{ "ticker": { "uuid": "bdef30ff-18cf-4200-bc37-4bdb85cea973", "symbol": "SBGI", "name": "Sinclair Broadcast Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Broadcasting", "page_url": "https://sharemaestro.com/factors/ticker/bdef30ff-18cf-4200-bc37-4bdb85cea973/", "api_url": "https://sharemaestro.com/factors/api/tickers/bdef30ff-18cf-4200-bc37-4bdb85cea973/" }, "ticker_metadata": { "id": 8133, "uuid": "bdef30ff-18cf-4200-bc37-4bdb85cea973", "symbol": "SBGI", "name": "Sinclair Broadcast Group Inc", "asset_type": "equity", "market_cap": 998050000, "stock_exchange_id": 2, "industry": "Broadcasting", "sector": "Communication Services", "description": "Sinclair Broadcast Group, Inc. is a diversified television media company in the United States. The company is headquartered in Hunt Valley, Maryland.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "bdef30ff-18cf-4200-bc37-4bdb85cea973", "symbol": "SBGI", "name": "Sinclair Broadcast Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Broadcasting", "page_url": "https://sharemaestro.com/factors/ticker/bdef30ff-18cf-4200-bc37-4bdb85cea973/", "api_url": "https://sharemaestro.com/factors/api/tickers/bdef30ff-18cf-4200-bc37-4bdb85cea973/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.6, "value": 0.83, "quality": 0.18, "momentum": 0.31, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 13.85, "market_cap": 980857000, "pe_ratio": 15.3259, "earnings_yield": 0.0652, "ebitda_to_ev": 0.1529, "shareholder_yield": 0.0714, "roe": 0.137, "piotroski_f_score": 2, "momentum_12_1": 0.1407, "volatility_252d": 0.5143 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:35.955522+00:00", "batch_id": "" }, "size": { "price_close": 13.85, "market_cap": 980857000, "market_cap_usd": 980857000, "enterprise_value": 4537857000, "shares_outstanding": 70820000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 15.3259, "pb_ratio": 2.1003, "ptbv_ratio": null, "ps_ratio": 0.3065, "pcf_ratio": 4.321, "pfcf_ratio": 3.2695, "ev_ebitda": 6.5387, "ev_ebit": 11.6355, "ev_sales": 1.4181, "ev_fcf": 15.1262, "earnings_yield": 0.0652, "fcf_yield": 0.0661, "price_to_sales": 0.3065, "price_to_book": 2.1003, "price_to_cashflow": 4.321, "ebitda_to_ev": 0.1529, "sales_yield": 0.7052 }, "yield": { "dividend_yield": 0.0714, "buyback_yield": 0, "shareholder_yield": 0.0714, "debt_paydown_yield": null, "total_yield": 0.0714 }, "quality": { "gross_margin": 0.425, "operating_margin": 0.1219, "net_margin": 0.02, "ebitda_margin": 0.2169, "fcf_margin": 0.0938, "roe": 0.137, "roa": 0.0111, "roic": 0.0727, "roc_greenblatt": null, "asset_turnover": 0.554, "cash_conversion": 4.6875, "accruals_ratio": -0.0282, "sbc_to_revenue": 0.0156, "piotroski_f_score": 2, "altman_z_score": 1.0438, "earnings_stability_5y": 4.2765, "revenue_stability_5y": 0.2913, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2355, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 11.5289, "net_debt_to_ebitda": 5.1254, "debt_to_assets": 0.7619, "interest_coverage": 1.1607, "current_ratio": 2.4226, "quick_ratio": 2.4226, "net_debt": 3557000000, "local_beta": 0.0013, "volatility_252d": 0.5143, "volatility_60d": 1.0994, "max_drawdown_12m": -0.2097, "risk_adjusted_momentum": 0.2735 }, "growth": { "revenue_growth_1y": -0.0925, "revenue_growth_3y_cagr": -0.0691, "revenue_growth_5y_cagr": -0.1182, "eps_growth_1y": -0.5115, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.6129, "book_value_growth_1y": -0.2734, "revenue_growth": -0.0925, "earnings_growth": -0.5115 }, "momentum": { "price_return_1m": -0.0124, "price_return_3m": -0.0802, "price_return_6m": 0.0013, "price_return_9m": 0.0537, "price_return_12m": 0.1265, "price_return_12m_ex1m": 0.1407, "momentum_6m": 0.0013, "momentum_12m": 0.1265, "momentum_12_1": 0.1407, "distance_from_52w_high": -0.1601, "distance_from_52w_low": 0.2441, "relative_strength": -0.0315 }, "raw_ttm": { "revenue_ttm": 3200000000, "gross_profit_ttm": 1360000000, "ebit_ttm": 390000000, "ebitda_ttm": 694000000, "net_income_ttm": 64000000, "eps_diluted_ttm": 0.9037, "operating_cash_flow_ttm": 227000000, "capital_expenditure_ttm": 73000000, "fcf_ttm": 300000000, "dividends_paid_ttm": 70000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 336000000, "cash_and_equivalents": 844000000, "total_current_assets": 1628000000, "total_current_liabilities": 672000000, "net_ppe": null, "total_assets": 5776000000, "total_debt": 4401000000, "total_equity": 467000000, "net_working_capital": 160000000, "book_value_per_share": 6.5942, "retained_earnings": -169000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2278000000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 41, "rank_pb": 51, "rank_ptbv": 50, "rank_ps": 8, "rank_pcf": 14, "rank_ev_ebitda": 19, "rank_ev_ebit": 47, "rank_earnings_yield": 41, "rank_fcf_yield": 58, "rank_dividend_yield": 10, "rank_shareholder_yield": 10, "rank_total_yield": 10, "rank_roe": 31, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 54, "rank_fcf_margin": 71, "rank_piotroski": 96, "rank_accruals": 60, "rank_sue": 50, "rank_eps_growth_1y": 91, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 90, "rank_momentum_12m": 52, "rank_momentum_12m_ex1m": 51, "rank_relative_strength": 55 }, "composites": { "value_composite": 17, "quality_composite": 82, "momentum_composite": 69, "growth_composite": 97, "yield_composite": 7, "svqf_composite": 21, "vc1_composite": 9, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 49, "overall_composite": 40, "quality_value_composite": 0.3865, "os_score": 0.6, "value_percentile": 0.83, "quality_percentile": 0.18, "momentum_percentile": 0.31, "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": 86, "small_cap_core_rank": 7, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 49, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2754, "ticker_id": 8133, "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": "2026-06-07T06:50:35.955522+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.85, "market_cap": 980857000, "market_cap_usd": 980857000, "enterprise_value": 4537857000, "shares_outstanding": 70820000, "fx_rate_to_usd": null, "pe_ratio": 15.32589063, "pb_ratio": 2.10033619, "ptbv_ratio": null, "ps_ratio": 0.30651781, "pcf_ratio": 4.32095595, "pfcf_ratio": 3.26952333, "ev_ebitda": 6.53869885, "ev_ebit": 11.63553077, "ev_sales": 1.41808031, "ev_fcf": 15.12619, "earnings_yield": 0.06524906, "fcf_yield": 0.0661105, "dividend_yield": 0.07136616, "buyback_yield": 0, "shareholder_yield": 0.07136616, "debt_paydown_yield": null, "total_yield": 0.07136616, "gross_margin": 0.425, "operating_margin": 0.121875, "net_margin": 0.02, "ebitda_margin": 0.216875, "fcf_margin": 0.09375, "roe": 0.13704497, "roa": 0.01108033, "roic": 0.07268887, "roc_greenblatt": null, "asset_turnover": 0.55401662, "cash_conversion": 4.6875, "accruals_ratio": -0.02822022, "sbc_to_revenue": 0.015625, "debt_to_equity": 11.52890792, "net_debt_to_ebitda": 5.12536023, "debt_to_assets": 0.76194598, "interest_coverage": 1.16071429, "current_ratio": 2.42261905, "quick_ratio": 2.42261905, "net_debt": 3557000000, "revenue_growth_1y": -0.09245604, "revenue_growth_3y_cagr": -0.06907023, "revenue_growth_5y_cagr": -0.11817318, "eps_growth_1y": -0.51145038, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.61290323, "book_value_growth_1y": -0.27336019, "piotroski_f_score": 2, "altman_z_score": 1.04379552, "earnings_stability_5y": 4.276514, "revenue_stability_5y": 0.291266, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01244251, "price_return_3m": -0.0801987, "price_return_6m": 0.00132305, "price_return_9m": 0.05372074, "price_return_12m": 0.12646501, "price_return_12m_ex1m": 0.14065766, "distance_from_52w_high": -0.16007156, "distance_from_52w_low": 0.24407157, "relative_strength": -0.03147604, "local_beta": 0.0013, "volatility_252d": 0.514346, "volatility_60d": 1.09942, "max_drawdown_12m": -0.20974474, "revenue_ttm": 3200000000, "gross_profit_ttm": 1360000000, "ebit_ttm": 390000000, "ebitda_ttm": 694000000, "net_income_ttm": 64000000, "eps_diluted_ttm": 0.90369952, "operating_cash_flow_ttm": 227000000, "capital_expenditure_ttm": 73000000, "fcf_ttm": 300000000, "dividends_paid_ttm": 70000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 336000000, "cash_and_equivalents": 844000000, "total_current_assets": 1628000000, "total_current_liabilities": 672000000, "net_ppe": null, "total_assets": 5776000000, "total_debt": 4401000000, "total_equity": 467000000, "net_working_capital": 160000000, "book_value_per_share": 6.59418243, "retained_earnings": -169000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2278000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 41, "rank_pb": 51, "rank_ptbv": 50, "rank_ps": 8, "rank_pcf": 14, "rank_ev_ebitda": 19, "rank_ev_ebit": 47, "rank_earnings_yield": 41, "rank_fcf_yield": 58, "rank_dividend_yield": 10, "rank_shareholder_yield": 10, "rank_total_yield": 10, "rank_roe": 31, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 54, "rank_fcf_margin": 71, "rank_piotroski": 96, "rank_accruals": 60, "rank_sue": 50, "rank_eps_growth_1y": 91, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 90, "rank_momentum_12m": 52, "rank_momentum_12m_ex1m": 51, "rank_relative_strength": 55, "value_composite": 17, "quality_composite": 82, "momentum_composite": 69, "growth_composite": 97, "yield_composite": 7, "svqf_composite": 21, "vc1_composite": 9, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 49, "overall_composite": 40, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 86, "small_cap_core_rank": 7, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 13.85, "os": 0.6, "value": 0.83, "quality": 0.18, "momentum": 0.31, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 15.3259, "earnings_yield": 0.0652, "shareholder_yield": 0.0714, "roe": 0.137, "momentum_12_1": 0.1407, "complete_fields": { "id": 2754, "ticker_id": 8133, "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": "2026-06-07T06:50:35.955522+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.85, "market_cap": 980857000, "market_cap_usd": 980857000, "enterprise_value": 4537857000, "shares_outstanding": 70820000, "fx_rate_to_usd": null, "pe_ratio": 15.32589063, "pb_ratio": 2.10033619, "ptbv_ratio": null, "ps_ratio": 0.30651781, "pcf_ratio": 4.32095595, "pfcf_ratio": 3.26952333, "ev_ebitda": 6.53869885, "ev_ebit": 11.63553077, "ev_sales": 1.41808031, "ev_fcf": 15.12619, "earnings_yield": 0.06524906, "fcf_yield": 0.0661105, "dividend_yield": 0.07136616, "buyback_yield": 0, "shareholder_yield": 0.07136616, "debt_paydown_yield": null, "total_yield": 0.07136616, "gross_margin": 0.425, "operating_margin": 0.121875, "net_margin": 0.02, "ebitda_margin": 0.216875, "fcf_margin": 0.09375, "roe": 0.13704497, "roa": 0.01108033, "roic": 0.07268887, "roc_greenblatt": null, "asset_turnover": 0.55401662, "cash_conversion": 4.6875, "accruals_ratio": -0.02822022, "sbc_to_revenue": 0.015625, "debt_to_equity": 11.52890792, "net_debt_to_ebitda": 5.12536023, "debt_to_assets": 0.76194598, "interest_coverage": 1.16071429, "current_ratio": 2.42261905, "quick_ratio": 2.42261905, "net_debt": 3557000000, "revenue_growth_1y": -0.09245604, "revenue_growth_3y_cagr": -0.06907023, "revenue_growth_5y_cagr": -0.11817318, "eps_growth_1y": -0.51145038, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.61290323, "book_value_growth_1y": -0.27336019, "piotroski_f_score": 2, "altman_z_score": 1.04379552, "earnings_stability_5y": 4.276514, "revenue_stability_5y": 0.291266, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01244251, "price_return_3m": -0.0801987, "price_return_6m": 0.00132305, "price_return_9m": 0.05372074, "price_return_12m": 0.12646501, "price_return_12m_ex1m": 0.14065766, "distance_from_52w_high": -0.16007156, "distance_from_52w_low": 0.24407157, "relative_strength": -0.03147604, "local_beta": 0.0013, "volatility_252d": 0.514346, "volatility_60d": 1.09942, "max_drawdown_12m": -0.20974474, "revenue_ttm": 3200000000, "gross_profit_ttm": 1360000000, "ebit_ttm": 390000000, "ebitda_ttm": 694000000, "net_income_ttm": 64000000, "eps_diluted_ttm": 0.90369952, "operating_cash_flow_ttm": 227000000, "capital_expenditure_ttm": 73000000, "fcf_ttm": 300000000, "dividends_paid_ttm": 70000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 336000000, "cash_and_equivalents": 844000000, "total_current_assets": 1628000000, "total_current_liabilities": 672000000, "net_ppe": null, "total_assets": 5776000000, "total_debt": 4401000000, "total_equity": 467000000, "net_working_capital": 160000000, "book_value_per_share": 6.59418243, "retained_earnings": -169000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2278000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 41, "rank_pb": 51, "rank_ptbv": 50, "rank_ps": 8, "rank_pcf": 14, "rank_ev_ebitda": 19, "rank_ev_ebit": 47, "rank_earnings_yield": 41, "rank_fcf_yield": 58, "rank_dividend_yield": 10, "rank_shareholder_yield": 10, "rank_total_yield": 10, "rank_roe": 31, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 54, "rank_fcf_margin": 71, "rank_piotroski": 96, "rank_accruals": 60, "rank_sue": 50, "rank_eps_growth_1y": 91, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 90, "rank_momentum_12m": 52, "rank_momentum_12m_ex1m": 51, "rank_relative_strength": 55, "value_composite": 17, "quality_composite": 82, "momentum_composite": 69, "growth_composite": 97, "yield_composite": 7, "svqf_composite": 21, "vc1_composite": 9, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 49, "overall_composite": 40, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 86, "small_cap_core_rank": 7, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:50.170269+00:00", "is_restated": false, "income_statement": { "revenue": 3169000000, "cost_of_revenue": 2024000000, "gross_profit": 1145000000, "ebit": 242000000, "ebitda": 565000000, "pretax_income": -153000000, "tax_provision": -54000000, "net_income": -112000000, "net_income_to_common": -112000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 866000000, "total_current_assets": 1700000000, "total_assets": 5949000000, "short_term_debt": 49000000, "long_term_debt": 4358000000, "total_debt": 4407000000, "total_liabilities": 5579000000, "total_equity": 443000000, "shares_outstanding": 69118000, "goodwill_and_intangibles": 2234000000 }, "cash_flow": { "operating_cash_flow": 189000000, "capital_expenditure": 74000000, "free_cash_flow": 263000000, "dividends_paid": 69000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164995, "ticker_id": 8133, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:50.170269+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "242000000", "ebitda": "565000000", "netIncome": "-112000000", "grossProfit": "1145000000", "depreciation": "None", "totalRevenue": "3169000000", "costOfRevenue": "2024000000", "interestIncome": "None", "incomeBeforeTax": "-153000000", "interestExpense": "395000000", "operatingIncome": "154000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-54000000", "reportedCurrency": "USD", "netInterestIncome": "-395000000", "nonInterestIncome": "None", "operatingExpenses": "991000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2024000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "323000000", "sellingGeneralAndAdministrative": "806000000", "netIncomeFromContinuingOperations": "-99000000" }, "balance": { "goodwill": "2085000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5949000000", "longTermDebt": "4358000000", "shortTermDebt": "49000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "149000000", "reportedCurrency": "USD", "retainedEarnings": "-171000000", "totalLiabilities": "5579000000", "otherCurrentAssets": "147000000", "totalCurrentAssets": "1700000000", "currentLongTermDebt": "25000000", "longTermInvestments": "423000000", "shortTermInvestments": "None", "currentNetReceivables": "687000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4249000000", "currentAccountsPayable": "232000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4519000000", "totalShareholderEquity": "443000000", "capitalLeaseObligations": "136000000", "otherCurrentLiabilities": "401000000", "totalCurrentLiabilities": "703000000", "otherNonCurrentLiabilities": "180000000", "totalNonCurrentLiabilities": "4876000000", "cashAndShortTermInvestments": "866000000", "commonStockSharesOutstanding": "69118000", "intangibleAssetsExcludingGoodwill": "149000000", "cashAndCashEquivalentsAtCarryingValue": "866000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-99000000", "profitLoss": "None", "dividendPayout": "69000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "189000000", "capitalExpenditures": "74000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "100000000", "cashflowFromInvestment": "-120000000", "stockBasedCompensation": "51000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3169000000, "cost_of_revenue": 2024000000, "gross_profit": 1145000000, "research_and_development": null, "selling_general_admin": 806000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 242000000, "depreciation_amortisation": 323000000, "ebitda": 565000000, "interest_expense": 395000000, "interest_income": null, "other_non_operating": null, "pretax_income": -153000000, "tax_provision": -54000000, "effective_tax_rate": null, "net_income": -112000000, "net_income_continuing_ops": -99000000, "net_income_to_common": -112000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 866000000, "short_term_investments": null, "net_receivables": 687000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1700000000, "net_ppe": null, "goodwill": 2085000000, "intangible_assets": 149000000, "goodwill_and_intangibles": 2234000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4249000000, "total_assets": 5949000000, "short_term_debt": 49000000, "accounts_payable": 232000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 703000000, "long_term_debt": 4358000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4876000000, "total_liabilities": 5579000000, "total_debt": 4407000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -171000000, "total_equity": 443000000, "shares_outstanding": 69118000, "operating_cash_flow": 189000000, "stock_based_compensation": 51000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 74000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -120000000, "dividends_paid": 69000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 100000000, "free_cash_flow": 263000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "242000000", "ebitda": "565000000", "netIncome": "-112000000", "grossProfit": "1145000000", "depreciation": "None", "totalRevenue": "3169000000", "costOfRevenue": "2024000000", "interestIncome": "None", "incomeBeforeTax": "-153000000", "interestExpense": "395000000", "operatingIncome": "154000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-54000000", "reportedCurrency": "USD", "netInterestIncome": "-395000000", "nonInterestIncome": "None", "operatingExpenses": "991000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2024000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "323000000", "sellingGeneralAndAdministrative": "806000000", "netIncomeFromContinuingOperations": "-99000000" }, "balance": { "goodwill": "2085000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5949000000", "longTermDebt": "4358000000", "shortTermDebt": "49000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "149000000", "reportedCurrency": "USD", "retainedEarnings": "-171000000", "totalLiabilities": "5579000000", "otherCurrentAssets": "147000000", "totalCurrentAssets": "1700000000", "currentLongTermDebt": "25000000", "longTermInvestments": "423000000", "shortTermInvestments": "None", "currentNetReceivables": "687000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4249000000", "currentAccountsPayable": "232000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4519000000", "totalShareholderEquity": "443000000", "capitalLeaseObligations": "136000000", "otherCurrentLiabilities": "401000000", "totalCurrentLiabilities": "703000000", "otherNonCurrentLiabilities": "180000000", "totalNonCurrentLiabilities": "4876000000", "cashAndShortTermInvestments": "866000000", "commonStockSharesOutstanding": "69118000", "intangibleAssetsExcludingGoodwill": "149000000", "cashAndCashEquivalentsAtCarryingValue": "866000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-99000000", "profitLoss": "None", "dividendPayout": "69000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "189000000", "capitalExpenditures": "74000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "100000000", "cashflowFromInvestment": "-120000000", "stockBasedCompensation": "51000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145000000", "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": "2026-06-06T23:19:50.170269+00:00", "is_restated": false, "income_statement": { "revenue": 3548000000, "cost_of_revenue": 1714000000, "gross_profit": 1834000000, "ebit": 699000000, "ebitda": 949000000, "pretax_income": 395000000, "tax_provision": 76000000, "net_income": 310000000, "net_income_to_common": 310000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 697000000, "total_current_assets": 1485000000, "total_assets": 5885000000, "short_term_debt": 60000000, "long_term_debt": 4091000000, "total_debt": 4151000000, "total_liabilities": 5369000000, "total_equity": 583000000, "shares_outstanding": 66096000, "goodwill_and_intangibles": 2862000000 }, "cash_flow": { "operating_cash_flow": 98000000, "capital_expenditure": 84000000, "free_cash_flow": 182000000, "dividends_paid": 66000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165000, "ticker_id": 8133, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:50.170269+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "699000000", "ebitda": "949000000", "netIncome": "310000000", "grossProfit": "1834000000", "depreciation": "None", "totalRevenue": "3548000000", "costOfRevenue": "1714000000", "interestIncome": "None", "incomeBeforeTax": "395000000", "interestExpense": "304000000", "operatingIncome": "551000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "76000000", "reportedCurrency": "USD", "netInterestIncome": "-304000000", "nonInterestIncome": "None", "operatingExpenses": "1283000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1714000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "250000000", "sellingGeneralAndAdministrative": "979000000", "netIncomeFromContinuingOperations": "319000000" }, "balance": { "goodwill": "2082000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5885000000", "longTermDebt": "4091000000", "shortTermDebt": "60000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "780000000", "reportedCurrency": "USD", "retainedEarnings": "10000000", "totalLiabilities": "5369000000", "otherCurrentAssets": "146000000", "totalCurrentAssets": "1485000000", "currentLongTermDebt": "38000000", "longTermInvestments": "430000000", "shortTermInvestments": "None", "currentNetReceivables": "642000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4400000000", "currentAccountsPayable": "107000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4281000000", "totalShareholderEquity": "583000000", "capitalLeaseObligations": "152000000", "otherCurrentLiabilities": "438000000", "totalCurrentLiabilities": "605000000", "otherNonCurrentLiabilities": "195000000", "totalNonCurrentLiabilities": "4764000000", "cashAndShortTermInvestments": "697000000", "commonStockSharesOutstanding": "66096000", "intangibleAssetsExcludingGoodwill": "780000000", "cashAndCashEquivalentsAtCarryingValue": "697000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "319000000", "profitLoss": "None", "dividendPayout": "66000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "98000000", "capitalExpenditures": "84000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140000000", "cashflowFromInvestment": "77000000", "stockBasedCompensation": "51000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "250000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3548000000, "cost_of_revenue": 1714000000, "gross_profit": 1834000000, "research_and_development": null, "selling_general_admin": 979000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 699000000, "depreciation_amortisation": 250000000, "ebitda": 949000000, "interest_expense": 304000000, "interest_income": null, "other_non_operating": null, "pretax_income": 395000000, "tax_provision": 76000000, "effective_tax_rate": null, "net_income": 310000000, "net_income_continuing_ops": 319000000, "net_income_to_common": 310000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 697000000, "short_term_investments": null, "net_receivables": 642000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1485000000, "net_ppe": null, "goodwill": 2082000000, "intangible_assets": 780000000, "goodwill_and_intangibles": 2862000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4400000000, "total_assets": 5885000000, "short_term_debt": 60000000, "accounts_payable": 107000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 605000000, "long_term_debt": 4091000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4764000000, "total_liabilities": 5369000000, "total_debt": 4151000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10000000, "total_equity": 583000000, "shares_outstanding": 66096000, "operating_cash_flow": 98000000, "stock_based_compensation": 51000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 77000000, "dividends_paid": 66000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -140000000, "free_cash_flow": 182000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "699000000", "ebitda": "949000000", "netIncome": "310000000", "grossProfit": "1834000000", "depreciation": "None", "totalRevenue": "3548000000", "costOfRevenue": "1714000000", "interestIncome": "None", "incomeBeforeTax": "395000000", "interestExpense": "304000000", "operatingIncome": "551000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "76000000", "reportedCurrency": "USD", "netInterestIncome": "-304000000", "nonInterestIncome": "None", "operatingExpenses": "1283000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1714000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "250000000", "sellingGeneralAndAdministrative": "979000000", "netIncomeFromContinuingOperations": "319000000" }, "balance": { "goodwill": "2082000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5885000000", "longTermDebt": "4091000000", "shortTermDebt": "60000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "780000000", "reportedCurrency": "USD", "retainedEarnings": "10000000", "totalLiabilities": "5369000000", "otherCurrentAssets": "146000000", "totalCurrentAssets": "1485000000", "currentLongTermDebt": "38000000", "longTermInvestments": "430000000", "shortTermInvestments": "None", "currentNetReceivables": "642000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4400000000", "currentAccountsPayable": "107000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4281000000", "totalShareholderEquity": "583000000", "capitalLeaseObligations": "152000000", "otherCurrentLiabilities": "438000000", "totalCurrentLiabilities": "605000000", "otherNonCurrentLiabilities": "195000000", "totalNonCurrentLiabilities": "4764000000", "cashAndShortTermInvestments": "697000000", "commonStockSharesOutstanding": "66096000", "intangibleAssetsExcludingGoodwill": "780000000", "cashAndCashEquivalentsAtCarryingValue": "697000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "319000000", "profitLoss": "None", "dividendPayout": "66000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "98000000", "capitalExpenditures": "84000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140000000", "cashflowFromInvestment": "77000000", "stockBasedCompensation": "51000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "250000000", "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": "2026-06-06T23:19:50.170269+00:00", "is_restated": false, "income_statement": { "revenue": 3134000000, "cost_of_revenue": 1660000000, "gross_profit": 1474000000, "ebit": -332000000, "ebitda": -61000000, "pretax_income": -637000000, "tax_provision": -358000000, "net_income": -291000000, "net_income_to_common": -291000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 662000000, "total_current_assets": 1475000000, "total_assets": 6085000000, "short_term_debt": 57000000, "long_term_debt": 4139000000, "total_debt": 4196000000, "total_liabilities": 5864000000, "total_equity": 285000000, "shares_outstanding": 65125000, "goodwill_and_intangibles": 3011000000 }, "cash_flow": { "operating_cash_flow": 235000000, "capital_expenditure": 92000000, "free_cash_flow": 327000000, "dividends_paid": 65000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165005, "ticker_id": 8133, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:50.170269+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-332000000", "ebitda": "-61000000", "netIncome": "-291000000", "grossProfit": "1474000000", "depreciation": "None", "totalRevenue": "3134000000", "costOfRevenue": "1660000000", "interestIncome": "None", "incomeBeforeTax": "-637000000", "interestExpense": "305000000", "operatingIncome": "-331000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-358000000", "reportedCurrency": "USD", "netInterestIncome": "-305000000", "nonInterestIncome": "None", "operatingExpenses": "1805000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1660000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "271000000", "sellingGeneralAndAdministrative": "694000000", "netIncomeFromContinuingOperations": "-279000000" }, "balance": { "goodwill": "2082000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "6085000000", "longTermDebt": "4139000000", "shortTermDebt": "57000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "929000000", "reportedCurrency": "USD", "retainedEarnings": "-234000000", "totalLiabilities": "5864000000", "otherCurrentAssets": "189000000", "totalCurrentAssets": "1475000000", "currentLongTermDebt": "36000000", "longTermInvestments": "515000000", "shortTermInvestments": "None", "currentNetReceivables": "624000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4610000000", "currentAccountsPayable": "142000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4348000000", "totalShareholderEquity": "285000000", "capitalLeaseObligations": "173000000", "otherCurrentLiabilities": "904000000", "totalCurrentLiabilities": "1103000000", "otherNonCurrentLiabilities": "204000000", "totalNonCurrentLiabilities": "4761000000", "cashAndShortTermInvestments": "662000000", "commonStockSharesOutstanding": "65125000", "intangibleAssetsExcludingGoodwill": "929000000", "cashAndCashEquivalentsAtCarryingValue": "662000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-279000000", "profitLoss": "None", "dividendPayout": "65000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "235000000", "capitalExpenditures": "92000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-509000000", "cashflowFromInvestment": "52000000", "stockBasedCompensation": "45000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-153000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "271000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3134000000, "cost_of_revenue": 1660000000, "gross_profit": 1474000000, "research_and_development": null, "selling_general_admin": 694000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -332000000, "depreciation_amortisation": 271000000, "ebitda": -61000000, "interest_expense": 305000000, "interest_income": null, "other_non_operating": null, "pretax_income": -637000000, "tax_provision": -358000000, "effective_tax_rate": null, "net_income": -291000000, "net_income_continuing_ops": -279000000, "net_income_to_common": -291000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 662000000, "short_term_investments": null, "net_receivables": 624000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1475000000, "net_ppe": null, "goodwill": 2082000000, "intangible_assets": 929000000, "goodwill_and_intangibles": 3011000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4610000000, "total_assets": 6085000000, "short_term_debt": 57000000, "accounts_payable": 142000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1103000000, "long_term_debt": 4139000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4761000000, "total_liabilities": 5864000000, "total_debt": 4196000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -234000000, "total_equity": 285000000, "shares_outstanding": 65125000, "operating_cash_flow": 235000000, "stock_based_compensation": 45000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 92000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 52000000, "dividends_paid": 65000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -509000000, "free_cash_flow": 327000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-332000000", "ebitda": "-61000000", "netIncome": "-291000000", "grossProfit": "1474000000", "depreciation": "None", "totalRevenue": "3134000000", "costOfRevenue": "1660000000", "interestIncome": "None", "incomeBeforeTax": "-637000000", "interestExpense": "305000000", "operatingIncome": "-331000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-358000000", "reportedCurrency": "USD", "netInterestIncome": "-305000000", "nonInterestIncome": "None", "operatingExpenses": "1805000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1660000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "271000000", "sellingGeneralAndAdministrative": "694000000", "netIncomeFromContinuingOperations": "-279000000" }, "balance": { "goodwill": "2082000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "6085000000", "longTermDebt": "4139000000", "shortTermDebt": "57000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "929000000", "reportedCurrency": "USD", "retainedEarnings": "-234000000", "totalLiabilities": "5864000000", "otherCurrentAssets": "189000000", "totalCurrentAssets": "1475000000", "currentLongTermDebt": "36000000", "longTermInvestments": "515000000", "shortTermInvestments": "None", "currentNetReceivables": "624000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4610000000", "currentAccountsPayable": "142000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4348000000", "totalShareholderEquity": "285000000", "capitalLeaseObligations": "173000000", "otherCurrentLiabilities": "904000000", "totalCurrentLiabilities": "1103000000", "otherNonCurrentLiabilities": "204000000", "totalNonCurrentLiabilities": "4761000000", "cashAndShortTermInvestments": "662000000", "commonStockSharesOutstanding": "65125000", "intangibleAssetsExcludingGoodwill": "929000000", "cashAndCashEquivalentsAtCarryingValue": "662000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-279000000", "profitLoss": "None", "dividendPayout": "65000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "235000000", "capitalExpenditures": "92000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-509000000", "cashflowFromInvestment": "52000000", "stockBasedCompensation": "45000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-153000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "271000000", "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": "2026-06-06T23:19:50.170269+00:00", "is_restated": false, "income_statement": { "revenue": 3928000000, "cost_of_revenue": 2076000000, "gross_profit": 1852000000, "ebit": 623000000, "ebitda": 944000000, "pretax_income": 3614000000, "tax_provision": 913000000, "net_income": 2652000000, "net_income_to_common": 2652000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 884000000, "total_current_assets": 1683000000, "total_assets": 6704000000, "short_term_debt": 61000000, "long_term_debt": 10000000, "total_debt": 71000000, "total_liabilities": 6023000000, "total_equity": 748000000, "shares_outstanding": 70656000, "goodwill_and_intangibles": 3184000000 }, "cash_flow": { "operating_cash_flow": 799000000, "capital_expenditure": 105000000, "free_cash_flow": 904000000, "dividends_paid": 77000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165010, "ticker_id": 8133, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:50.170269+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "623000000", "ebitda": "944000000", "netIncome": "2652000000", "grossProfit": "1852000000", "depreciation": "None", "totalRevenue": "3928000000", "costOfRevenue": "2076000000", "interestIncome": "None", "incomeBeforeTax": "3614000000", "interestExpense": "296000000", "operatingIncome": "3980000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "913000000", "reportedCurrency": "USD", "netInterestIncome": "-296000000", "nonInterestIncome": "None", "operatingExpenses": "-2128000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-70000000", "costofGoodsAndServicesSold": "2076000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "321000000", "sellingGeneralAndAdministrative": "160000000", "netIncomeFromContinuingOperations": "2701000000" }, "balance": { "goodwill": "2088000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "6704000000", "longTermDebt": "10000000", "shortTermDebt": "61000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1096000000", "reportedCurrency": "USD", "retainedEarnings": "122000000", "totalLiabilities": "6023000000", "otherCurrentAssets": "182000000", "totalCurrentAssets": "1683000000", "currentLongTermDebt": "38000000", "longTermInvestments": "555000000", "shortTermInvestments": "None", "currentNetReceivables": "617000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5021000000", "currentAccountsPayable": "125000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "854000000", "shortLongTermDebtTotal": "4442000000", "totalShareholderEquity": "748000000", "capitalLeaseObligations": "177000000", "otherCurrentLiabilities": "422000000", "totalCurrentLiabilities": "608000000", "otherNonCurrentLiabilities": "374000000", "totalNonCurrentLiabilities": "5415000000", "cashAndShortTermInvestments": "884000000", "commonStockSharesOutstanding": "70656000", "intangibleAssetsExcludingGoodwill": "1096000000", "cashAndCashEquivalentsAtCarryingValue": "884000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2701000000", "profitLoss": "None", "dividendPayout": "77000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "799000000", "capitalExpenditures": "105000000", "changeInReceivables": "20000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-353000000", "cashflowFromInvestment": "-381000000", "stockBasedCompensation": "50000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "65000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-120000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "647000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3928000000, "cost_of_revenue": 2076000000, "gross_profit": 1852000000, "research_and_development": null, "selling_general_admin": 160000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 623000000, "depreciation_amortisation": 321000000, "ebitda": 944000000, "interest_expense": 296000000, "interest_income": null, "other_non_operating": null, "pretax_income": 3614000000, "tax_provision": 913000000, "effective_tax_rate": null, "net_income": 2652000000, "net_income_continuing_ops": 2701000000, "net_income_to_common": 2652000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 884000000, "short_term_investments": null, "net_receivables": 617000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1683000000, "net_ppe": null, "goodwill": 2088000000, "intangible_assets": 1096000000, "goodwill_and_intangibles": 3184000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5021000000, "total_assets": 6704000000, "short_term_debt": 61000000, "accounts_payable": 125000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 608000000, "long_term_debt": 10000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5415000000, "total_liabilities": 6023000000, "total_debt": 71000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 122000000, "total_equity": 748000000, "shares_outstanding": 70656000, "operating_cash_flow": 799000000, "stock_based_compensation": 50000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 105000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -381000000, "dividends_paid": 77000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -353000000, "free_cash_flow": 904000000, "net_change_in_cash": 65000000 }, "raw_data": { "income": { "ebit": "623000000", "ebitda": "944000000", "netIncome": "2652000000", "grossProfit": "1852000000", "depreciation": "None", "totalRevenue": "3928000000", "costOfRevenue": "2076000000", "interestIncome": "None", "incomeBeforeTax": "3614000000", "interestExpense": "296000000", "operatingIncome": "3980000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "913000000", "reportedCurrency": "USD", "netInterestIncome": "-296000000", "nonInterestIncome": "None", "operatingExpenses": "-2128000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-70000000", "costofGoodsAndServicesSold": "2076000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "321000000", "sellingGeneralAndAdministrative": "160000000", "netIncomeFromContinuingOperations": "2701000000" }, "balance": { "goodwill": "2088000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "6704000000", "longTermDebt": "10000000", "shortTermDebt": "61000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1096000000", "reportedCurrency": "USD", "retainedEarnings": "122000000", "totalLiabilities": "6023000000", "otherCurrentAssets": "182000000", "totalCurrentAssets": "1683000000", "currentLongTermDebt": "38000000", "longTermInvestments": "555000000", "shortTermInvestments": "None", "currentNetReceivables": "617000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5021000000", "currentAccountsPayable": "125000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "854000000", "shortLongTermDebtTotal": "4442000000", "totalShareholderEquity": "748000000", "capitalLeaseObligations": "177000000", "otherCurrentLiabilities": "422000000", "totalCurrentLiabilities": "608000000", "otherNonCurrentLiabilities": "374000000", "totalNonCurrentLiabilities": "5415000000", "cashAndShortTermInvestments": "884000000", "commonStockSharesOutstanding": "70656000", "intangibleAssetsExcludingGoodwill": "1096000000", "cashAndCashEquivalentsAtCarryingValue": "884000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2701000000", "profitLoss": "None", "dividendPayout": "77000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "799000000", "capitalExpenditures": "105000000", "changeInReceivables": "20000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-353000000", "cashflowFromInvestment": "-381000000", "stockBasedCompensation": "50000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "65000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-120000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "647000000", "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": "2026-06-06T23:19:50.170269+00:00", "is_restated": false, "income_statement": { "revenue": 6134000000, "cost_of_revenue": 4441000000, "gross_profit": 1693000000, "ebit": 46000000, "ebitda": 714000000, "pretax_income": -499000000, "tax_provision": -173000000, "net_income": -414000000, "net_income_to_common": -414000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 816000000, "total_current_assets": 2471000000, "total_assets": 12541000000, "short_term_debt": 104000000, "long_term_debt": 21000000, "total_debt": 125000000, "total_liabilities": 14247000000, "total_equity": -1770000000, "shares_outstanding": 75050000, "goodwill_and_intangibles": 7326000000 }, "cash_flow": { "operating_cash_flow": 327000000, "capital_expenditure": 80000000, "free_cash_flow": 407000000, "dividends_paid": 65000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165015, "ticker_id": 8133, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:50.170269+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46000000", "ebitda": "714000000", "netIncome": "-414000000", "grossProfit": "1693000000", "depreciation": "None", "totalRevenue": "6134000000", "costOfRevenue": "4441000000", "interestIncome": "None", "incomeBeforeTax": "-499000000", "interestExpense": "618000000", "operatingIncome": "95000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-173000000", "reportedCurrency": "USD", "netInterestIncome": "-618000000", "nonInterestIncome": "None", "operatingExpenses": "1598000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "24000000", "costofGoodsAndServicesSold": "4441000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "668000000", "sellingGeneralAndAdministrative": "170000000", "netIncomeFromContinuingOperations": "-326000000" }, "balance": { "goodwill": "2088000000", "inventory": "85000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "12541000000", "longTermDebt": "21000000", "shortTermDebt": "104000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "5238000000", "reportedCurrency": "USD", "retainedEarnings": "-2460000000", "totalLiabilities": "14247000000", "otherCurrentAssets": "258000000", "totalCurrentAssets": "2471000000", "currentLongTermDebt": "69000000", "longTermInvestments": "1084000000", "shortTermInvestments": "None", "currentNetReceivables": "1397000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10070000000", "currentAccountsPayable": "154000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1019000000", "shortLongTermDebtTotal": "12580000000", "totalShareholderEquity": "-1770000000", "capitalLeaseObligations": "240000000", "otherCurrentLiabilities": "944000000", "totalCurrentLiabilities": "1202000000", "otherNonCurrentLiabilities": "556000000", "totalNonCurrentLiabilities": "13045000000", "cashAndShortTermInvestments": "816000000", "commonStockSharesOutstanding": "75050000", "intangibleAssetsExcludingGoodwill": "5238000000", "cashAndCashEquivalentsAtCarryingValue": "816000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-326000000", "profitLoss": "None", "dividendPayout": "65000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-185000000", "operatingCashflow": "327000000", "capitalExpenditures": "80000000", "changeInReceivables": "-187000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-524000000", "cashflowFromInvestment": "-246000000", "stockBasedCompensation": "60000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-443000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-61000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2941000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6134000000, "cost_of_revenue": 4441000000, "gross_profit": 1693000000, "research_and_development": null, "selling_general_admin": 170000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46000000, "depreciation_amortisation": 668000000, "ebitda": 714000000, "interest_expense": 618000000, "interest_income": null, "other_non_operating": null, "pretax_income": -499000000, "tax_provision": -173000000, "effective_tax_rate": null, "net_income": -414000000, "net_income_continuing_ops": -326000000, "net_income_to_common": -414000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 816000000, "short_term_investments": null, "net_receivables": 1397000000, "inventory": 85000000, "other_current_assets": null, "total_current_assets": 2471000000, "net_ppe": null, "goodwill": 2088000000, "intangible_assets": 5238000000, "goodwill_and_intangibles": 7326000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10070000000, "total_assets": 12541000000, "short_term_debt": 104000000, "accounts_payable": 154000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1202000000, "long_term_debt": 21000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13045000000, "total_liabilities": 14247000000, "total_debt": 125000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2460000000, "total_equity": -1770000000, "shares_outstanding": 75050000, "operating_cash_flow": 327000000, "stock_based_compensation": 60000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -246000000, "dividends_paid": 65000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -524000000, "free_cash_flow": 407000000, "net_change_in_cash": -443000000 }, "raw_data": { "income": { "ebit": "46000000", "ebitda": "714000000", "netIncome": "-414000000", "grossProfit": "1693000000", "depreciation": "None", "totalRevenue": "6134000000", "costOfRevenue": "4441000000", "interestIncome": "None", "incomeBeforeTax": "-499000000", "interestExpense": "618000000", "operatingIncome": "95000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-173000000", "reportedCurrency": "USD", "netInterestIncome": "-618000000", "nonInterestIncome": "None", "operatingExpenses": "1598000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "24000000", "costofGoodsAndServicesSold": "4441000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "668000000", "sellingGeneralAndAdministrative": "170000000", "netIncomeFromContinuingOperations": "-326000000" }, "balance": { "goodwill": "2088000000", "inventory": "85000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "12541000000", "longTermDebt": "21000000", "shortTermDebt": "104000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "5238000000", "reportedCurrency": "USD", "retainedEarnings": "-2460000000", "totalLiabilities": "14247000000", "otherCurrentAssets": "258000000", "totalCurrentAssets": "2471000000", "currentLongTermDebt": "69000000", "longTermInvestments": "1084000000", "shortTermInvestments": "None", "currentNetReceivables": "1397000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10070000000", "currentAccountsPayable": "154000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1019000000", "shortLongTermDebtTotal": "12580000000", "totalShareholderEquity": "-1770000000", "capitalLeaseObligations": "240000000", "otherCurrentLiabilities": "944000000", "totalCurrentLiabilities": "1202000000", "otherNonCurrentLiabilities": "556000000", "totalNonCurrentLiabilities": "13045000000", "cashAndShortTermInvestments": "816000000", "commonStockSharesOutstanding": "75050000", "intangibleAssetsExcludingGoodwill": "5238000000", "cashAndCashEquivalentsAtCarryingValue": "816000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-326000000", "profitLoss": "None", "dividendPayout": "65000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-185000000", "operatingCashflow": "327000000", "capitalExpenditures": "80000000", "changeInReceivables": "-187000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-524000000", "cashflowFromInvestment": "-246000000", "stockBasedCompensation": "60000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-443000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-61000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2941000000", "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": "2026-06-06T23:19:50.170269+00:00", "is_restated": false, "income_statement": { "revenue": 5943000000, "cost_of_revenue": 2912000000, "gross_profit": 3031000000, "ebit": 1463000000, "ebitda": 2268000000, "pretax_income": -3149000000, "tax_provision": -720000000, "net_income": -2414000000, "net_income_to_common": -2414000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1259000000, "total_current_assets": 3217000000, "total_assets": 13382000000, "short_term_debt": 92000000, "long_term_debt": 30000000, "total_debt": 122000000, "total_liabilities": 14567000000, "total_equity": -1274000000, "shares_outstanding": 79924000, "goodwill_and_intangibles": 7887000000 }, "cash_flow": { "operating_cash_flow": 1548000000, "capital_expenditure": 157000000, "free_cash_flow": 1705000000, "dividends_paid": 99000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165020, "ticker_id": 8133, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:50.170269+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1463000000", "ebitda": "2268000000", "netIncome": "-2414000000", "grossProfit": "3031000000", "depreciation": "None", "totalRevenue": "5943000000", "costOfRevenue": "2912000000", "interestIncome": "None", "incomeBeforeTax": "-3149000000", "interestExpense": "656000000", "operatingIncome": "-2772000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-720000000", "reportedCurrency": "USD", "netInterestIncome": "-656000000", "nonInterestIncome": "None", "operatingExpenses": "5803000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "279000000", "costofGoodsAndServicesSold": "2912000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "805000000", "sellingGeneralAndAdministrative": "148000000", "netIncomeFromContinuingOperations": "-2429000000" }, "balance": { "goodwill": "2092000000", "inventory": "498000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "13382000000", "longTermDebt": "30000000", "shortTermDebt": "92000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "5795000000", "reportedCurrency": "USD", "retainedEarnings": "-1986000000", "totalLiabilities": "14567000000", "otherCurrentAssets": "668000000", "totalCurrentAssets": "3217000000", "currentLongTermDebt": "58000000", "longTermInvestments": "901000000", "shortTermInvestments": "2270000000", "currentNetReceivables": "1290000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10165000000", "currentAccountsPayable": "90000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "823000000", "shortLongTermDebtTotal": "12783000000", "totalShareholderEquity": "-1274000000", "capitalLeaseObligations": "232000000", "otherCurrentLiabilities": "852000000", "totalCurrentLiabilities": "1034000000", "otherNonCurrentLiabilities": "820000000", "totalNonCurrentLiabilities": "13533000000", "cashAndShortTermInvestments": "1259000000", "commonStockSharesOutstanding": "79924000", "intangibleAssetsExcludingGoodwill": "5795000000", "cashAndCashEquivalentsAtCarryingValue": "1259000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2429000000", "profitLoss": "None", "dividendPayout": "99000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "150000000", "operatingCashflow": "1548000000", "capitalExpenditures": "157000000", "changeInReceivables": "70000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1460000000", "cashflowFromInvestment": "-159000000", "stockBasedCompensation": "52000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "99000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-71000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-890000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1752000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5943000000, "cost_of_revenue": 2912000000, "gross_profit": 3031000000, "research_and_development": null, "selling_general_admin": 148000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1463000000, "depreciation_amortisation": 805000000, "ebitda": 2268000000, "interest_expense": 656000000, "interest_income": null, "other_non_operating": null, "pretax_income": -3149000000, "tax_provision": -720000000, "effective_tax_rate": null, "net_income": -2414000000, "net_income_continuing_ops": -2429000000, "net_income_to_common": -2414000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1259000000, "short_term_investments": 2270000000, "net_receivables": 1290000000, "inventory": 498000000, "other_current_assets": null, "total_current_assets": 3217000000, "net_ppe": null, "goodwill": 2092000000, "intangible_assets": 5795000000, "goodwill_and_intangibles": 7887000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10165000000, "total_assets": 13382000000, "short_term_debt": 92000000, "accounts_payable": 90000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1034000000, "long_term_debt": 30000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13533000000, "total_liabilities": 14567000000, "total_debt": 122000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1986000000, "total_equity": -1274000000, "shares_outstanding": 79924000, "operating_cash_flow": 1548000000, "stock_based_compensation": 52000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 157000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -159000000, "dividends_paid": 99000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1460000000, "free_cash_flow": 1705000000, "net_change_in_cash": -71000000 }, "raw_data": { "income": { "ebit": "1463000000", "ebitda": "2268000000", "netIncome": "-2414000000", "grossProfit": "3031000000", "depreciation": "None", "totalRevenue": "5943000000", "costOfRevenue": "2912000000", "interestIncome": "None", "incomeBeforeTax": "-3149000000", "interestExpense": "656000000", "operatingIncome": "-2772000000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-720000000", "reportedCurrency": "USD", "netInterestIncome": "-656000000", "nonInterestIncome": "None", "operatingExpenses": "5803000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "279000000", "costofGoodsAndServicesSold": "2912000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "805000000", "sellingGeneralAndAdministrative": "148000000", "netIncomeFromContinuingOperations": "-2429000000" }, "balance": { "goodwill": "2092000000", "inventory": "498000000", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "13382000000", "longTermDebt": "30000000", "shortTermDebt": "92000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "5795000000", "reportedCurrency": "USD", "retainedEarnings": "-1986000000", "totalLiabilities": "14567000000", "otherCurrentAssets": "668000000", "totalCurrentAssets": "3217000000", "currentLongTermDebt": "58000000", "longTermInvestments": "901000000", "shortTermInvestments": "2270000000", "currentNetReceivables": "1290000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10165000000", "currentAccountsPayable": "90000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "823000000", "shortLongTermDebtTotal": "12783000000", "totalShareholderEquity": "-1274000000", "capitalLeaseObligations": "232000000", "otherCurrentLiabilities": "852000000", "totalCurrentLiabilities": "1034000000", "otherNonCurrentLiabilities": "820000000", "totalNonCurrentLiabilities": "13533000000", "cashAndShortTermInvestments": "1259000000", "commonStockSharesOutstanding": "79924000", "intangibleAssetsExcludingGoodwill": "5795000000", "cashAndCashEquivalentsAtCarryingValue": "1259000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2429000000", "profitLoss": "None", "dividendPayout": "99000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "150000000", "operatingCashflow": "1548000000", "capitalExpenditures": "157000000", "changeInReceivables": "70000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1460000000", "cashflowFromInvestment": "-159000000", "stockBasedCompensation": "52000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "99000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-71000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-890000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1752000000", "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": "2026-06-06T23:19:50.170269+00:00", "is_restated": false, "income_statement": { "revenue": 4240000000, "cost_of_revenue": 2319000000, "gross_profit": 1921000000, "ebit": 440000000, "ebitda": 907000000, "pretax_income": 201000000, "tax_provision": 96000000, "net_income": 47000000, "net_income_to_common": 47000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1333000000, "total_current_assets": 2913000000, "total_assets": 17370000000, "short_term_debt": 109000000, "long_term_debt": 39000000, "total_debt": 148000000, "total_liabilities": 15676000000, "total_equity": 1502000000, "shares_outstanding": 93185000, "goodwill_and_intangibles": 12851000000 }, "cash_flow": { "operating_cash_flow": 916000000, "capital_expenditure": 156000000, "free_cash_flow": 1072000000, "dividends_paid": 106000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165025, "ticker_id": 8133, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:50.170269+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "440000000", "ebitda": "907000000", "netIncome": "47000000", "grossProfit": "1921000000", "depreciation": "None", "totalRevenue": "4240000000", "costOfRevenue": "2319000000", "interestIncome": "457000000", "incomeBeforeTax": "201000000", "interestExpense": "422000000", "operatingIncome": "470000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "96000000", "reportedCurrency": "USD", "netInterestIncome": "-422000000", "nonInterestIncome": "None", "operatingExpenses": "1451000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-39000000", "costofGoodsAndServicesSold": "2319000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "467000000", "sellingGeneralAndAdministrative": "387000000", "netIncomeFromContinuingOperations": "105000000" }, "balance": { "goodwill": "4716000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "17370000000", "longTermDebt": "39000000", "shortTermDebt": "109000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "8135000000", "reportedCurrency": "USD", "retainedEarnings": "492000000", "totalLiabilities": "15676000000", "otherCurrentAssets": "345000000", "totalCurrentAssets": "2913000000", "currentLongTermDebt": "71000000", "longTermInvestments": "511000000", "shortTermInvestments": "None", "currentNetReceivables": "1235000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14457000000", "currentAccountsPayable": "115000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "765000000", "shortLongTermDebtTotal": "12693000000", "totalShareholderEquity": "1502000000", "capitalLeaseObligations": "255000000", "otherCurrentLiabilities": "910000000", "totalCurrentLiabilities": "1134000000", "otherNonCurrentLiabilities": "13018000000", "totalNonCurrentLiabilities": "14542000000", "cashAndShortTermInvestments": "1333000000", "commonStockSharesOutstanding": "93185000", "intangibleAssetsExcludingGoodwill": "8135000000", "cashAndCashEquivalentsAtCarryingValue": "1333000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105000000", "profitLoss": "None", "dividendPayout": "106000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-121000000", "operatingCashflow": "916000000", "capitalExpenditures": "156000000", "changeInReceivables": "70000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "8887000000", "cashflowFromInvestment": "-9530000000", "stockBasedCompensation": "33000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "106000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "273000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-442000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1061000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4240000000, "cost_of_revenue": 2319000000, "gross_profit": 1921000000, "research_and_development": null, "selling_general_admin": 387000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 440000000, "depreciation_amortisation": 467000000, "ebitda": 907000000, "interest_expense": 422000000, "interest_income": null, "other_non_operating": null, "pretax_income": 201000000, "tax_provision": 96000000, "effective_tax_rate": null, "net_income": 47000000, "net_income_continuing_ops": 105000000, "net_income_to_common": 47000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1333000000, "short_term_investments": null, "net_receivables": 1235000000, "inventory": null, "other_current_assets": null, "total_current_assets": 2913000000, "net_ppe": null, "goodwill": 4716000000, "intangible_assets": 8135000000, "goodwill_and_intangibles": 12851000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14457000000, "total_assets": 17370000000, "short_term_debt": 109000000, "accounts_payable": 115000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1134000000, "long_term_debt": 39000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14542000000, "total_liabilities": 15676000000, "total_debt": 148000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 492000000, "total_equity": 1502000000, "shares_outstanding": 93185000, "operating_cash_flow": 916000000, "stock_based_compensation": 33000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 156000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9530000000, "dividends_paid": 106000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8887000000, "free_cash_flow": 1072000000, "net_change_in_cash": 273000000 }, "raw_data": { "income": { "ebit": "440000000", "ebitda": "907000000", "netIncome": "47000000", "grossProfit": "1921000000", "depreciation": "None", "totalRevenue": "4240000000", "costOfRevenue": "2319000000", "interestIncome": "457000000", "incomeBeforeTax": "201000000", "interestExpense": "422000000", "operatingIncome": "470000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "96000000", "reportedCurrency": "USD", "netInterestIncome": "-422000000", "nonInterestIncome": "None", "operatingExpenses": "1451000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-39000000", "costofGoodsAndServicesSold": "2319000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "467000000", "sellingGeneralAndAdministrative": "387000000", "netIncomeFromContinuingOperations": "105000000" }, "balance": { "goodwill": "4716000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "17370000000", "longTermDebt": "39000000", "shortTermDebt": "109000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "8135000000", "reportedCurrency": "USD", "retainedEarnings": "492000000", "totalLiabilities": "15676000000", "otherCurrentAssets": "345000000", "totalCurrentAssets": "2913000000", "currentLongTermDebt": "71000000", "longTermInvestments": "511000000", "shortTermInvestments": "None", "currentNetReceivables": "1235000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14457000000", "currentAccountsPayable": "115000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "765000000", "shortLongTermDebtTotal": "12693000000", "totalShareholderEquity": "1502000000", "capitalLeaseObligations": "255000000", "otherCurrentLiabilities": "910000000", "totalCurrentLiabilities": "1134000000", "otherNonCurrentLiabilities": "13018000000", "totalNonCurrentLiabilities": "14542000000", "cashAndShortTermInvestments": "1333000000", "commonStockSharesOutstanding": "93185000", "intangibleAssetsExcludingGoodwill": "8135000000", "cashAndCashEquivalentsAtCarryingValue": "1333000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105000000", "profitLoss": "None", "dividendPayout": "106000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-121000000", "operatingCashflow": "916000000", "capitalExpenditures": "156000000", "changeInReceivables": "70000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "8887000000", "cashflowFromInvestment": "-9530000000", "stockBasedCompensation": "33000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "106000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "273000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-442000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1061000000", "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": "2026-06-06T23:19:50.170269+00:00", "is_restated": false, "income_statement": { "revenue": 3055081000, "cost_of_revenue": 1191016000, "gross_profit": 1864065000, "ebit": 602013000, "ebitda": 983000000, "pretax_income": 310223000, "tax_provision": -35775000, "net_income": 341241000, "net_income_to_common": 341241000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1060330000, "total_current_assets": 1783906000, "total_assets": 6572092000, "short_term_debt": 140043000, "long_term_debt": 50060000, "total_debt": 190103000, "total_liabilities": 4971772000, "total_equity": 1638836000, "shares_outstanding": 101718000, "goodwill_and_intangibles": 3909004000 }, "cash_flow": { "operating_cash_flow": 647418000, "capital_expenditure": 105061000, "free_cash_flow": 752479000, "dividends_paid": 74566000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165030, "ticker_id": 8133, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:50.170269+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "602013000", "ebitda": "983000000", "netIncome": "341241000", "grossProfit": "1864065000", "depreciation": "None", "totalRevenue": "3055081000", "costOfRevenue": "1191016000", "interestIncome": "352807000", "incomeBeforeTax": "310223000", "interestExpense": "291976000", "operatingIncome": "659661000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-35775000", "reportedCurrency": "USD", "netInterestIncome": "-291976000", "nonInterestIncome": "None", "operatingExpenses": "1244467000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-57462000", "costofGoodsAndServicesSold": "1191016000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "380987000", "sellingGeneralAndAdministrative": "211969000", "netIncomeFromContinuingOperations": "274448000" }, "balance": { "goodwill": "2123902000", "inventory": "None", "commonStock": "946000", "currentDebt": "None", "investments": "None", "totalAssets": "6572092000", "longTermDebt": "50060000", "shortTermDebt": "140043000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1785102000", "reportedCurrency": "USD", "retainedEarnings": "517620000", "totalLiabilities": "4971772000", "otherCurrentAssets": "61000000", "totalCurrentAssets": "1783906000", "currentLongTermDebt": "42564000", "longTermInvestments": "116996000", "shortTermInvestments": "None", "currentNetReceivables": "599000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4788186000", "currentAccountsPayable": "99000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "683134000", "shortLongTermDebtTotal": "3892455000", "totalShareholderEquity": "1638836000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "226958000", "totalCurrentLiabilities": "572585000", "otherNonCurrentLiabilities": "85983000", "totalNonCurrentLiabilities": "4399187000", "cashAndShortTermInvestments": "1060330000", "commonStockSharesOutstanding": "101718000", "intangibleAssetsExcludingGoodwill": "1785102000", "cashAndCashEquivalentsAtCarryingValue": "1060330000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "345998000", "profitLoss": "None", "dividendPayout": "74566000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-117888000", "operatingCashflow": "647418000", "capitalExpenditures": "105061000", "changeInReceivables": "-36680000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-464817000", "cashflowFromInvestment": "-118211000", "stockBasedCompensation": "26516000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "74566000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "64390000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-221000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "280088000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3055081000, "cost_of_revenue": 1191016000, "gross_profit": 1864065000, "research_and_development": null, "selling_general_admin": 211969000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 602013000, "depreciation_amortisation": 380987000, "ebitda": 983000000, "interest_expense": 291976000, "interest_income": null, "other_non_operating": null, "pretax_income": 310223000, "tax_provision": -35775000, "effective_tax_rate": null, "net_income": 341241000, "net_income_continuing_ops": 274448000, "net_income_to_common": 341241000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1060330000, "short_term_investments": null, "net_receivables": 599000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1783906000, "net_ppe": null, "goodwill": 2123902000, "intangible_assets": 1785102000, "goodwill_and_intangibles": 3909004000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4788186000, "total_assets": 6572092000, "short_term_debt": 140043000, "accounts_payable": 99000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 572585000, "long_term_debt": 50060000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4399187000, "total_liabilities": 4971772000, "total_debt": 190103000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 517620000, "total_equity": 1638836000, "shares_outstanding": 101718000, "operating_cash_flow": 647418000, "stock_based_compensation": 26516000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 105061000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -118211000, "dividends_paid": 74566000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -464817000, "free_cash_flow": 752479000, "net_change_in_cash": 64390000 }, "raw_data": { "income": { "ebit": "602013000", "ebitda": "983000000", "netIncome": "341241000", "grossProfit": "1864065000", "depreciation": "None", "totalRevenue": "3055081000", "costOfRevenue": "1191016000", "interestIncome": "352807000", "incomeBeforeTax": "310223000", "interestExpense": "291976000", "operatingIncome": "659661000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-35775000", "reportedCurrency": "USD", "netInterestIncome": "-291976000", "nonInterestIncome": "None", "operatingExpenses": "1244467000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-57462000", "costofGoodsAndServicesSold": "1191016000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "380987000", "sellingGeneralAndAdministrative": "211969000", "netIncomeFromContinuingOperations": "274448000" }, "balance": { "goodwill": "2123902000", "inventory": "None", "commonStock": "946000", "currentDebt": "None", "investments": "None", "totalAssets": "6572092000", "longTermDebt": "50060000", "shortTermDebt": "140043000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1785102000", "reportedCurrency": "USD", "retainedEarnings": "517620000", "totalLiabilities": "4971772000", "otherCurrentAssets": "61000000", "totalCurrentAssets": "1783906000", "currentLongTermDebt": "42564000", "longTermInvestments": "116996000", "shortTermInvestments": "None", "currentNetReceivables": "599000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4788186000", "currentAccountsPayable": "99000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "683134000", "shortLongTermDebtTotal": "3892455000", "totalShareholderEquity": "1638836000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "226958000", "totalCurrentLiabilities": "572585000", "otherNonCurrentLiabilities": "85983000", "totalNonCurrentLiabilities": "4399187000", "cashAndShortTermInvestments": "1060330000", "commonStockSharesOutstanding": "101718000", "intangibleAssetsExcludingGoodwill": "1785102000", "cashAndCashEquivalentsAtCarryingValue": "1060330000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "345998000", "profitLoss": "None", "dividendPayout": "74566000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-117888000", "operatingCashflow": "647418000", "capitalExpenditures": "105061000", "changeInReceivables": "-36680000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-464817000", "cashflowFromInvestment": "-118211000", "stockBasedCompensation": "26516000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "74566000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "64390000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-221000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "280088000", "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": "2026-06-06T23:19:50.170269+00:00", "is_restated": false, "income_statement": { "revenue": 807000000, "cost_of_revenue": 510000000, "gross_profit": 297000000, "ebit": 34000000, "ebitda": 117000000, "pretax_income": -137000000, "tax_provision": -158000000, "net_income": 20000000, "net_income_to_common": 20000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 844000000, "total_current_assets": 1628000000, "total_assets": 5776000000, "short_term_debt": 48000000, "long_term_debt": 4353000000, "total_debt": 4401000000, "total_liabilities": 5384000000, "total_equity": 467000000, "shares_outstanding": 70820000, "goodwill_and_intangibles": 2745000000 }, "cash_flow": { "operating_cash_flow": 43000000, "capital_expenditure": 15000000, "free_cash_flow": 58000000, "dividends_paid": 18000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164993, "ticker_id": 8133, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:50.170269+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34000000", "ebitda": "117000000", "netIncome": "20000000", "grossProfit": "297000000", "depreciation": "None", "totalRevenue": "807000000", "costOfRevenue": "510000000", "interestIncome": "None", "incomeBeforeTax": "-137000000", "interestExpense": "85000000", "operatingIncome": "34000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-158000000", "reportedCurrency": "USD", "netInterestIncome": "-85000000", "nonInterestIncome": "None", "operatingExpenses": "263000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "510000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83000000", "sellingGeneralAndAdministrative": "263000000", "netIncomeFromContinuingOperations": "21000000" }, "balance": { "goodwill": "2082000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5776000000", "longTermDebt": "4353000000", "shortTermDebt": "48000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "663000000", "reportedCurrency": "USD", "retainedEarnings": "-169000000", "totalLiabilities": "5384000000", "otherCurrentAssets": "153000000", "totalCurrentAssets": "1628000000", "currentLongTermDebt": "23000000", "longTermInvestments": "335000000", "shortTermInvestments": "None", "currentNetReceivables": "631000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4148000000", "currentAccountsPayable": "532000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4514000000", "totalShareholderEquity": "467000000", "capitalLeaseObligations": "138000000", "otherCurrentLiabilities": "71000000", "totalCurrentLiabilities": "672000000", "otherNonCurrentLiabilities": "177000000", "totalNonCurrentLiabilities": "4712000000", "cashAndShortTermInvestments": "844000000", "commonStockSharesOutstanding": "70820000", "intangibleAssetsExcludingGoodwill": "663000000", "cashAndCashEquivalentsAtCarryingValue": "844000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20000000", "profitLoss": "None", "dividendPayout": "18000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "43000000", "capitalExpenditures": "15000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41000000", "cashflowFromInvestment": "-24000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 807000000, "cost_of_revenue": 510000000, "gross_profit": 297000000, "research_and_development": null, "selling_general_admin": 263000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34000000, "depreciation_amortisation": 83000000, "ebitda": 117000000, "interest_expense": 85000000, "interest_income": null, "other_non_operating": null, "pretax_income": -137000000, "tax_provision": -158000000, "effective_tax_rate": null, "net_income": 20000000, "net_income_continuing_ops": 21000000, "net_income_to_common": 20000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 844000000, "short_term_investments": null, "net_receivables": 631000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1628000000, "net_ppe": null, "goodwill": 2082000000, "intangible_assets": 663000000, "goodwill_and_intangibles": 2745000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4148000000, "total_assets": 5776000000, "short_term_debt": 48000000, "accounts_payable": 532000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 672000000, "long_term_debt": 4353000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4712000000, "total_liabilities": 5384000000, "total_debt": 4401000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -169000000, "total_equity": 467000000, "shares_outstanding": 70820000, "operating_cash_flow": 43000000, "stock_based_compensation": 21000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24000000, "dividends_paid": 18000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41000000, "free_cash_flow": 58000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34000000", "ebitda": "117000000", "netIncome": "20000000", "grossProfit": "297000000", "depreciation": "None", "totalRevenue": "807000000", "costOfRevenue": "510000000", "interestIncome": "None", "incomeBeforeTax": "-137000000", "interestExpense": "85000000", "operatingIncome": "34000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-158000000", "reportedCurrency": "USD", "netInterestIncome": "-85000000", "nonInterestIncome": "None", "operatingExpenses": "263000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "510000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83000000", "sellingGeneralAndAdministrative": "263000000", "netIncomeFromContinuingOperations": "21000000" }, "balance": { "goodwill": "2082000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5776000000", "longTermDebt": "4353000000", "shortTermDebt": "48000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "663000000", "reportedCurrency": "USD", "retainedEarnings": "-169000000", "totalLiabilities": "5384000000", "otherCurrentAssets": "153000000", "totalCurrentAssets": "1628000000", "currentLongTermDebt": "23000000", "longTermInvestments": "335000000", "shortTermInvestments": "None", "currentNetReceivables": "631000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4148000000", "currentAccountsPayable": "532000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4514000000", "totalShareholderEquity": "467000000", "capitalLeaseObligations": "138000000", "otherCurrentLiabilities": "71000000", "totalCurrentLiabilities": "672000000", "otherNonCurrentLiabilities": "177000000", "totalNonCurrentLiabilities": "4712000000", "cashAndShortTermInvestments": "844000000", "commonStockSharesOutstanding": "70820000", "intangibleAssetsExcludingGoodwill": "663000000", "cashAndCashEquivalentsAtCarryingValue": "844000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20000000", "profitLoss": "None", "dividendPayout": "18000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "43000000", "capitalExpenditures": "15000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41000000", "cashflowFromInvestment": "-24000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83000000", "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": "2026-06-06T23:19:50.170269+00:00", "is_restated": false, "income_statement": { "revenue": 836000000, "cost_of_revenue": 497000000, "gross_profit": 339000000, "ebit": 207000000, "ebitda": 290000000, "pretax_income": 123000000, "tax_provision": 7000000, "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": 866000000, "total_current_assets": 1700000000, "total_assets": 5949000000, "short_term_debt": 49000000, "long_term_debt": 4358000000, "total_debt": 4407000000, "total_liabilities": 5579000000, "total_equity": 443000000, "shares_outstanding": 70073000, "goodwill_and_intangibles": 2234000000 }, "cash_flow": { "operating_cash_flow": 98000000, "capital_expenditure": 19000000, "free_cash_flow": 117000000, "dividends_paid": 17000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164994, "ticker_id": 8133, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:50.170269+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "207000000", "ebitda": "290000000", "netIncome": "109000000", "grossProfit": "339000000", "depreciation": "None", "totalRevenue": "836000000", "costOfRevenue": "497000000", "interestIncome": "None", "incomeBeforeTax": "123000000", "interestExpense": "84000000", "operatingIncome": "80000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7000000", "reportedCurrency": "USD", "netInterestIncome": "-84000000", "nonInterestIncome": "None", "operatingExpenses": "259000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "497000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83000000", "sellingGeneralAndAdministrative": "74000000", "netIncomeFromContinuingOperations": "116000000" }, "balance": { "goodwill": "2085000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5949000000", "longTermDebt": "4358000000", "shortTermDebt": "49000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "149000000", "reportedCurrency": "USD", "retainedEarnings": "-171000000", "totalLiabilities": "5579000000", "otherCurrentAssets": "147000000", "totalCurrentAssets": "1700000000", "currentLongTermDebt": "25000000", "longTermInvestments": "423000000", "shortTermInvestments": "None", "currentNetReceivables": "687000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4249000000", "currentAccountsPayable": "232000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4519000000", "totalShareholderEquity": "443000000", "capitalLeaseObligations": "136000000", "otherCurrentLiabilities": "401000000", "totalCurrentLiabilities": "703000000", "otherNonCurrentLiabilities": "180000000", "totalNonCurrentLiabilities": "4876000000", "cashAndShortTermInvestments": "866000000", "commonStockSharesOutstanding": "70073000", "intangibleAssetsExcludingGoodwill": "149000000", "cashAndCashEquivalentsAtCarryingValue": "866000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "169000000", "profitLoss": "None", "dividendPayout": "17000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "98000000", "capitalExpenditures": "19000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "269000000", "cashflowFromInvestment": "-27000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 836000000, "cost_of_revenue": 497000000, "gross_profit": 339000000, "research_and_development": null, "selling_general_admin": 74000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 207000000, "depreciation_amortisation": 83000000, "ebitda": 290000000, "interest_expense": 84000000, "interest_income": null, "other_non_operating": null, "pretax_income": 123000000, "tax_provision": 7000000, "effective_tax_rate": null, "net_income": 109000000, "net_income_continuing_ops": 116000000, "net_income_to_common": 109000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 866000000, "short_term_investments": null, "net_receivables": 687000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1700000000, "net_ppe": null, "goodwill": 2085000000, "intangible_assets": 149000000, "goodwill_and_intangibles": 2234000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4249000000, "total_assets": 5949000000, "short_term_debt": 49000000, "accounts_payable": 232000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 703000000, "long_term_debt": 4358000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4876000000, "total_liabilities": 5579000000, "total_debt": 4407000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -171000000, "total_equity": 443000000, "shares_outstanding": 70073000, "operating_cash_flow": 98000000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27000000, "dividends_paid": 17000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 269000000, "free_cash_flow": 117000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "207000000", "ebitda": "290000000", "netIncome": "109000000", "grossProfit": "339000000", "depreciation": "None", "totalRevenue": "836000000", "costOfRevenue": "497000000", "interestIncome": "None", "incomeBeforeTax": "123000000", "interestExpense": "84000000", "operatingIncome": "80000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7000000", "reportedCurrency": "USD", "netInterestIncome": "-84000000", "nonInterestIncome": "None", "operatingExpenses": "259000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "497000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83000000", "sellingGeneralAndAdministrative": "74000000", "netIncomeFromContinuingOperations": "116000000" }, "balance": { "goodwill": "2085000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5949000000", "longTermDebt": "4358000000", "shortTermDebt": "49000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "149000000", "reportedCurrency": "USD", "retainedEarnings": "-171000000", "totalLiabilities": "5579000000", "otherCurrentAssets": "147000000", "totalCurrentAssets": "1700000000", "currentLongTermDebt": "25000000", "longTermInvestments": "423000000", "shortTermInvestments": "None", "currentNetReceivables": "687000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4249000000", "currentAccountsPayable": "232000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4519000000", "totalShareholderEquity": "443000000", "capitalLeaseObligations": "136000000", "otherCurrentLiabilities": "401000000", "totalCurrentLiabilities": "703000000", "otherNonCurrentLiabilities": "180000000", "totalNonCurrentLiabilities": "4876000000", "cashAndShortTermInvestments": "866000000", "commonStockSharesOutstanding": "70073000", "intangibleAssetsExcludingGoodwill": "149000000", "cashAndCashEquivalentsAtCarryingValue": "866000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "169000000", "profitLoss": "None", "dividendPayout": "17000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "98000000", "capitalExpenditures": "19000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "269000000", "cashflowFromInvestment": "-27000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156000000", "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": "2026-06-06T23:19:50.170269+00:00", "is_restated": false, "income_statement": { "revenue": 773000000, "cost_of_revenue": 413000000, "gross_profit": 360000000, "ebit": 143000000, "ebitda": 205000000, "pretax_income": 58000000, "tax_provision": -1000000, "net_income": -1000000, "net_income_to_common": -1000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 526000000, "total_current_assets": 1339000000, "total_assets": 5567000000, "short_term_debt": 49100000, "long_term_debt": 4076000000, "total_debt": 4125100000, "total_liabilities": 5291000000, "total_equity": 347000000, "shares_outstanding": 69660000, "goodwill_and_intangibles": 2805000000 }, "cash_flow": { "operating_cash_flow": -36000000, "capital_expenditure": 22000000, "free_cash_flow": -14000000, "dividends_paid": 18000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164996, "ticker_id": 8133, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:50.170269+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "143000000", "ebitda": "205000000", "netIncome": "-1000000", "grossProfit": "360000000", "depreciation": "None", "totalRevenue": "773000000", "costOfRevenue": "413000000", "interestIncome": "None", "incomeBeforeTax": "58000000", "interestExpense": "85000000", "operatingIncome": "58000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-1000000", "reportedCurrency": "USD", "netInterestIncome": "-85000000", "nonInterestIncome": "None", "operatingExpenses": "302000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "413000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62000000", "sellingGeneralAndAdministrative": "243000000", "netIncomeFromContinuingOperations": "1000000" }, "balance": { "goodwill": "2086000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5567000000", "longTermDebt": "4076000000", "shortTermDebt": "49100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "719000000", "reportedCurrency": "USD", "retainedEarnings": "-263000000", "totalLiabilities": "5291000000", "otherCurrentAssets": "180000000", "totalCurrentAssets": "1339000000", "currentLongTermDebt": "25000000", "longTermInvestments": "356000000", "shortTermInvestments": "None", "currentNetReceivables": "633000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4228000000", "currentAccountsPayable": "451000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4243100000", "totalShareholderEquity": "347000000", "capitalLeaseObligations": "142000000", "otherCurrentLiabilities": "165900000", "totalCurrentLiabilities": "666000000", "otherNonCurrentLiabilities": "184000000", "totalNonCurrentLiabilities": "4625000000", "cashAndShortTermInvestments": "526000000", "commonStockSharesOutstanding": "69660000", "intangibleAssetsExcludingGoodwill": "719000000", "cashAndCashEquivalentsAtCarryingValue": "526000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1000000", "profitLoss": "None", "dividendPayout": "18000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-36000000", "capitalExpenditures": "22000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26000000", "cashflowFromInvestment": "-28000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 773000000, "cost_of_revenue": 413000000, "gross_profit": 360000000, "research_and_development": null, "selling_general_admin": 243000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 143000000, "depreciation_amortisation": 62000000, "ebitda": 205000000, "interest_expense": 85000000, "interest_income": null, "other_non_operating": null, "pretax_income": 58000000, "tax_provision": -1000000, "effective_tax_rate": null, "net_income": -1000000, "net_income_continuing_ops": 1000000, "net_income_to_common": -1000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 526000000, "short_term_investments": null, "net_receivables": 633000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1339000000, "net_ppe": null, "goodwill": 2086000000, "intangible_assets": 719000000, "goodwill_and_intangibles": 2805000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4228000000, "total_assets": 5567000000, "short_term_debt": 49100000, "accounts_payable": 451000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 666000000, "long_term_debt": 4076000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4625000000, "total_liabilities": 5291000000, "total_debt": 4125100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -263000000, "total_equity": 347000000, "shares_outstanding": 69660000, "operating_cash_flow": -36000000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28000000, "dividends_paid": 18000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26000000, "free_cash_flow": -14000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "143000000", "ebitda": "205000000", "netIncome": "-1000000", "grossProfit": "360000000", "depreciation": "None", "totalRevenue": "773000000", "costOfRevenue": "413000000", "interestIncome": "None", "incomeBeforeTax": "58000000", "interestExpense": "85000000", "operatingIncome": "58000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-1000000", "reportedCurrency": "USD", "netInterestIncome": "-85000000", "nonInterestIncome": "None", "operatingExpenses": "302000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "413000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62000000", "sellingGeneralAndAdministrative": "243000000", "netIncomeFromContinuingOperations": "1000000" }, "balance": { "goodwill": "2086000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5567000000", "longTermDebt": "4076000000", "shortTermDebt": "49100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "719000000", "reportedCurrency": "USD", "retainedEarnings": "-263000000", "totalLiabilities": "5291000000", "otherCurrentAssets": "180000000", "totalCurrentAssets": "1339000000", "currentLongTermDebt": "25000000", "longTermInvestments": "356000000", "shortTermInvestments": "None", "currentNetReceivables": "633000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4228000000", "currentAccountsPayable": "451000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4243100000", "totalShareholderEquity": "347000000", "capitalLeaseObligations": "142000000", "otherCurrentLiabilities": "165900000", "totalCurrentLiabilities": "666000000", "otherNonCurrentLiabilities": "184000000", "totalNonCurrentLiabilities": "4625000000", "cashAndShortTermInvestments": "526000000", "commonStockSharesOutstanding": "69660000", "intangibleAssetsExcludingGoodwill": "719000000", "cashAndCashEquivalentsAtCarryingValue": "526000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1000000", "profitLoss": "None", "dividendPayout": "18000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-36000000", "capitalExpenditures": "22000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26000000", "cashflowFromInvestment": "-28000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62000000", "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": "2026-06-06T23:19:50.170269+00:00", "is_restated": false, "income_statement": { "revenue": 784000000, "cost_of_revenue": 420000000, "gross_profit": 364000000, "ebit": 6000000, "ebitda": 82000000, "pretax_income": -76000000, "tax_provision": -14000000, "net_income": -64000000, "net_income_to_common": -64000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 616000000, "total_current_assets": 1459000000, "total_assets": 5670000000, "short_term_debt": 48000000, "long_term_debt": 4081000000, "total_debt": 4129000000, "total_liabilities": 5377000000, "total_equity": 361000000, "shares_outstanding": 69589000, "goodwill_and_intangibles": 2812000000 }, "cash_flow": { "operating_cash_flow": 122000000, "capital_expenditure": 17000000, "free_cash_flow": 139000000, "dividends_paid": 17000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164997, "ticker_id": 8133, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:50.170269+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6000000", "ebitda": "82000000", "netIncome": "-64000000", "grossProfit": "364000000", "depreciation": "None", "totalRevenue": "784000000", "costOfRevenue": "420000000", "interestIncome": "None", "incomeBeforeTax": "-76000000", "interestExpense": "82000000", "operatingIncome": "21000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-14000000", "reportedCurrency": "USD", "netInterestIncome": "-82000000", "nonInterestIncome": "None", "operatingExpenses": "343000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "420000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76000000", "sellingGeneralAndAdministrative": "245000000", "netIncomeFromContinuingOperations": "-62000000" }, "balance": { "goodwill": "2087000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5670000000", "longTermDebt": "4081000000", "shortTermDebt": "48000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "725000000", "reportedCurrency": "USD", "retainedEarnings": "-244000000", "totalLiabilities": "5377000000", "otherCurrentAssets": "219000000", "totalCurrentAssets": "1459000000", "currentLongTermDebt": "25000000", "longTermInvestments": "330000000", "shortTermInvestments": "None", "currentNetReceivables": "624000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4211000000", "currentAccountsPayable": "558000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4251000000", "totalShareholderEquity": "361000000", "capitalLeaseObligations": "145000000", "otherCurrentLiabilities": "119000000", "totalCurrentLiabilities": "772000000", "otherNonCurrentLiabilities": "199000000", "totalNonCurrentLiabilities": "4605000000", "cashAndShortTermInvestments": "616000000", "commonStockSharesOutstanding": "69589000", "intangibleAssetsExcludingGoodwill": "725000000", "cashAndCashEquivalentsAtCarryingValue": "616000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-62000000", "profitLoss": "None", "dividendPayout": "17000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "122000000", "capitalExpenditures": "17000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-114000000", "cashflowFromInvestment": "-23000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 784000000, "cost_of_revenue": 420000000, "gross_profit": 364000000, "research_and_development": null, "selling_general_admin": 245000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6000000, "depreciation_amortisation": 76000000, "ebitda": 82000000, "interest_expense": 82000000, "interest_income": null, "other_non_operating": null, "pretax_income": -76000000, "tax_provision": -14000000, "effective_tax_rate": null, "net_income": -64000000, "net_income_continuing_ops": -62000000, "net_income_to_common": -64000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 616000000, "short_term_investments": null, "net_receivables": 624000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1459000000, "net_ppe": null, "goodwill": 2087000000, "intangible_assets": 725000000, "goodwill_and_intangibles": 2812000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4211000000, "total_assets": 5670000000, "short_term_debt": 48000000, "accounts_payable": 558000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 772000000, "long_term_debt": 4081000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4605000000, "total_liabilities": 5377000000, "total_debt": 4129000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -244000000, "total_equity": 361000000, "shares_outstanding": 69589000, "operating_cash_flow": 122000000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23000000, "dividends_paid": 17000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -114000000, "free_cash_flow": 139000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6000000", "ebitda": "82000000", "netIncome": "-64000000", "grossProfit": "364000000", "depreciation": "None", "totalRevenue": "784000000", "costOfRevenue": "420000000", "interestIncome": "None", "incomeBeforeTax": "-76000000", "interestExpense": "82000000", "operatingIncome": "21000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-14000000", "reportedCurrency": "USD", "netInterestIncome": "-82000000", "nonInterestIncome": "None", "operatingExpenses": "343000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "420000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76000000", "sellingGeneralAndAdministrative": "245000000", "netIncomeFromContinuingOperations": "-62000000" }, "balance": { "goodwill": "2087000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5670000000", "longTermDebt": "4081000000", "shortTermDebt": "48000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "725000000", "reportedCurrency": "USD", "retainedEarnings": "-244000000", "totalLiabilities": "5377000000", "otherCurrentAssets": "219000000", "totalCurrentAssets": "1459000000", "currentLongTermDebt": "25000000", "longTermInvestments": "330000000", "shortTermInvestments": "None", "currentNetReceivables": "624000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4211000000", "currentAccountsPayable": "558000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4251000000", "totalShareholderEquity": "361000000", "capitalLeaseObligations": "145000000", "otherCurrentLiabilities": "119000000", "totalCurrentLiabilities": "772000000", "otherNonCurrentLiabilities": "199000000", "totalNonCurrentLiabilities": "4605000000", "cashAndShortTermInvestments": "616000000", "commonStockSharesOutstanding": "69589000", "intangibleAssetsExcludingGoodwill": "725000000", "cashAndCashEquivalentsAtCarryingValue": "616000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-62000000", "profitLoss": "None", "dividendPayout": "17000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "122000000", "capitalExpenditures": "17000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-114000000", "cashflowFromInvestment": "-23000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59000000", "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": "2026-06-06T23:19:50.170269+00:00", "is_restated": false, "income_statement": { "revenue": 776000000, "cost_of_revenue": 418000000, "gross_profit": 358000000, "ebit": -56000000, "ebitda": 25000000, "pretax_income": -200000000, "tax_provision": -46000000, "net_income": -156000000, "net_income_to_common": -156000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 631000000, "total_current_assets": 1504000000, "total_assets": 5779000000, "short_term_debt": 47000000, "long_term_debt": 4166000000, "total_debt": 4213000000, "total_liabilities": 5411000000, "total_equity": 436000000, "shares_outstanding": 67489000, "goodwill_and_intangibles": 2855000000 }, "cash_flow": { "operating_cash_flow": 5000000, "capital_expenditure": 16000000, "free_cash_flow": 21000000, "dividends_paid": 17000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164998, "ticker_id": 8133, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:50.170269+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-56000000", "ebitda": "25000000", "netIncome": "-156000000", "grossProfit": "358000000", "depreciation": "None", "totalRevenue": "776000000", "costOfRevenue": "418000000", "interestIncome": "None", "incomeBeforeTax": "-200000000", "interestExpense": "144000000", "operatingIncome": "14000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-46000000", "reportedCurrency": "USD", "netInterestIncome": "-144000000", "nonInterestIncome": "None", "operatingExpenses": "344000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "418000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81000000", "sellingGeneralAndAdministrative": "52000000", "netIncomeFromContinuingOperations": "-154000000" }, "balance": { "goodwill": "2094000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5779000000", "longTermDebt": "4166000000", "shortTermDebt": "47000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "761000000", "reportedCurrency": "USD", "retainedEarnings": "-163000000", "totalLiabilities": "5411000000", "otherCurrentAssets": "197000000", "totalCurrentAssets": "1504000000", "currentLongTermDebt": "25000000", "longTermInvestments": "347000000", "shortTermInvestments": "None", "currentNetReceivables": "676000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4275000000", "currentAccountsPayable": "439000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4339000000", "totalShareholderEquity": "436000000", "capitalLeaseObligations": "148000000", "otherCurrentLiabilities": "150000000", "totalCurrentLiabilities": "724000000", "otherNonCurrentLiabilities": "189000000", "totalNonCurrentLiabilities": "4687000000", "cashAndShortTermInvestments": "631000000", "commonStockSharesOutstanding": "67489000", "intangibleAssetsExcludingGoodwill": "761000000", "cashAndCashEquivalentsAtCarryingValue": "631000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-101000000", "profitLoss": "None", "dividendPayout": "17000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5000000", "capitalExpenditures": "16000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29000000", "cashflowFromInvestment": "-42000000", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 776000000, "cost_of_revenue": 418000000, "gross_profit": 358000000, "research_and_development": null, "selling_general_admin": 52000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -56000000, "depreciation_amortisation": 81000000, "ebitda": 25000000, "interest_expense": 144000000, "interest_income": null, "other_non_operating": null, "pretax_income": -200000000, "tax_provision": -46000000, "effective_tax_rate": null, "net_income": -156000000, "net_income_continuing_ops": -154000000, "net_income_to_common": -156000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 631000000, "short_term_investments": null, "net_receivables": 676000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1504000000, "net_ppe": null, "goodwill": 2094000000, "intangible_assets": 761000000, "goodwill_and_intangibles": 2855000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4275000000, "total_assets": 5779000000, "short_term_debt": 47000000, "accounts_payable": 439000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 724000000, "long_term_debt": 4166000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4687000000, "total_liabilities": 5411000000, "total_debt": 4213000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -163000000, "total_equity": 436000000, "shares_outstanding": 67489000, "operating_cash_flow": 5000000, "stock_based_compensation": 22000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42000000, "dividends_paid": 17000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29000000, "free_cash_flow": 21000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-56000000", "ebitda": "25000000", "netIncome": "-156000000", "grossProfit": "358000000", "depreciation": "None", "totalRevenue": "776000000", "costOfRevenue": "418000000", "interestIncome": "None", "incomeBeforeTax": "-200000000", "interestExpense": "144000000", "operatingIncome": "14000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-46000000", "reportedCurrency": "USD", "netInterestIncome": "-144000000", "nonInterestIncome": "None", "operatingExpenses": "344000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "418000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81000000", "sellingGeneralAndAdministrative": "52000000", "netIncomeFromContinuingOperations": "-154000000" }, "balance": { "goodwill": "2094000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5779000000", "longTermDebt": "4166000000", "shortTermDebt": "47000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "761000000", "reportedCurrency": "USD", "retainedEarnings": "-163000000", "totalLiabilities": "5411000000", "otherCurrentAssets": "197000000", "totalCurrentAssets": "1504000000", "currentLongTermDebt": "25000000", "longTermInvestments": "347000000", "shortTermInvestments": "None", "currentNetReceivables": "676000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4275000000", "currentAccountsPayable": "439000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4339000000", "totalShareholderEquity": "436000000", "capitalLeaseObligations": "148000000", "otherCurrentLiabilities": "150000000", "totalCurrentLiabilities": "724000000", "otherNonCurrentLiabilities": "189000000", "totalNonCurrentLiabilities": "4687000000", "cashAndShortTermInvestments": "631000000", "commonStockSharesOutstanding": "67489000", "intangibleAssetsExcludingGoodwill": "761000000", "cashAndCashEquivalentsAtCarryingValue": "631000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-101000000", "profitLoss": "None", "dividendPayout": "17000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5000000", "capitalExpenditures": "16000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29000000", "cashflowFromInvestment": "-42000000", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81000000", "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": "2026-06-06T23:19:50.170269+00:00", "is_restated": false, "income_statement": { "revenue": 1004000000, "cost_of_revenue": 467000000, "gross_profit": 537000000, "ebit": 299000000, "ebitda": 360000000, "pretax_income": 225000000, "tax_provision": 46000000, "net_income": 176000000, "net_income_to_common": 176000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 697000000, "total_current_assets": 1485000000, "total_assets": 5885000000, "short_term_debt": 60000000, "long_term_debt": 4091000000, "total_debt": 4151000000, "total_liabilities": 5369000000, "total_equity": 583000000, "shares_outstanding": 67253000, "goodwill_and_intangibles": 2862000000 }, "cash_flow": { "operating_cash_flow": 198000000, "capital_expenditure": 23000000, "free_cash_flow": 221000000, "dividends_paid": 17000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 164999, "ticker_id": 8133, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:50.170269+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "299000000", "ebitda": "360000000", "netIncome": "176000000", "grossProfit": "537000000", "depreciation": "None", "totalRevenue": "1004000000", "costOfRevenue": "467000000", "interestIncome": "None", "incomeBeforeTax": "225000000", "interestExpense": "74000000", "operatingIncome": "266000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "46000000", "reportedCurrency": "USD", "netInterestIncome": "-74000000", "nonInterestIncome": "None", "operatingExpenses": "271000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "467000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61000000", "sellingGeneralAndAdministrative": "239000000", "netIncomeFromContinuingOperations": "179000000" }, "balance": { "goodwill": "2082000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5885000000", "longTermDebt": "4091000000", "shortTermDebt": "60000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "780000000", "reportedCurrency": "USD", "retainedEarnings": "10000000", "totalLiabilities": "5369000000", "otherCurrentAssets": "146000000", "totalCurrentAssets": "1485000000", "currentLongTermDebt": "38000000", "longTermInvestments": "430000000", "shortTermInvestments": "None", "currentNetReceivables": "642000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4400000000", "currentAccountsPayable": "107000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4281000000", "totalShareholderEquity": "583000000", "capitalLeaseObligations": "152000000", "otherCurrentLiabilities": "438000000", "totalCurrentLiabilities": "605000000", "otherNonCurrentLiabilities": "195000000", "totalNonCurrentLiabilities": "4764000000", "cashAndShortTermInvestments": "697000000", "commonStockSharesOutstanding": "67253000", "intangibleAssetsExcludingGoodwill": "780000000", "cashAndCashEquivalentsAtCarryingValue": "697000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "176000000", "profitLoss": "None", "dividendPayout": "17000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "198000000", "capitalExpenditures": "23000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28000000", "cashflowFromInvestment": "-9000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1004000000, "cost_of_revenue": 467000000, "gross_profit": 537000000, "research_and_development": null, "selling_general_admin": 239000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 299000000, "depreciation_amortisation": 61000000, "ebitda": 360000000, "interest_expense": 74000000, "interest_income": null, "other_non_operating": null, "pretax_income": 225000000, "tax_provision": 46000000, "effective_tax_rate": null, "net_income": 176000000, "net_income_continuing_ops": 179000000, "net_income_to_common": 176000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 697000000, "short_term_investments": null, "net_receivables": 642000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1485000000, "net_ppe": null, "goodwill": 2082000000, "intangible_assets": 780000000, "goodwill_and_intangibles": 2862000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4400000000, "total_assets": 5885000000, "short_term_debt": 60000000, "accounts_payable": 107000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 605000000, "long_term_debt": 4091000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4764000000, "total_liabilities": 5369000000, "total_debt": 4151000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10000000, "total_equity": 583000000, "shares_outstanding": 67253000, "operating_cash_flow": 198000000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9000000, "dividends_paid": 17000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28000000, "free_cash_flow": 221000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "299000000", "ebitda": "360000000", "netIncome": "176000000", "grossProfit": "537000000", "depreciation": "None", "totalRevenue": "1004000000", "costOfRevenue": "467000000", "interestIncome": "None", "incomeBeforeTax": "225000000", "interestExpense": "74000000", "operatingIncome": "266000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "46000000", "reportedCurrency": "USD", "netInterestIncome": "-74000000", "nonInterestIncome": "None", "operatingExpenses": "271000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "467000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61000000", "sellingGeneralAndAdministrative": "239000000", "netIncomeFromContinuingOperations": "179000000" }, "balance": { "goodwill": "2082000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5885000000", "longTermDebt": "4091000000", "shortTermDebt": "60000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "780000000", "reportedCurrency": "USD", "retainedEarnings": "10000000", "totalLiabilities": "5369000000", "otherCurrentAssets": "146000000", "totalCurrentAssets": "1485000000", "currentLongTermDebt": "38000000", "longTermInvestments": "430000000", "shortTermInvestments": "None", "currentNetReceivables": "642000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4400000000", "currentAccountsPayable": "107000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4281000000", "totalShareholderEquity": "583000000", "capitalLeaseObligations": "152000000", "otherCurrentLiabilities": "438000000", "totalCurrentLiabilities": "605000000", "otherNonCurrentLiabilities": "195000000", "totalNonCurrentLiabilities": "4764000000", "cashAndShortTermInvestments": "697000000", "commonStockSharesOutstanding": "67253000", "intangibleAssetsExcludingGoodwill": "780000000", "cashAndCashEquivalentsAtCarryingValue": "697000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "176000000", "profitLoss": "None", "dividendPayout": "17000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "198000000", "capitalExpenditures": "23000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28000000", "cashflowFromInvestment": "-9000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80000000", "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": "2026-06-06T23:19:50.170269+00:00", "is_restated": false, "income_statement": { "revenue": 917000000, "cost_of_revenue": 414000000, "gross_profit": 503000000, "ebit": 203000000, "ebitda": 266000000, "pretax_income": 125000000, "tax_provision": 29000000, "net_income": 94000000, "net_income_to_common": 94000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 536000000, "total_current_assets": 1355000000, "total_assets": 5785000000, "short_term_debt": 60000000, "long_term_debt": 4093000000, "total_debt": 4153000000, "total_liabilities": 5436000000, "total_equity": 415000000, "shares_outstanding": 66526000, "goodwill_and_intangibles": 2898000000 }, "cash_flow": { "operating_cash_flow": 210000000, "capital_expenditure": 17000000, "free_cash_flow": 227000000, "dividends_paid": 16000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165001, "ticker_id": 8133, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:50.170269+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "203000000", "ebitda": "266000000", "netIncome": "94000000", "grossProfit": "503000000", "depreciation": "None", "totalRevenue": "917000000", "costOfRevenue": "414000000", "interestIncome": "None", "incomeBeforeTax": "125000000", "interestExpense": "78000000", "operatingIncome": "179000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "29000000", "reportedCurrency": "USD", "netInterestIncome": "-78000000", "nonInterestIncome": "None", "operatingExpenses": "324000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "414000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63000000", "sellingGeneralAndAdministrative": "41000000", "netIncomeFromContinuingOperations": "96000000" }, "balance": { "goodwill": "2082000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5785000000", "longTermDebt": "4093000000", "shortTermDebt": "60000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "816000000", "reportedCurrency": "USD", "retainedEarnings": "-149000000", "totalLiabilities": "5436000000", "otherCurrentAssets": "195000000", "totalCurrentAssets": "1355000000", "currentLongTermDebt": "38000000", "longTermInvestments": "431000000", "shortTermInvestments": "-334000000", "currentNetReceivables": "624000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4430000000", "currentAccountsPayable": "479000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4288000000", "totalShareholderEquity": "415000000", "capitalLeaseObligations": "157000000", "otherCurrentLiabilities": "170000000", "totalCurrentLiabilities": "709000000", "otherNonCurrentLiabilities": "195000000", "totalNonCurrentLiabilities": "4727000000", "cashAndShortTermInvestments": "536000000", "commonStockSharesOutstanding": "66526000", "intangibleAssetsExcludingGoodwill": "816000000", "cashAndCashEquivalentsAtCarryingValue": "536000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96000000", "profitLoss": "None", "dividendPayout": "16000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "210000000", "capitalExpenditures": "17000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28000000", "cashflowFromInvestment": "-24000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 917000000, "cost_of_revenue": 414000000, "gross_profit": 503000000, "research_and_development": null, "selling_general_admin": 41000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 203000000, "depreciation_amortisation": 63000000, "ebitda": 266000000, "interest_expense": 78000000, "interest_income": null, "other_non_operating": null, "pretax_income": 125000000, "tax_provision": 29000000, "effective_tax_rate": null, "net_income": 94000000, "net_income_continuing_ops": 96000000, "net_income_to_common": 94000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 536000000, "short_term_investments": -334000000, "net_receivables": 624000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1355000000, "net_ppe": null, "goodwill": 2082000000, "intangible_assets": 816000000, "goodwill_and_intangibles": 2898000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4430000000, "total_assets": 5785000000, "short_term_debt": 60000000, "accounts_payable": 479000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 709000000, "long_term_debt": 4093000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4727000000, "total_liabilities": 5436000000, "total_debt": 4153000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -149000000, "total_equity": 415000000, "shares_outstanding": 66526000, "operating_cash_flow": 210000000, "stock_based_compensation": 8000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24000000, "dividends_paid": 16000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28000000, "free_cash_flow": 227000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "203000000", "ebitda": "266000000", "netIncome": "94000000", "grossProfit": "503000000", "depreciation": "None", "totalRevenue": "917000000", "costOfRevenue": "414000000", "interestIncome": "None", "incomeBeforeTax": "125000000", "interestExpense": "78000000", "operatingIncome": "179000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "29000000", "reportedCurrency": "USD", "netInterestIncome": "-78000000", "nonInterestIncome": "None", "operatingExpenses": "324000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "414000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63000000", "sellingGeneralAndAdministrative": "41000000", "netIncomeFromContinuingOperations": "96000000" }, "balance": { "goodwill": "2082000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5785000000", "longTermDebt": "4093000000", "shortTermDebt": "60000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "816000000", "reportedCurrency": "USD", "retainedEarnings": "-149000000", "totalLiabilities": "5436000000", "otherCurrentAssets": "195000000", "totalCurrentAssets": "1355000000", "currentLongTermDebt": "38000000", "longTermInvestments": "431000000", "shortTermInvestments": "-334000000", "currentNetReceivables": "624000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4430000000", "currentAccountsPayable": "479000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4288000000", "totalShareholderEquity": "415000000", "capitalLeaseObligations": "157000000", "otherCurrentLiabilities": "170000000", "totalCurrentLiabilities": "709000000", "otherNonCurrentLiabilities": "195000000", "totalNonCurrentLiabilities": "4727000000", "cashAndShortTermInvestments": "536000000", "commonStockSharesOutstanding": "66526000", "intangibleAssetsExcludingGoodwill": "816000000", "cashAndCashEquivalentsAtCarryingValue": "536000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96000000", "profitLoss": "None", "dividendPayout": "16000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "210000000", "capitalExpenditures": "17000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28000000", "cashflowFromInvestment": "-24000000", "stockBasedCompensation": "8000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63000000", "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": "2026-06-06T23:19:50.170269+00:00", "is_restated": false, "income_statement": { "revenue": 829000000, "cost_of_revenue": 425000000, "gross_profit": 404000000, "ebit": 100000000, "ebitda": 181000000, "pretax_income": 24000000, "tax_provision": 5000000, "net_income": 17000000, "net_income_to_common": 17000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 378000000, "total_current_assets": 1222000000, "total_assets": 5686000000, "short_term_debt": 59000000, "long_term_debt": 4106000000, "total_debt": 4165000000, "total_liabilities": 5411000000, "total_equity": 340000000, "shares_outstanding": 66188999, "goodwill_and_intangibles": 2934000000 }, "cash_flow": { "operating_cash_flow": -306000000, "capital_expenditure": 23000000, "free_cash_flow": -283000000, "dividends_paid": 17000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165002, "ticker_id": 8133, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:50.170269+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "100000000", "ebitda": "181000000", "netIncome": "17000000", "grossProfit": "404000000", "depreciation": "None", "totalRevenue": "829000000", "costOfRevenue": "425000000", "interestIncome": "None", "incomeBeforeTax": "24000000", "interestExpense": "76000000", "operatingIncome": "64000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5000000", "reportedCurrency": "USD", "netInterestIncome": "-76000000", "nonInterestIncome": "None", "operatingExpenses": "340000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "425000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81000000", "sellingGeneralAndAdministrative": "244000000", "netIncomeFromContinuingOperations": "19000000" }, "balance": { "goodwill": "2082000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5686000000", "longTermDebt": "4106000000", "shortTermDebt": "59000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "852000000", "reportedCurrency": "USD", "retainedEarnings": "-227000000", "totalLiabilities": "5411000000", "otherCurrentAssets": "174000000", "totalCurrentAssets": "1222000000", "currentLongTermDebt": "37000000", "longTermInvestments": "414000000", "shortTermInvestments": "None", "currentNetReceivables": "670000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4464000000", "currentAccountsPayable": "503000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4308000000", "totalShareholderEquity": "340000000", "capitalLeaseObligations": "165000000", "otherCurrentLiabilities": "124000000", "totalCurrentLiabilities": "686000000", "otherNonCurrentLiabilities": "198000000", "totalNonCurrentLiabilities": "4725000000", "cashAndShortTermInvestments": "378000000", "commonStockSharesOutstanding": "66188999", "intangibleAssetsExcludingGoodwill": "852000000", "cashAndCashEquivalentsAtCarryingValue": "378000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19000000", "profitLoss": "None", "dividendPayout": "17000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-306000000", "capitalExpenditures": "23000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27000000", "cashflowFromInvestment": "56000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 829000000, "cost_of_revenue": 425000000, "gross_profit": 404000000, "research_and_development": null, "selling_general_admin": 244000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 100000000, "depreciation_amortisation": 81000000, "ebitda": 181000000, "interest_expense": 76000000, "interest_income": null, "other_non_operating": null, "pretax_income": 24000000, "tax_provision": 5000000, "effective_tax_rate": null, "net_income": 17000000, "net_income_continuing_ops": 19000000, "net_income_to_common": 17000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 378000000, "short_term_investments": null, "net_receivables": 670000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1222000000, "net_ppe": null, "goodwill": 2082000000, "intangible_assets": 852000000, "goodwill_and_intangibles": 2934000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4464000000, "total_assets": 5686000000, "short_term_debt": 59000000, "accounts_payable": 503000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 686000000, "long_term_debt": 4106000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4725000000, "total_liabilities": 5411000000, "total_debt": 4165000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -227000000, "total_equity": 340000000, "shares_outstanding": 66188999, "operating_cash_flow": -306000000, "stock_based_compensation": 10000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 56000000, "dividends_paid": 17000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27000000, "free_cash_flow": -283000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "100000000", "ebitda": "181000000", "netIncome": "17000000", "grossProfit": "404000000", "depreciation": "None", "totalRevenue": "829000000", "costOfRevenue": "425000000", "interestIncome": "None", "incomeBeforeTax": "24000000", "interestExpense": "76000000", "operatingIncome": "64000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5000000", "reportedCurrency": "USD", "netInterestIncome": "-76000000", "nonInterestIncome": "None", "operatingExpenses": "340000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "425000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81000000", "sellingGeneralAndAdministrative": "244000000", "netIncomeFromContinuingOperations": "19000000" }, "balance": { "goodwill": "2082000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "5686000000", "longTermDebt": "4106000000", "shortTermDebt": "59000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "852000000", "reportedCurrency": "USD", "retainedEarnings": "-227000000", "totalLiabilities": "5411000000", "otherCurrentAssets": "174000000", "totalCurrentAssets": "1222000000", "currentLongTermDebt": "37000000", "longTermInvestments": "414000000", "shortTermInvestments": "None", "currentNetReceivables": "670000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4464000000", "currentAccountsPayable": "503000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4308000000", "totalShareholderEquity": "340000000", "capitalLeaseObligations": "165000000", "otherCurrentLiabilities": "124000000", "totalCurrentLiabilities": "686000000", "otherNonCurrentLiabilities": "198000000", "totalNonCurrentLiabilities": "4725000000", "cashAndShortTermInvestments": "378000000", "commonStockSharesOutstanding": "66188999", "intangibleAssetsExcludingGoodwill": "852000000", "cashAndCashEquivalentsAtCarryingValue": "378000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19000000", "profitLoss": "None", "dividendPayout": "17000000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-306000000", "capitalExpenditures": "23000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27000000", "cashflowFromInvestment": "56000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63000000", "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": "2026-06-06T23:19:50.170269+00:00", "is_restated": false, "income_statement": { "revenue": 798000000, "cost_of_revenue": 502000000, "gross_profit": 296000000, "ebit": 97000000, "ebitda": 179000000, "pretax_income": 21000000, "tax_provision": -4000000, "net_income": 23000000, "net_income_to_common": 23000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 655000000, "total_current_assets": 1481000000, "total_assets": 6038000000, "short_term_debt": 59000000, "long_term_debt": 4112000000, "total_debt": 4171000000, "total_liabilities": 5769000000, "total_equity": 333000000, "shares_outstanding": 64403000, "goodwill_and_intangibles": 2973000000 }, "cash_flow": { "operating_cash_flow": -4000000, "capital_expenditure": 21000000, "free_cash_flow": 17000000, "dividends_paid": 16000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165003, "ticker_id": 8133, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:50.170269+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "97000000", "ebitda": "179000000", "netIncome": "23000000", "grossProfit": "296000000", "depreciation": "None", "totalRevenue": "798000000", "costOfRevenue": "502000000", "interestIncome": "None", "incomeBeforeTax": "21000000", "interestExpense": "76000000", "operatingIncome": "42000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-4000000", "reportedCurrency": "USD", "netInterestIncome": "-76000000", "nonInterestIncome": "None", "operatingExpenses": "254000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "502000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82000000", "sellingGeneralAndAdministrative": "58000000", "netIncomeFromContinuingOperations": "25000000" }, "balance": { "goodwill": "2082000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "6038000000", "longTermDebt": "4112000000", "shortTermDebt": "59000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "891000000", "reportedCurrency": "USD", "retainedEarnings": "-227000000", "totalLiabilities": "5769000000", "otherCurrentAssets": "177000000", "totalCurrentAssets": "1481000000", "currentLongTermDebt": "37000000", "longTermInvestments": "481000000", "shortTermInvestments": "None", "currentNetReceivables": "649000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4557000000", "currentAccountsPayable": "854000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4319000000", "totalShareholderEquity": "333000000", "capitalLeaseObligations": "170000000", "otherCurrentLiabilities": "127000000", "totalCurrentLiabilities": "1040000000", "otherNonCurrentLiabilities": "200000000", "totalNonCurrentLiabilities": "4729000000", "cashAndShortTermInvestments": "655000000", "commonStockSharesOutstanding": "64403000", "intangibleAssetsExcludingGoodwill": "891000000", "cashAndCashEquivalentsAtCarryingValue": "655000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23000000", "profitLoss": "None", "dividendPayout": "16000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4000000", "capitalExpenditures": "21000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57000000", "cashflowFromInvestment": "54000000", "stockBasedCompensation": "27000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 798000000, "cost_of_revenue": 502000000, "gross_profit": 296000000, "research_and_development": null, "selling_general_admin": 58000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 97000000, "depreciation_amortisation": 82000000, "ebitda": 179000000, "interest_expense": 76000000, "interest_income": null, "other_non_operating": null, "pretax_income": 21000000, "tax_provision": -4000000, "effective_tax_rate": null, "net_income": 23000000, "net_income_continuing_ops": 25000000, "net_income_to_common": 23000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 655000000, "short_term_investments": null, "net_receivables": 649000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1481000000, "net_ppe": null, "goodwill": 2082000000, "intangible_assets": 891000000, "goodwill_and_intangibles": 2973000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4557000000, "total_assets": 6038000000, "short_term_debt": 59000000, "accounts_payable": 854000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1040000000, "long_term_debt": 4112000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4729000000, "total_liabilities": 5769000000, "total_debt": 4171000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -227000000, "total_equity": 333000000, "shares_outstanding": 64403000, "operating_cash_flow": -4000000, "stock_based_compensation": 27000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 54000000, "dividends_paid": 16000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -57000000, "free_cash_flow": 17000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "97000000", "ebitda": "179000000", "netIncome": "23000000", "grossProfit": "296000000", "depreciation": "None", "totalRevenue": "798000000", "costOfRevenue": "502000000", "interestIncome": "None", "incomeBeforeTax": "21000000", "interestExpense": "76000000", "operatingIncome": "42000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-4000000", "reportedCurrency": "USD", "netInterestIncome": "-76000000", "nonInterestIncome": "None", "operatingExpenses": "254000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "502000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82000000", "sellingGeneralAndAdministrative": "58000000", "netIncomeFromContinuingOperations": "25000000" }, "balance": { "goodwill": "2082000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "6038000000", "longTermDebt": "4112000000", "shortTermDebt": "59000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "891000000", "reportedCurrency": "USD", "retainedEarnings": "-227000000", "totalLiabilities": "5769000000", "otherCurrentAssets": "177000000", "totalCurrentAssets": "1481000000", "currentLongTermDebt": "37000000", "longTermInvestments": "481000000", "shortTermInvestments": "None", "currentNetReceivables": "649000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4557000000", "currentAccountsPayable": "854000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4319000000", "totalShareholderEquity": "333000000", "capitalLeaseObligations": "170000000", "otherCurrentLiabilities": "127000000", "totalCurrentLiabilities": "1040000000", "otherNonCurrentLiabilities": "200000000", "totalNonCurrentLiabilities": "4729000000", "cashAndShortTermInvestments": "655000000", "commonStockSharesOutstanding": "64403000", "intangibleAssetsExcludingGoodwill": "891000000", "cashAndCashEquivalentsAtCarryingValue": "655000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23000000", "profitLoss": "None", "dividendPayout": "16000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4000000", "capitalExpenditures": "21000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57000000", "cashflowFromInvestment": "54000000", "stockBasedCompensation": "27000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82000000", "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": "2026-06-06T23:19:50.170269+00:00", "is_restated": false, "income_statement": { "revenue": 826000000, "cost_of_revenue": 449000000, "gross_profit": 377000000, "ebit": -384000000, "ebitda": -317000000, "pretax_income": -462000000, "tax_provision": -122000000, "net_income": -341000000, "net_income_to_common": -341000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 662000000, "total_current_assets": 1475000000, "total_assets": 6085000000, "short_term_debt": 57000000, "long_term_debt": 4139000000, "total_debt": 4196000000, "total_liabilities": 5864000000, "total_equity": 285000000, "shares_outstanding": 63506000, "goodwill_and_intangibles": 3011000000 }, "cash_flow": { "operating_cash_flow": 92000000, "capital_expenditure": 22000000, "free_cash_flow": 114000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165004, "ticker_id": 8133, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:50.170269+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-384000000", "ebitda": "-317000000", "netIncome": "-341000000", "grossProfit": "377000000", "depreciation": "None", "totalRevenue": "826000000", "costOfRevenue": "449000000", "interestIncome": "None", "incomeBeforeTax": "-462000000", "interestExpense": "78000000", "operatingIncome": "-386000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-122000000", "reportedCurrency": "USD", "netInterestIncome": "-78000000", "nonInterestIncome": "None", "operatingExpenses": "763000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "449000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67000000", "sellingGeneralAndAdministrative": "1276000000", "netIncomeFromContinuingOperations": "-340000000" }, "balance": { "goodwill": "2082000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "6085000000", "longTermDebt": "4139000000", "shortTermDebt": "57000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "929000000", "reportedCurrency": "USD", "retainedEarnings": "-234000000", "totalLiabilities": "5864000000", "otherCurrentAssets": "189000000", "totalCurrentAssets": "1475000000", "currentLongTermDebt": "36000000", "longTermInvestments": "515000000", "shortTermInvestments": "None", "currentNetReceivables": "624000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4610000000", "currentAccountsPayable": "142000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4348000000", "totalShareholderEquity": "285000000", "capitalLeaseObligations": "173000000", "otherCurrentLiabilities": "904000000", "totalCurrentLiabilities": "1103000000", "otherNonCurrentLiabilities": "204000000", "totalNonCurrentLiabilities": "4761000000", "cashAndShortTermInvestments": "662000000", "commonStockSharesOutstanding": "63506000", "intangibleAssetsExcludingGoodwill": "929000000", "cashAndCashEquivalentsAtCarryingValue": "662000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-341000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "92000000", "capitalExpenditures": "22000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28000000", "cashflowFromInvestment": "-45000000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 826000000, "cost_of_revenue": 449000000, "gross_profit": 377000000, "research_and_development": null, "selling_general_admin": 1276000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -384000000, "depreciation_amortisation": 67000000, "ebitda": -317000000, "interest_expense": 78000000, "interest_income": null, "other_non_operating": null, "pretax_income": -462000000, "tax_provision": -122000000, "effective_tax_rate": null, "net_income": -341000000, "net_income_continuing_ops": -340000000, "net_income_to_common": -341000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 662000000, "short_term_investments": null, "net_receivables": 624000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1475000000, "net_ppe": null, "goodwill": 2082000000, "intangible_assets": 929000000, "goodwill_and_intangibles": 3011000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4610000000, "total_assets": 6085000000, "short_term_debt": 57000000, "accounts_payable": 142000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1103000000, "long_term_debt": 4139000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4761000000, "total_liabilities": 5864000000, "total_debt": 4196000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -234000000, "total_equity": 285000000, "shares_outstanding": 63506000, "operating_cash_flow": 92000000, "stock_based_compensation": 3000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45000000, "dividends_paid": 15000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28000000, "free_cash_flow": 114000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-384000000", "ebitda": "-317000000", "netIncome": "-341000000", "grossProfit": "377000000", "depreciation": "None", "totalRevenue": "826000000", "costOfRevenue": "449000000", "interestIncome": "None", "incomeBeforeTax": "-462000000", "interestExpense": "78000000", "operatingIncome": "-386000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-122000000", "reportedCurrency": "USD", "netInterestIncome": "-78000000", "nonInterestIncome": "None", "operatingExpenses": "763000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "449000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67000000", "sellingGeneralAndAdministrative": "1276000000", "netIncomeFromContinuingOperations": "-340000000" }, "balance": { "goodwill": "2082000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "6085000000", "longTermDebt": "4139000000", "shortTermDebt": "57000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "929000000", "reportedCurrency": "USD", "retainedEarnings": "-234000000", "totalLiabilities": "5864000000", "otherCurrentAssets": "189000000", "totalCurrentAssets": "1475000000", "currentLongTermDebt": "36000000", "longTermInvestments": "515000000", "shortTermInvestments": "None", "currentNetReceivables": "624000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4610000000", "currentAccountsPayable": "142000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4348000000", "totalShareholderEquity": "285000000", "capitalLeaseObligations": "173000000", "otherCurrentLiabilities": "904000000", "totalCurrentLiabilities": "1103000000", "otherNonCurrentLiabilities": "204000000", "totalNonCurrentLiabilities": "4761000000", "cashAndShortTermInvestments": "662000000", "commonStockSharesOutstanding": "63506000", "intangibleAssetsExcludingGoodwill": "929000000", "cashAndCashEquivalentsAtCarryingValue": "662000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-341000000", "profitLoss": "None", "dividendPayout": "15000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "92000000", "capitalExpenditures": "22000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28000000", "cashflowFromInvestment": "-45000000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88000000", "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": "2026-06-06T23:19:50.170269+00:00", "is_restated": false, "income_statement": { "revenue": 767000000, "cost_of_revenue": 400000000, "gross_profit": 367000000, "ebit": 20000000, "ebitda": 86000000, "pretax_income": -57000000, "tax_provision": -12000000, "net_income": -46000000, "net_income_to_common": -46000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 643000000, "total_current_assets": 1454000000, "total_assets": 6083000000, "short_term_debt": 56000000, "long_term_debt": 4145000000, "total_debt": 4201000000, "total_liabilities": 5499000000, "total_equity": 646000000, "shares_outstanding": 63325000, "goodwill_and_intangibles": 3053000000 }, "cash_flow": { "operating_cash_flow": 1000000, "capital_expenditure": 30000000, "free_cash_flow": 31000000, "dividends_paid": 16000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165006, "ticker_id": 8133, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:50.170269+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20000000", "ebitda": "86000000", "netIncome": "-46000000", "grossProfit": "367000000", "depreciation": "None", "totalRevenue": "767000000", "costOfRevenue": "400000000", "interestIncome": "None", "incomeBeforeTax": "-57000000", "interestExpense": "77000000", "operatingIncome": "37000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-12000000", "reportedCurrency": "USD", "netInterestIncome": "-77000000", "nonInterestIncome": "None", "operatingExpenses": "330000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "400000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66000000", "sellingGeneralAndAdministrative": "221000000", "netIncomeFromContinuingOperations": "-45000000" }, "balance": { "goodwill": "2082000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "6083000000", "longTermDebt": "4145000000", "shortTermDebt": "56000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "971000000", "reportedCurrency": "USD", "retainedEarnings": "122000000", "totalLiabilities": "5499000000", "otherCurrentAssets": "206000000", "totalCurrentAssets": "1454000000", "currentLongTermDebt": "37000000", "longTermInvestments": "502000000", "shortTermInvestments": "None", "currentNetReceivables": "605000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4629000000", "currentAccountsPayable": "419000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4341000000", "totalShareholderEquity": "646000000", "capitalLeaseObligations": "159000000", "otherCurrentLiabilities": "149000000", "totalCurrentLiabilities": "624000000", "otherNonCurrentLiabilities": "207000000", "totalNonCurrentLiabilities": "4875000000", "cashAndShortTermInvestments": "643000000", "commonStockSharesOutstanding": "63325000", "intangibleAssetsExcludingGoodwill": "971000000", "cashAndCashEquivalentsAtCarryingValue": "643000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46000000", "profitLoss": "None", "dividendPayout": "16000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-14000000", "operatingCashflow": "1000000", "capitalExpenditures": "30000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54000000", "cashflowFromInvestment": "-32000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 767000000, "cost_of_revenue": 400000000, "gross_profit": 367000000, "research_and_development": null, "selling_general_admin": 221000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20000000, "depreciation_amortisation": 66000000, "ebitda": 86000000, "interest_expense": 77000000, "interest_income": null, "other_non_operating": null, "pretax_income": -57000000, "tax_provision": -12000000, "effective_tax_rate": null, "net_income": -46000000, "net_income_continuing_ops": -45000000, "net_income_to_common": -46000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 643000000, "short_term_investments": null, "net_receivables": 605000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1454000000, "net_ppe": null, "goodwill": 2082000000, "intangible_assets": 971000000, "goodwill_and_intangibles": 3053000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4629000000, "total_assets": 6083000000, "short_term_debt": 56000000, "accounts_payable": 419000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 624000000, "long_term_debt": 4145000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4875000000, "total_liabilities": 5499000000, "total_debt": 4201000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 122000000, "total_equity": 646000000, "shares_outstanding": 63325000, "operating_cash_flow": 1000000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32000000, "dividends_paid": 16000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -54000000, "free_cash_flow": 31000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20000000", "ebitda": "86000000", "netIncome": "-46000000", "grossProfit": "367000000", "depreciation": "None", "totalRevenue": "767000000", "costOfRevenue": "400000000", "interestIncome": "None", "incomeBeforeTax": "-57000000", "interestExpense": "77000000", "operatingIncome": "37000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-12000000", "reportedCurrency": "USD", "netInterestIncome": "-77000000", "nonInterestIncome": "None", "operatingExpenses": "330000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "400000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66000000", "sellingGeneralAndAdministrative": "221000000", "netIncomeFromContinuingOperations": "-45000000" }, "balance": { "goodwill": "2082000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "6083000000", "longTermDebt": "4145000000", "shortTermDebt": "56000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "971000000", "reportedCurrency": "USD", "retainedEarnings": "122000000", "totalLiabilities": "5499000000", "otherCurrentAssets": "206000000", "totalCurrentAssets": "1454000000", "currentLongTermDebt": "37000000", "longTermInvestments": "502000000", "shortTermInvestments": "None", "currentNetReceivables": "605000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4629000000", "currentAccountsPayable": "419000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4341000000", "totalShareholderEquity": "646000000", "capitalLeaseObligations": "159000000", "otherCurrentLiabilities": "149000000", "totalCurrentLiabilities": "624000000", "otherNonCurrentLiabilities": "207000000", "totalNonCurrentLiabilities": "4875000000", "cashAndShortTermInvestments": "643000000", "commonStockSharesOutstanding": "63325000", "intangibleAssetsExcludingGoodwill": "971000000", "cashAndCashEquivalentsAtCarryingValue": "643000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46000000", "profitLoss": "None", "dividendPayout": "16000000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-14000000", "operatingCashflow": "1000000", "capitalExpenditures": "30000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54000000", "cashflowFromInvestment": "-32000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66000000", "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": "2026-06-06T23:19:50.170269+00:00", "is_restated": false, "income_statement": { "revenue": 768000000, "cost_of_revenue": 441000000, "gross_profit": 327000000, "ebit": 2000000, "ebitda": 75000000, "pretax_income": -67000001, "tax_provision": 19999999, "net_income": -89000000, "net_income_to_common": -89000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 728000000, "total_current_assets": 1506000000, "total_assets": 6201000000, "short_term_debt": 58000000, "long_term_debt": 4185000000, "total_debt": 4243000000, "total_liabilities": 5560000000, "total_equity": 702000000, "shares_outstanding": 64012000, "goodwill_and_intangibles": 3095000000 }, "cash_flow": { "operating_cash_flow": 80000000, "capital_expenditure": 20000000, "free_cash_flow": 100000000, "dividends_paid": 16000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165007, "ticker_id": 8133, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:50.170269+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2000000", "ebitda": "75000000", "netIncome": "-89000000", "grossProfit": "327000000", "depreciation": "None", "totalRevenue": "768000000", "costOfRevenue": "441000000", "interestIncome": "None", "incomeBeforeTax": "-67000001", "interestExpense": "76000000", "operatingIncome": "-3000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "19999999", "reportedCurrency": "USD", "netInterestIncome": "-76000000", "nonInterestIncome": "None", "operatingExpenses": "330000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "441000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73000000", "sellingGeneralAndAdministrative": "62000000", "netIncomeFromContinuingOperations": "-87000000" }, "balance": { "goodwill": "2082000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "6201000000", "longTermDebt": "4185000000", "shortTermDebt": "58000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1013000000", "reportedCurrency": "USD", "retainedEarnings": "184000000", "totalLiabilities": "5560000000", "otherCurrentAssets": "190000000", "totalCurrentAssets": "1506000000", "currentLongTermDebt": "37000000", "longTermInvestments": "527000000", "shortTermInvestments": "None", "currentNetReceivables": "588000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4695000000", "currentAccountsPayable": "452000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "848000000", "shortLongTermDebtTotal": "4388000000", "totalShareholderEquity": "702000000", "capitalLeaseObligations": "166000000", "otherCurrentLiabilities": "114000000", "totalCurrentLiabilities": "624000000", "otherNonCurrentLiabilities": "212000000", "totalNonCurrentLiabilities": "4936000000", "cashAndShortTermInvestments": "728000000", "commonStockSharesOutstanding": "64012000", "intangibleAssetsExcludingGoodwill": "1013000000", "cashAndCashEquivalentsAtCarryingValue": "728000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-87000000", "profitLoss": "None", "dividendPayout": "16000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "80000000", "capitalExpenditures": "20000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-148000000", "cashflowFromInvestment": "173000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 768000000, "cost_of_revenue": 441000000, "gross_profit": 327000000, "research_and_development": null, "selling_general_admin": 62000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2000000, "depreciation_amortisation": 73000000, "ebitda": 75000000, "interest_expense": 76000000, "interest_income": null, "other_non_operating": null, "pretax_income": -67000001, "tax_provision": 19999999, "effective_tax_rate": null, "net_income": -89000000, "net_income_continuing_ops": -87000000, "net_income_to_common": -89000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 728000000, "short_term_investments": null, "net_receivables": 588000000, "inventory": null, "other_current_assets": null, "total_current_assets": 1506000000, "net_ppe": null, "goodwill": 2082000000, "intangible_assets": 1013000000, "goodwill_and_intangibles": 3095000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4695000000, "total_assets": 6201000000, "short_term_debt": 58000000, "accounts_payable": 452000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 624000000, "long_term_debt": 4185000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4936000000, "total_liabilities": 5560000000, "total_debt": 4243000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 184000000, "total_equity": 702000000, "shares_outstanding": 64012000, "operating_cash_flow": 80000000, "stock_based_compensation": 13000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 173000000, "dividends_paid": 16000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -148000000, "free_cash_flow": 100000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2000000", "ebitda": "75000000", "netIncome": "-89000000", "grossProfit": "327000000", "depreciation": "None", "totalRevenue": "768000000", "costOfRevenue": "441000000", "interestIncome": "None", "incomeBeforeTax": "-67000001", "interestExpense": "76000000", "operatingIncome": "-3000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "19999999", "reportedCurrency": "USD", "netInterestIncome": "-76000000", "nonInterestIncome": "None", "operatingExpenses": "330000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "441000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73000000", "sellingGeneralAndAdministrative": "62000000", "netIncomeFromContinuingOperations": "-87000000" }, "balance": { "goodwill": "2082000000", "inventory": "None", "commonStock": "1000000", "currentDebt": "None", "investments": "None", "totalAssets": "6201000000", "longTermDebt": "4185000000", "shortTermDebt": "58000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1013000000", "reportedCurrency": "USD", "retainedEarnings": "184000000", "totalLiabilities": "5560000000", "otherCurrentAssets": "190000000", "totalCurrentAssets": "1506000000", "currentLongTermDebt": "37000000", "longTermInvestments": "527000000", "shortTermInvestments": "None", "currentNetReceivables": "588000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4695000000", "currentAccountsPayable": "452000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "848000000", "shortLongTermDebtTotal": "4388000000", "totalShareholderEquity": "702000000", "capitalLeaseObligations": "166000000", "otherCurrentLiabilities": "114000000", "totalCurrentLiabilities": "624000000", "otherNonCurrentLiabilities": "212000000", "totalNonCurrentLiabilities": "4936000000", "cashAndShortTermInvestments": "728000000", "commonStockSharesOutstanding": "64012000", "intangibleAssetsExcludingGoodwill": "1013000000", "cashAndCashEquivalentsAtCarryingValue": "728000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-87000000", "profitLoss": "None", "dividendPayout": "16000000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "80000000", "capitalExpenditures": "20000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-148000000", "cashflowFromInvestment": "173000000", "stockBasedCompensation": "13000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }