371000000, "net_ppe": null, "goodwill": 4680000000, "intangible_assets": 1417000000, "goodwill_and_intangibles": 6097000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8785000000, "total_assets": 13156000000, "short_term_debt": 20000000, "accounts_payable": 1006000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2615000000, "long_term_debt": 8936000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9999000000, "total_liabilities": 12614000000, "total_debt": 8956000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1026000000, "total_equity": 542000000, "shares_outstanding": 261001000, "operating_cash_flow": 75000000, "stock_based_compensation": 24000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 97000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -172000000, "dividends_paid": 71000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -75000000, "free_cash_flow": 172000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "225000000", "ebitda": "325000000", "netIncome": "87000000", "grossProfit": "841000000", "depreciation": "None", "totalRevenue": "1513000000", "costOfRevenue": "672000000", "interestIncome": "None", "incomeBeforeTax": "101000000", "interestExpense": "124000000", "operatingIncome": "325000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "14000000", "reportedCurrency": "USD", "netInterestIncome": "-124000000", "nonInterestIncome": "None", "operatingExpenses": "516000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "96000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "672000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100000000", "sellingGeneralAndAdministrative": "420000000", "netIncomeFromContinuingOperations": "87000000" }, "balance": { "goodwill": "4680000000", "inventory": "1362000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "13156000000", "longTermDebt": "8936000000", "shortTermDebt": "20000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1417000000", "reportedCurrency": "USD", "retainedEarnings": "1026000000", "totalLiabilities": "12614000000", "otherCurrentAssets": "995000000", "totalCurrentAssets": "4371000000", "currentLongTermDebt": "20000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1467000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8785000000", "currentAccountsPayable": "1006000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1197000000", "shortLongTermDebtTotal": "8956000000", "totalShareholderEquity": "542000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1413000000", "totalCurrentLiabilities": "2615000000", "otherNonCurrentLiabilities": "994000000", "totalNonCurrentLiabilities": "9999000000", "cashAndShortTermInvestments": "547000000", "commonStockSharesOutstanding": "261001000", "intangibleAssetsExcludingGoodwill": "1417000000", "cashAndCashEquivalentsAtCarryingValue": "547000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "87000000", "profitLoss": "None", "dividendPayout": "71000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "3000000", "operatingCashflow": "75000000", "capitalExpenditures": "97000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75000000", "cashflowFromInvestment": "-172000000", "stockBasedCompensation": "24000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:10.395371+00:00", "is_restated": false, "income_statement": { "revenue": 1592000000, "cost_of_revenue": 696000000, "gross_profit": 896000000, "ebit": 265000000, "ebitda": 341000000, "pretax_income": 129000000, "tax_provision": 20000000, "net_income": 109000000, "net_income_to_common": 109000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 675000000, "total_current_assets": 4348000000, "total_assets": 13101000000, "short_term_debt": 64000000, "long_term_debt": 8860000000, "total_debt": 8924000000, "total_liabilities": 12629000000, "total_equity": 472000000, "shares_outstanding": 259878000, "goodwill_and_intangibles": 6094000000 }, "cash_flow": { "operating_cash_flow": 390000000, "capital_expenditure": 132000000, "free_cash_flow": 522000000, "dividends_paid": 74000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308743, "ticker_id": 2986, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:10.395371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "265000000", "ebitda": "341000000", "netIncome": "109000000", "grossProfit": "896000000", "depreciation": "None", "totalRevenue": "1592000000", "costOfRevenue": "696000000", "interestIncome": "None", "incomeBeforeTax": "129000000", "interestExpense": "132000000", "operatingIncome": "296000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "20000000", "reportedCurrency": "USD", "netInterestIncome": "-132000000", "nonInterestIncome": "None", "operatingExpenses": "600000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "130000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "696000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76000000", "sellingGeneralAndAdministrative": "262000000", "netIncomeFromContinuingOperations": "109000000" }, "balance": { "goodwill": "4680000000", "inventory": "1321000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "13101000000", "longTermDebt": "8860000000", "shortTermDebt": "64000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1414000000", "reportedCurrency": "USD", "retainedEarnings": "1010000000", "totalLiabilities": "12629000000", "otherCurrentAssets": "861000000", "totalCurrentAssets": "4348000000", "currentLongTermDebt": "20000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1491000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8753000000", "currentAccountsPayable": "1153000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1325000000", "shortLongTermDebtTotal": "9036000000", "totalShareholderEquity": "472000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1367000000", "totalCurrentLiabilities": "2718000000", "otherNonCurrentLiabilities": "977000000", "totalNonCurrentLiabilities": "9911000000", "cashAndShortTermInvestments": "675000000", "commonStockSharesOutstanding": "259878000", "intangibleAssetsExcludingGoodwill": "1414000000", "cashAndCashEquivalentsAtCarryingValue": "675000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109000000", "profitLoss": "None", "dividendPayout": "74000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-31000000", "operatingCashflow": "390000000", "capitalExpenditures": "132000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82000000", "cashflowFromInvestment": "-296000000", "stockBasedCompensation": "26000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "74000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1592000000, "cost_of_revenue": 696000000, "gross_profit": 896000000, "research_and_development": 130000000, "selling_general_admin": 262000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 265000000, "depreciation_amortisation": 76000000, "ebitda": 341000000, "interest_expense": 132000000, "interest_income": null, "other_non_operating": null, "pretax_income": 129000000, "tax_provision": 20000000, "effective_tax_rate": null, "net_income": 109000000, "net_income_continuing_ops": 109000000, "net_income_to_common": 109000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 675000000, "short_term_investments": null, "net_receivables": 1491000000, "inventory": 1321000000, "other_current_assets": null, "total_current_assets": 4348000000, "net_ppe": null, "goodwill": 4680000000, "intangible_assets": 1414000000, "goodwill_and_intangibles": 6094000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8753000000, "total_assets": 13101000000, "short_term_debt": 64000000, "accounts_payable": 1153000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2718000000, "long_term_debt": 8860000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9911000000, "total_liabilities": 12629000000, "total_debt": 8924000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1010000000, "total_equity": 472000000, "shares_outstanding": 259878000, "operating_cash_flow": 390000000, "stock_based_compensation": 26000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 132000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -296000000, "dividends_paid": 74000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -82000000, "free_cash_flow": 522000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "265000000", "ebitda": "341000000", "netIncome": "109000000", "grossProfit": "896000000", "depreciation": "None", "totalRevenue": "1592000000", "costOfRevenue": "696000000", "interestIncome": "None", "incomeBeforeTax": "129000000", "interestExpense": "132000000", "operatingIncome": "296000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "20000000", "reportedCurrency": "USD", "netInterestIncome": "-132000000", "nonInterestIncome": "None", "operatingExpenses": "600000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "130000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "696000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76000000", "sellingGeneralAndAdministrative": "262000000", "netIncomeFromContinuingOperations": "109000000" }, "balance": { "goodwill": "4680000000", "inventory": "1321000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "13101000000", "longTermDebt": "8860000000", "shortTermDebt": "64000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1414000000", "reportedCurrency": "USD", "retainedEarnings": "1010000000", "totalLiabilities": "12629000000", "otherCurrentAssets": "861000000", "totalCurrentAssets": "4348000000", "currentLongTermDebt": "20000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1491000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8753000000", "currentAccountsPayable": "1153000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1325000000", "shortLongTermDebtTotal": "9036000000", "totalShareholderEquity": "472000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1367000000", "totalCurrentLiabilities": "2718000000", "otherNonCurrentLiabilities": "977000000", "totalNonCurrentLiabilities": "9911000000", "cashAndShortTermInvestments": "675000000", "commonStockSharesOutstanding": "259878000", "intangibleAssetsExcludingGoodwill": "1414000000", "cashAndCashEquivalentsAtCarryingValue": "675000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109000000", "profitLoss": "None", "dividendPayout": "74000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-31000000", "operatingCashflow": "390000000", "capitalExpenditures": "132000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82000000", "cashflowFromInvestment": "-296000000", "stockBasedCompensation": "26000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "74000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:10.395371+00:00", "is_restated": false, "income_statement": { "revenue": 1582000000, "cost_of_revenue": 659000000, "gross_profit": 923000000, "ebit": 333000000, "ebitda": 402000000, "pretax_income": 207000000, "tax_provision": -152000000, "net_income": 359000000, "net_income_to_common": 359000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 763000000, "total_current_assets": 4756000000, "total_assets": 12752000000, "short_term_debt": 10000000, "long_term_debt": 8739000000, "total_debt": 8749000000, "total_liabilities": 12259000000, "total_equity": 493000000, "shares_outstanding": 259757000, "goodwill_and_intangibles": 5366000000 }, "cash_flow": { "operating_cash_flow": 141000000, "capital_expenditure": 76000000, "free_cash_flow": 217000000, "dividends_paid": 74000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308745, "ticker_id": 2986, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:10.395371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "333000000", "ebitda": "402000000", "netIncome": "359000000", "grossProfit": "923000000", "depreciation": "None", "totalRevenue": "1582000000", "costOfRevenue": "659000000", "interestIncome": "None", "incomeBeforeTax": "207000000", "interestExpense": "126000000", "operatingIncome": "390000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-152000000", "reportedCurrency": "USD", "netInterestIncome": "-126000000", "nonInterestIncome": "None", "operatingExpenses": "533000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "111000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "659000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69000000", "sellingGeneralAndAdministrative": "422000000", "netIncomeFromContinuingOperations": "359000000" }, "balance": { "goodwill": "4603000000", "inventory": "1383000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "12752000000", "longTermDebt": "8739000000", "shortTermDebt": "10000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "763000000", "reportedCurrency": "USD", "retainedEarnings": "975000000", "totalLiabilities": "12259000000", "otherCurrentAssets": "881000000", "totalCurrentAssets": "4756000000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "-762237000", "currentNetReceivables": "1729000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7996000000", "currentAccountsPayable": "1092000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1204000000", "shortLongTermDebtTotal": "8749000000", "totalShareholderEquity": "493000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1458000000", "totalCurrentLiabilities": "2790000000", "otherNonCurrentLiabilities": "674000000", "totalNonCurrentLiabilities": "9469000000", "cashAndShortTermInvestments": "763000000", "commonStockSharesOutstanding": "259757000", "intangibleAssetsExcludingGoodwill": "763000000", "cashAndCashEquivalentsAtCarryingValue": "763000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "359000000", "profitLoss": "None", "dividendPayout": "74000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-61000000", "operatingCashflow": "141000000", "capitalExpenditures": "76000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78000000", "cashflowFromInvestment": "-75000000", "stockBasedCompensation": "25000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "74000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1582000000, "cost_of_revenue": 659000000, "gross_profit": 923000000, "research_and_development": 111000000, "selling_general_admin": 422000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 333000000, "depreciation_amortisation": 69000000, "ebitda": 402000000, "interest_expense": 126000000, "interest_income": null, "other_non_operating": null, "pretax_income": 207000000, "tax_provision": -152000000, "effective_tax_rate": null, "net_income": 359000000, "net_income_continuing_ops": 359000000, "net_income_to_common": 359000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 763000000, "short_term_investments": -762237000, "net_receivables": 1729000000, "inventory": 1383000000, "other_current_assets": null, "total_current_assets": 4756000000, "net_ppe": null, "goodwill": 4603000000, "intangible_assets": 763000000, "goodwill_and_intangibles": 5366000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7996000000, "total_assets": 12752000000, "short_term_debt": 10000000, "accounts_payable": 1092000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2790000000, "long_term_debt": 8739000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9469000000, "total_liabilities": 12259000000, "total_debt": 8749000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 975000000, "total_equity": 493000000, "shares_outstanding": 259757000, "operating_cash_flow": 141000000, "stock_based_compensation": 25000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -75000000, "dividends_paid": 74000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -78000000, "free_cash_flow": 217000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "333000000", "ebitda": "402000000", "netIncome": "359000000", "grossProfit": "923000000", "depreciation": "None", "totalRevenue": "1582000000", "costOfRevenue": "659000000", "interestIncome": "None", "incomeBeforeTax": "207000000", "interestExpense": "126000000", "operatingIncome": "390000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-152000000", "reportedCurrency": "USD", "netInterestIncome": "-126000000", "nonInterestIncome": "None", "operatingExpenses": "533000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "111000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "659000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69000000", "sellingGeneralAndAdministrative": "422000000", "netIncomeFromContinuingOperations": "359000000" }, "balance": { "goodwill": "4603000000", "inventory": "1383000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "12752000000", "longTermDebt": "8739000000", "shortTermDebt": "10000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "763000000", "reportedCurrency": "USD", "retainedEarnings": "975000000", "totalLiabilities": "12259000000", "otherCurrentAssets": "881000000", "totalCurrentAssets": "4756000000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "-762237000", "currentNetReceivables": "1729000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7996000000", "currentAccountsPayable": "1092000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1204000000", "shortLongTermDebtTotal": "8749000000", "totalShareholderEquity": "493000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1458000000", "totalCurrentLiabilities": "2790000000", "otherNonCurrentLiabilities": "674000000", "totalNonCurrentLiabilities": "9469000000", "cashAndShortTermInvestments": "763000000", "commonStockSharesOutstanding": "259757000", "intangibleAssetsExcludingGoodwill": "763000000", "cashAndCashEquivalentsAtCarryingValue": "763000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "359000000", "profitLoss": "None", "dividendPayout": "74000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-61000000", "operatingCashflow": "141000000", "capitalExpenditures": "76000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78000000", "cashflowFromInvestment": "-75000000", "stockBasedCompensation": "25000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "74000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:10.395371+00:00", "is_restated": false, "income_statement": { "revenue": 1607000000, "cost_of_revenue": 668000000, "gross_profit": 939000000, "ebit": 366000000, "ebitda": 432000000, "pretax_income": 235000000, "tax_provision": 40000000, "net_income": 195000000, "net_income_to_common": 195000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 704000000, "total_current_assets": 4509000000, "total_assets": 12154000000, "short_term_debt": 9000000, "long_term_debt": 8647000000, "total_debt": 8656000000, "total_liabilities": 12010000000, "total_equity": 144000000, "shares_outstanding": 258598000, "goodwill_and_intangibles": 5287000000 }, "cash_flow": { "operating_cash_flow": 332000000, "capital_expenditure": 32000000, "free_cash_flow": 364000000, "dividends_paid": 79000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308746, "ticker_id": 2986, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:10.395371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "366000000", "ebitda": "432000000", "netIncome": "195000000", "grossProfit": "939000000", "depreciation": "None", "totalRevenue": "1607000000", "costOfRevenue": "668000000", "interestIncome": "None", "incomeBeforeTax": "235000000", "interestExpense": "131000000", "operatingIncome": "386000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "40000000", "reportedCurrency": "USD", "netInterestIncome": "-131000000", "nonInterestIncome": "None", "operatingExpenses": "553000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "116000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "668000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66000000", "sellingGeneralAndAdministrative": "437000000", "netIncomeFromContinuingOperations": "195000000" }, "balance": { "goodwill": "4603000000", "inventory": "1287000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "12154000000", "longTermDebt": "8647000000", "shortTermDebt": "9000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "684000000", "reportedCurrency": "USD", "retainedEarnings": "690000000", "totalLiabilities": "12010000000", "otherCurrentAssets": "866000000", "totalCurrentAssets": "4509000000", "currentLongTermDebt": "9000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1652000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7645000000", "currentAccountsPayable": "1243000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8656000000", "totalShareholderEquity": "144000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1302000000", "totalCurrentLiabilities": "2755000000", "otherNonCurrentLiabilities": "548000000", "totalNonCurrentLiabilities": "9255000000", "cashAndShortTermInvestments": "704000000", "commonStockSharesOutstanding": "258598000", "intangibleAssetsExcludingGoodwill": "684000000", "cashAndCashEquivalentsAtCarryingValue": "704000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "195000000", "profitLoss": "None", "dividendPayout": "79000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-58000000", "operatingCashflow": "332000000", "capitalExpenditures": "32000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-134000000", "cashflowFromInvestment": "-46000000", "stockBasedCompensation": "28000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1607000000, "cost_of_revenue": 668000000, "gross_profit": 939000000, "research_and_development": 116000000, "selling_general_admin": 437000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 366000000, "depreciation_amortisation": 66000000, "ebitda": 432000000, "interest_expense": 131000000, "interest_income": null, "other_non_operating": null, "pretax_income": 235000000, "tax_provision": 40000000, "effective_tax_rate": null, "net_income": 195000000, "net_income_continuing_ops": 195000000, "net_income_to_common": 195000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 704000000, "short_term_investments": null, "net_receivables": 1652000000, "inventory": 1287000000, "other_current_assets": null, "total_current_assets": 4509000000, "net_ppe": null, "goodwill": 4603000000, "intangible_assets": 684000000, "goodwill_and_intangibles": 5287000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7645000000, "total_assets": 12154000000, "short_term_debt": 9000000, "accounts_payable": 1243000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2755000000, "long_term_debt": 8647000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9255000000, "total_liabilities": 12010000000, "total_debt": 8656000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 690000000, "total_equity": 144000000, "shares_outstanding": 258598000, "operating_cash_flow": 332000000, "stock_based_compensation": 28000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46000000, "dividends_paid": 79000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -134000000, "free_cash_flow": 364000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "366000000", "ebitda": "432000000", "netIncome": "195000000", "grossProfit": "939000000", "depreciation": "None", "totalRevenue": "1607000000", "costOfRevenue": "668000000", "interestIncome": "None", "incomeBeforeTax": "235000000", "interestExpense": "131000000", "operatingIncome": "386000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "40000000", "reportedCurrency": "USD", "netInterestIncome": "-131000000", "nonInterestIncome": "None", "operatingExpenses": "553000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "116000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "668000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66000000", "sellingGeneralAndAdministrative": "437000000", "netIncomeFromContinuingOperations": "195000000" }, "balance": { "goodwill": "4603000000", "inventory": "1287000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "12154000000", "longTermDebt": "8647000000", "shortTermDebt": "9000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "684000000", "reportedCurrency": "USD", "retainedEarnings": "690000000", "totalLiabilities": "12010000000", "otherCurrentAssets": "866000000", "totalCurrentAssets": "4509000000", "currentLongTermDebt": "9000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1652000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7645000000", "currentAccountsPayable": "1243000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8656000000", "totalShareholderEquity": "144000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1302000000", "totalCurrentLiabilities": "2755000000", "otherNonCurrentLiabilities": "548000000", "totalNonCurrentLiabilities": "9255000000", "cashAndShortTermInvestments": "704000000", "commonStockSharesOutstanding": "258598000", "intangibleAssetsExcludingGoodwill": "684000000", "cashAndCashEquivalentsAtCarryingValue": "704000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "195000000", "profitLoss": "None", "dividendPayout": "79000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-58000000", "operatingCashflow": "332000000", "capitalExpenditures": "32000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-134000000", "cashflowFromInvestment": "-46000000", "stockBasedCompensation": "28000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:10.395371+00:00", "is_restated": false, "income_statement": { "revenue": 1622000000, "cost_of_revenue": 665000000, "gross_profit": 957000000, "ebit": 367000000, "ebitda": 432000000, "pretax_income": 236000000, "tax_provision": 35000000, "net_income": 201000000, "net_income_to_common": 201000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 575000000, "total_current_assets": 4196000000, "total_assets": 11891000000, "short_term_debt": 9000000, "long_term_debt": 8705000000, "total_debt": 8714000000, "total_liabilities": 11843000000, "total_equity": 48000000, "shares_outstanding": 258362000, "goodwill_and_intangibles": 5321000000 }, "cash_flow": { "operating_cash_flow": 76000000, "capital_expenditure": 96000000, "free_cash_flow": 172000000, "dividends_paid": 70000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308747, "ticker_id": 2986, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:10.395371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "367000000", "ebitda": "432000000", "netIncome": "201000000", "grossProfit": "957000000", "depreciation": "None", "totalRevenue": "1622000000", "costOfRevenue": "665000000", "interestIncome": "None", "incomeBeforeTax": "236000000", "interestExpense": "131000000", "operatingIncome": "414000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "35000000", "reportedCurrency": "USD", "netInterestIncome": "-131000000", "nonInterestIncome": "None", "operatingExpenses": "543000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "112000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "665000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65000000", "sellingGeneralAndAdministrative": "431000000", "netIncomeFromContinuingOperations": "201000000" }, "balance": { "goodwill": "4603000000", "inventory": "1263000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "11891000000", "longTermDebt": "8705000000", "shortTermDebt": "9000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "718000000", "reportedCurrency": "USD", "retainedEarnings": "573000000", "totalLiabilities": "11843000000", "otherCurrentAssets": "802000000", "totalCurrentAssets": "4196000000", "currentLongTermDebt": "9000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1556000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7695000000", "currentAccountsPayable": "955000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8714000000", "totalShareholderEquity": "48000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1385000000", "totalCurrentLiabilities": "2545000000", "otherNonCurrentLiabilities": "549000000", "totalNonCurrentLiabilities": "9298000000", "cashAndShortTermInvestments": "575000000", "commonStockSharesOutstanding": "258362000", "intangibleAssetsExcludingGoodwill": "718000000", "cashAndCashEquivalentsAtCarryingValue": "575000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "201000000", "profitLoss": "None", "dividendPayout": "70000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "19000000", "operatingCashflow": "76000000", "capitalExpenditures": "96000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74000000", "cashflowFromInvestment": "-96000000", "stockBasedCompensation": "26000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1622000000, "cost_of_revenue": 665000000, "gross_profit": 957000000, "research_and_development": 112000000, "selling_general_admin": 431000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 367000000, "depreciation_amortisation": 65000000, "ebitda": 432000000, "interest_expense": 131000000, "interest_income": null, "other_non_operating": null, "pretax_income": 236000000, "tax_provision": 35000000, "effective_tax_rate": null, "net_income": 201000000, "net_income_continuing_ops": 201000000, "net_income_to_common": 201000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 575000000, "short_term_investments": null, "net_receivables": 1556000000, "inventory": 1263000000, "other_current_assets": null, "total_current_assets": 4196000000, "net_ppe": null, "goodwill": 4603000000, "intangible_assets": 718000000, "goodwill_and_intangibles": 5321000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7695000000, "total_assets": 11891000000, "short_term_debt": 9000000, "accounts_payable": 955000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2545000000, "long_term_debt": 8705000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9298000000, "total_liabilities": 11843000000, "total_debt": 8714000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 573000000, "total_equity": 48000000, "shares_outstanding": 258362000, "operating_cash_flow": 76000000, "stock_based_compensation": 26000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 96000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -96000000, "dividends_paid": 70000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -74000000, "free_cash_flow": 172000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "367000000", "ebitda": "432000000", "netIncome": "201000000", "grossProfit": "957000000", "depreciation": "None", "totalRevenue": "1622000000", "costOfRevenue": "665000000", "interestIncome": "None", "incomeBeforeTax": "236000000", "interestExpense": "131000000", "operatingIncome": "414000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "35000000", "reportedCurrency": "USD", "netInterestIncome": "-131000000", "nonInterestIncome": "None", "operatingExpenses": "543000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "112000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "665000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65000000", "sellingGeneralAndAdministrative": "431000000", "netIncomeFromContinuingOperations": "201000000" }, "balance": { "goodwill": "4603000000", "inventory": "1263000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "11891000000", "longTermDebt": "8705000000", "shortTermDebt": "9000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "718000000", "reportedCurrency": "USD", "retainedEarnings": "573000000", "totalLiabilities": "11843000000", "otherCurrentAssets": "802000000", "totalCurrentAssets": "4196000000", "currentLongTermDebt": "9000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1556000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7695000000", "currentAccountsPayable": "955000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8714000000", "totalShareholderEquity": "48000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1385000000", "totalCurrentLiabilities": "2545000000", "otherNonCurrentLiabilities": "549000000", "totalNonCurrentLiabilities": "9298000000", "cashAndShortTermInvestments": "575000000", "commonStockSharesOutstanding": "258362000", "intangibleAssetsExcludingGoodwill": "718000000", "cashAndCashEquivalentsAtCarryingValue": "575000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "201000000", "profitLoss": "None", "dividendPayout": "70000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "19000000", "operatingCashflow": "76000000", "capitalExpenditures": "96000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74000000", "cashflowFromInvestment": "-96000000", "stockBasedCompensation": "26000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:10.395371+00:00", "is_restated": false, "income_statement": { "revenue": 1598000000, "cost_of_revenue": 683000000, "gross_profit": 915000000, "ebit": 233000000, "ebitda": 293000000, "pretax_income": 104000000, "tax_provision": -442000000, "net_income": 546000000, "net_income_to_common": 546000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 693000000, "total_current_assets": 4508000000, "total_assets": 12058000000, "short_term_debt": 55000000, "long_term_debt": 8751000000, "total_debt": 8806000000, "total_liabilities": 12128000000, "total_equity": -70000000, "shares_outstanding": 256589999, "goodwill_and_intangibles": 5136000000 }, "cash_flow": { "operating_cash_flow": 397000000, "capital_expenditure": 81000000, "free_cash_flow": 478000000, "dividends_paid": 73000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308748, "ticker_id": 2986, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:10.395371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "233000000", "ebitda": "293000000", "netIncome": "546000000", "grossProfit": "915000000", "depreciation": "None", "totalRevenue": "1598000000", "costOfRevenue": "683000000", "interestIncome": "None", "incomeBeforeTax": "104000000", "interestExpense": "129000000", "operatingIncome": "312000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-442000000", "reportedCurrency": "USD", "netInterestIncome": "-129000000", "nonInterestIncome": "None", "operatingExpenses": "603000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "134000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "683000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60000000", "sellingGeneralAndAdministrative": "260000000", "netIncomeFromContinuingOperations": "546000000" }, "balance": { "goodwill": "4603000000", "inventory": "1315000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "12058000000", "longTermDebt": "8751000000", "shortTermDebt": "55000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "533000000", "reportedCurrency": "USD", "retainedEarnings": "443000000", "totalLiabilities": "12128000000", "otherCurrentAssets": "643000000", "totalCurrentAssets": "4508000000", "currentLongTermDebt": "9000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1857000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7550000000", "currentAccountsPayable": "1314000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8931000000", "totalShareholderEquity": "-70000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1343000000", "totalCurrentLiabilities": "2918000000", "otherNonCurrentLiabilities": "412000000", "totalNonCurrentLiabilities": "9210000000", "cashAndShortTermInvestments": "693000000", "commonStockSharesOutstanding": "256589999", "intangibleAssetsExcludingGoodwill": "533000000", "cashAndCashEquivalentsAtCarryingValue": "693000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "546000000", "profitLoss": "None", "dividendPayout": "73000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-93000000", "operatingCashflow": "397000000", "capitalExpenditures": "81000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77000000", "cashflowFromInvestment": "-81000000", "stockBasedCompensation": "27000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1598000000, "cost_of_revenue": 683000000, "gross_profit": 915000000, "research_and_development": 134000000, "selling_general_admin": 260000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 233000000, "depreciation_amortisation": 60000000, "ebitda": 293000000, "interest_expense": 129000000, "interest_income": null, "other_non_operating": null, "pretax_income": 104000000, "tax_provision": -442000000, "effective_tax_rate": null, "net_income": 546000000, "net_income_continuing_ops": 546000000, "net_income_to_common": 546000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 693000000, "short_term_investments": null, "net_receivables": 1857000000, "inventory": 1315000000, "other_current_assets": null, "total_current_assets": 4508000000, "net_ppe": null, "goodwill": 4603000000, "intangible_assets": 533000000, "goodwill_and_intangibles": 5136000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7550000000, "total_assets": 12058000000, "short_term_debt": 55000000, "accounts_payable": 1314000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2918000000, "long_term_debt": 8751000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9210000000, "total_liabilities": 12128000000, "total_debt": 8806000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 443000000, "total_equity": -70000000, "shares_outstanding": 256589999, "operating_cash_flow": 397000000, "stock_based_compensation": 27000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -81000000, "dividends_paid": 73000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -77000000, "free_cash_flow": 478000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "233000000", "ebitda": "293000000", "netIncome": "546000000", "grossProfit": "915000000", "depreciation": "None", "totalRevenue": "1598000000", "costOfRevenue": "683000000", "interestIncome": "None", "incomeBeforeTax": "104000000", "interestExpense": "129000000", "operatingIncome": "312000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-442000000", "reportedCurrency": "USD", "netInterestIncome": "-129000000", "nonInterestIncome": "None", "operatingExpenses": "603000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "134000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "683000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60000000", "sellingGeneralAndAdministrative": "260000000", "netIncomeFromContinuingOperations": "546000000" }, "balance": { "goodwill": "4603000000", "inventory": "1315000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "12058000000", "longTermDebt": "8751000000", "shortTermDebt": "55000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "533000000", "reportedCurrency": "USD", "retainedEarnings": "443000000", "totalLiabilities": "12128000000", "otherCurrentAssets": "643000000", "totalCurrentAssets": "4508000000", "currentLongTermDebt": "9000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1857000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7550000000", "currentAccountsPayable": "1314000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8931000000", "totalShareholderEquity": "-70000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1343000000", "totalCurrentLiabilities": "2918000000", "otherNonCurrentLiabilities": "412000000", "totalNonCurrentLiabilities": "9210000000", "cashAndShortTermInvestments": "693000000", "commonStockSharesOutstanding": "256589999", "intangibleAssetsExcludingGoodwill": "533000000", "cashAndCashEquivalentsAtCarryingValue": "693000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "546000000", "profitLoss": "None", "dividendPayout": "73000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-93000000", "operatingCashflow": "397000000", "capitalExpenditures": "81000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77000000", "cashflowFromInvestment": "-81000000", "stockBasedCompensation": "27000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:10.395371+00:00", "is_restated": false, "income_statement": { "revenue": 1519000000, "cost_of_revenue": 612000000, "gross_profit": 907000000, "ebit": 214000000, "ebitda": 275000000, "pretax_income": 80000000, "tax_provision": 22000000, "net_income": 58000000, "net_income_to_common": 58000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 414000000, "total_current_assets": 4050000000, "total_assets": 11012000000, "short_term_debt": 8000000, "long_term_debt": 8646000000, "total_debt": 8654000000, "total_liabilities": 11601000000, "total_equity": -589000000, "shares_outstanding": 256349000, "goodwill_and_intangibles": 5164000000 }, "cash_flow": { "operating_cash_flow": 261000000, "capital_expenditure": 55000000, "free_cash_flow": 316000000, "dividends_paid": 74000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308750, "ticker_id": 2986, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:10.395371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "214000000", "ebitda": "275000000", "netIncome": "58000000", "grossProfit": "907000000", "depreciation": "None", "totalRevenue": "1519000000", "costOfRevenue": "612000000", "interestIncome": "None", "incomeBeforeTax": "80000000", "interestExpense": "134000000", "operatingIncome": "232000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "22000000", "reportedCurrency": "USD", "netInterestIncome": "-134000000", "nonInterestIncome": "None", "operatingExpenses": "675000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "137000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "612000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61000000", "sellingGeneralAndAdministrative": "497000000", "netIncomeFromContinuingOperations": "58000000" }, "balance": { "goodwill": "4603000000", "inventory": "1186000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "11012000000", "longTermDebt": "8646000000", "shortTermDebt": "8000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "561000000", "reportedCurrency": "USD", "retainedEarnings": "-16000000", "totalLiabilities": "11601000000", "otherCurrentAssets": "794000000", "totalCurrentAssets": "4050000000", "currentLongTermDebt": "8000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1656000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6962000000", "currentAccountsPayable": "1067000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1096000000", "shortLongTermDebtTotal": "8654000000", "totalShareholderEquity": "-589000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1255000000", "totalCurrentLiabilities": "2491000000", "otherNonCurrentLiabilities": "421000000", "totalNonCurrentLiabilities": "9110000000", "cashAndShortTermInvestments": "414000000", "commonStockSharesOutstanding": "256349000", "intangibleAssetsExcludingGoodwill": "561000000", "cashAndCashEquivalentsAtCarryingValue": "414000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58000000", "profitLoss": "None", "dividendPayout": "74000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-13000000", "operatingCashflow": "261000000", "capitalExpenditures": "55000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78000000", "cashflowFromInvestment": "-179000000", "stockBasedCompensation": "27000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "74000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1519000000, "cost_of_revenue": 612000000, "gross_profit": 907000000, "research_and_development": 137000000, "selling_general_admin": 497000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 214000000, "depreciation_amortisation": 61000000, "ebitda": 275000000, "interest_expense": 134000000, "interest_income": null, "other_non_operating": null, "pretax_income": 80000000, "tax_provision": 22000000, "effective_tax_rate": null, "net_income": 58000000, "net_income_continuing_ops": 58000000, "net_income_to_common": 58000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 414000000, "short_term_investments": null, "net_receivables": 1656000000, "inventory": 1186000000, "other_current_assets": null, "total_current_assets": 4050000000, "net_ppe": null, "goodwill": 4603000000, "intangible_assets": 561000000, "goodwill_and_intangibles": 5164000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6962000000, "total_assets": 11012000000, "short_term_debt": 8000000, "accounts_payable": 1067000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2491000000, "long_term_debt": 8646000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9110000000, "total_liabilities": 11601000000, "total_debt": 8654000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -16000000, "total_equity": -589000000, "shares_outstanding": 256349000, "operating_cash_flow": 261000000, "stock_based_compensation": 27000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -179000000, "dividends_paid": 74000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -78000000, "free_cash_flow": 316000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "214000000", "ebitda": "275000000", "netIncome": "58000000", "grossProfit": "907000000", "depreciation": "None", "totalRevenue": "1519000000", "costOfRevenue": "612000000", "interestIncome": "None", "incomeBeforeTax": "80000000", "interestExpense": "134000000", "operatingIncome": "232000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "22000000", "reportedCurrency": "USD", "netInterestIncome": "-134000000", "nonInterestIncome": "None", "operatingExpenses": "675000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "137000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "612000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61000000", "sellingGeneralAndAdministrative": "497000000", "netIncomeFromContinuingOperations": "58000000" }, "balance": { "goodwill": "4603000000", "inventory": "1186000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "11012000000", "longTermDebt": "8646000000", "shortTermDebt": "8000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "561000000", "reportedCurrency": "USD", "retainedEarnings": "-16000000", "totalLiabilities": "11601000000", "otherCurrentAssets": "794000000", "totalCurrentAssets": "4050000000", "currentLongTermDebt": "8000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1656000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6962000000", "currentAccountsPayable": "1067000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1096000000", "shortLongTermDebtTotal": "8654000000", "totalShareholderEquity": "-589000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1255000000", "totalCurrentLiabilities": "2491000000", "otherNonCurrentLiabilities": "421000000", "totalNonCurrentLiabilities": "9110000000", "cashAndShortTermInvestments": "414000000", "commonStockSharesOutstanding": "256349000", "intangibleAssetsExcludingGoodwill": "561000000", "cashAndCashEquivalentsAtCarryingValue": "414000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58000000", "profitLoss": "None", "dividendPayout": "74000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-13000000", "operatingCashflow": "261000000", "capitalExpenditures": "55000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78000000", "cashflowFromInvestment": "-179000000", "stockBasedCompensation": "27000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "74000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:10.395371+00:00", "is_restated": false, "income_statement": { "revenue": 1608000000, "cost_of_revenue": 640000000, "gross_profit": 968000000, "ebit": 386000000, "ebitda": 444000000, "pretax_income": 254000000, "tax_provision": 12000000, "net_income": 242000000, "net_income_to_common": 242000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 326000000, "total_current_assets": 3958000000, "total_assets": 10979000000, "short_term_debt": 8000000, "long_term_debt": 8722000000, "total_debt": 8730000000, "total_liabilities": 11534000000, "total_equity": -555000000, "shares_outstanding": 255953000, "goodwill_and_intangibles": 5195000000 }, "cash_flow": { "operating_cash_flow": 27000000, "capital_expenditure": 71000000, "free_cash_flow": 98000000, "dividends_paid": 74000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 308751, "ticker_id": 2986, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:10.395371+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "386000000", "ebitda": "444000000", "netIncome": "242000000", "grossProfit": "968000000", "depreciation": "None", "totalRevenue": "1608000000", "costOfRevenue": "640000000", "interestIncome": "None", "incomeBeforeTax": "254000000", "interestExpense": "132000000", "operatingIncome": "389000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "12000000", "reportedCurrency": "USD", "netInterestIncome": "-132000000", "nonInterestIncome": "None", "operatingExpenses": "579000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "128000000", "otherNonOperatingIncome": "-2000000", "costofGoodsAndServicesSold": "640000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58000000", "sellingGeneralAndAdministrative": "451000000", "netIncomeFromContinuingOperations": "242000000" }, "balance": { "goodwill": "4603000000", "inventory": "1199000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "10979000000", "longTermDebt": "8722000000", "shortTermDebt": "8000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "592000000", "reportedCurrency": "USD", "retainedEarnings": "-25000000", "totalLiabilities": "11534000000", "otherCurrentAssets": "750000000", "totalCurrentAssets": "3958000000", "currentLongTermDebt": "8000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1683000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7021000000", "currentAccountsPayable": "1115000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1110000000", "shortLongTermDebtTotal": "8730000000", "totalShareholderEquity": "-555000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1101000000", "totalCurrentLiabilities": "2387000000", "otherNonCurrentLiabilities": "393000000", "totalNonCurrentLiabilities": "9147000000", "cashAndShortTermInvestments": "326000000", "commonStockSharesOutstanding": "255953000", "intangibleAssetsExcludingGoodwill": "592000000", "cashAndCashEquivalentsAtCarryingValue": "326000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "242000000", "profitLoss": "None", "dividendPayout": "74000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-86000000", "operatingCashflow": "27000000", "capitalExpenditures": "71000000", "changeInReceivables": "-230000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88000000", "cashflowFromInvestment": "-70000000", "stockBasedCompensation": "25000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "74000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-131000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1608000000, "cost_of_revenue": 640000000, "gross_profit": 968000000, "research_and_development": 128000000, "selling_general_admin": 451000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 386000000, "depreciation_amortisation": 58000000, "ebitda": 444000000, "interest_expense": 132000000, "interest_income": null, "other_non_operating": null, "pretax_income": 254000000, "tax_provision": 12000000, "effective_tax_rate": null, "net_income": 242000000, "net_income_continuing_ops": 242000000, "net_income_to_common": 242000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 326000000, "short_term_investments": null, "net_receivables": 1683000000, "inventory": 1199000000, "other_current_assets": null, "total_current_assets": 3958000000, "net_ppe": null, "goodwill": 4603000000, "intangible_assets": 592000000, "goodwill_and_intangibles": 5195000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7021000000, "total_assets": 10979000000, "short_term_debt": 8000000, "accounts_payable": 1115000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2387000000, "long_term_debt": 8722000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9147000000, "total_liabilities": 11534000000, "total_debt": 8730000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -25000000, "total_equity": -555000000, "shares_outstanding": 255953000, "operating_cash_flow": 27000000, "stock_based_compensation": 25000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70000000, "dividends_paid": 74000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -88000000, "free_cash_flow": 98000000, "net_change_in_cash": -131000000 }, "raw_data": { "income": { "ebit": "386000000", "ebitda": "444000000", "netIncome": "242000000", "grossProfit": "968000000", "depreciation": "None", "totalRevenue": "1608000000", "costOfRevenue": "640000000", "interestIncome": "None", "incomeBeforeTax": "254000000", "interestExpense": "132000000", "operatingIncome": "389000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "12000000", "reportedCurrency": "USD", "netInterestIncome": "-132000000", "nonInterestIncome": "None", "operatingExpenses": "579000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "128000000", "otherNonOperatingIncome": "-2000000", "costofGoodsAndServicesSold": "640000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58000000", "sellingGeneralAndAdministrative": "451000000", "netIncomeFromContinuingOperations": "242000000" }, "balance": { "goodwill": "4603000000", "inventory": "1199000000", "commonStock": "3000000", "currentDebt": "None", "investments": "None", "totalAssets": "10979000000", "longTermDebt": "8722000000", "shortTermDebt": "8000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "592000000", "reportedCurrency": "USD", "retainedEarnings": "-25000000", "totalLiabilities": "11534000000", "otherCurrentAssets": "750000000", "totalCurrentAssets": "3958000000", "currentLongTermDebt": "8000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1683000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7021000000", "currentAccountsPayable": "1115000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1110000000", "shortLongTermDebtTotal": "8730000000", "totalShareholderEquity": "-555000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1101000000", "totalCurrentLiabilities": "2387000000", "otherNonCurrentLiabilities": "393000000", "totalNonCurrentLiabilities": "9147000000", "cashAndShortTermInvestments": "326000000", "commonStockSharesOutstanding": "255953000", "intangibleAssetsExcludingGoodwill": "592000000", "cashAndCashEquivalentsAtCarryingValue": "326000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "242000000", "profitLoss": "None", "dividendPayout": "74000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-86000000", "operatingCashflow": "27000000", "capitalExpenditures": "71000000", "changeInReceivables": "-230000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88000000", "cashflowFromInvestment": "-70000000", "stockBasedCompensation": "25000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "74000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-131000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }